PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 11/21/13 EST. NO.09 TIME 12:22 PM R.E. NAME: KAMKAR, REZA 04-151134 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 001 0014 1,833.94 E.W. @ F.A.(+) 101013 N 0033.0 0015 1,681.10 101113 N 0034.0 013 0003 409.35 E.W. @ F.A.(+) 051513 N 0013.1 0004 4,022.06 051313 N 422460 0005 5,176.47 051513 N 422480 0006 1,553.43 051513 N 422490 0007 7,224.36 051613 N 422500 0008 3,848.24 051713 N 418260 0009 1,164.20 052013 N 418270 0010 1,235.03 061313 N 418280 0011 1,857.93 062713 N 418340 0012 4,158.66 062513 N 418330 0013 1,731.98 051413 N 422470 0014 509.10 042613 N 422310 0015 1,479.03 043013 N 422320 0016 2,359.15 050113 N 422350 0017 2,657.68 050213 N 422360 0018 3,661.02 050613 N 422380 0019 3,585.70 050713 N 422390 0020 5,820.42 050813 N 422400 016 0018 292.48 E.W. @ F.A.(+) 052313 N 0026.1 0020 409.35 050713 N 0004.0 56,670.68 TOTAL THIS ESTIMATE 108,101.14 TOTAL PREVIOUS ESTIMATE 164,771.82 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 11/21/13 EST. NO.09 TIME 12:22 PM R.E. NAME: KAMKAR, REZA 04-151134 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOURCE INSPECTION -5,000.00 06 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 LOCATION PROGRESS ESTIMATE 04-ALA-580-9.5/R31.0 ----------------- 04-ALA-238-R14.4/16.1 GOODFELLOW TOP GRADE IN ALAMEDA COUNTY, AT VARIOUS CONSTRUCTION, LLC LOCATIONS ON ROUTES 238 & 580. JOB #32-067 JEFF RAMIREZ, PROJECT MANAGER 50 CONTRACTORS STREET LIVERMORE, CA 94551 FED. AID NO. ACIM-X001(568)E INSTALL RAMP METERING AND TOS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.034 85.00 0.320 800 002 TEMPORARY FENCE (TYPE ESA) LF 5.0000 26,450.00 880.000 4,400.00 4,331.000 21,655 003 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.034 1,700.00 0.320 16,000 004 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.900 2,250 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.0000 6,000.00 2,211.000 6,633 006 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 20,000.00 5.000 25,000 007 TEMPORARY COVER SQYD 3.5000 21,000.00 150.000 525 008 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,000.00 48.000 12,000 009 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 3,000.00 2,607.000 3,910 (BONDED FIBER MATRIX) 010 STREET SWEEPING LS 25,000.0000 25,000.00 0.034 850.00 0.320 8,000 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.034 136.00 0.320 1,280 012 RAIN EVENT ACTION PLAN EA 500.0000 21,500.00 4.000 2,000 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 6,000.00 0.000 0 015 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 87,500.00 22.000 5,500.00 152.000 38,000 016 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.250 5,000.00 0.700 14,000 017 TRAFFIC CONTROL SYSTEM LS 29,077.5000 29,077.50 0.034 988.64 0.320 9,304 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 2,600.00 126.000 2,520 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 10,440.00 2,239.000 8,956 020 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,225.00 35.000 1,225 021 TEMPORARY PAVEMENT MARKER EA 45.0000 450.00 74.000 3,330 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.034 510.00 0.320 4,800 PROGRAM CAS145 PAGE 2 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) LF 20.0000 161,200.00 6,000.000 120,000 024 TEMPORARY CRASH CUSHION MODULE EA 200.0000 18,200.00 84.000 16,800 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 12,880.00 906.000 7,248 STRIPE (HAZARDOUS WASTE) 026 ABANDON CULVERT (LF) LF 6.5000 7,410.00 561.000 3,646 027 ABANDON INLET EA 750.0000 4,500.00 2.000 1,500 028 REMOVE METAL BEAM GUARD RAILING LF 12.0000 6,480.00 442.000 5,304 029 REMOVE FLARED END SECTION EA 650.0000 5,850.00 8.000 5,200 030 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 3,280.00 1,137.000 4,548 032 REMOVE PAVEMENT MARKER EA 2.0000 104.00 169.000 338 033 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,200.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 100.0000 3,200.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 035 REMOVE CULVERT (LF) LF 20.0000 11,200.00 773.000 15,460.00 1,283.000 25,660 036 REMOVE REINFORCED CONCRETE BOX CULVERT ( LF 60.0000 9,000.00 0.000 0 LF) 037 REMOVE INLET EA 850.0000 3,400.00 6.000 5,100 038 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0 039 ADJUST INLET EA 1,250.0000 2,500.00 1.000 1,250.00 2.000 2,500 040 ADJUST MANHOLE TO GRADE EA 1,125.0000 1,125.00 1.000 1,125 041 REMOVE CONCRETE CY 100.0000 11,000.00 128.320 12,832 (CURB, GUTTER AND SIDEWALK) (CY) 042 CAP INLET EA 1,500.0000 1,500.00 0.000 0 043 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000 044 ROADWAY EXCAVATION CY 60.0000 366,600.00 323.300 19,398.00 5,468.300 328,098 045 LEAD COMPLIANCE PLAN LS 2,250.0000 2,250.00 1.000 2,250 046 STRUCTURE EXCAVATION (RETAINING WALL) CY 40.0000 116,400.00 3,445.000 137,800 047 STRUCTURE BACKFILL (RETAINING WALL) CY 60.0000 109,800.00 2,377.000 142,620 048 SAND BACKFILL CY 275.0000 41,250.00 43.670 12,009 049 DITCH EXCAVATION CY 30.0000 9,300.00 438.360 13,150.80 741.360 22,240 PROGRAM CAS145 PAGE 3 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FIBER ROLLS LF 3.2000 7,120.00 1,200.000 3,840.00 1,200.000 3,840 051 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 3,000.00 1.000 750 052 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2000 9,800.00 20,000.000 4,000.00 20,000.000 4,000 053 ROLLED EROSION CONTROL PRODUCT SQFT 0.7500 3,525.00 2,300.000 1,725.00 2,300.000 1,725 (NETTING) 054 8" WELDED STEEL PIPE CONDUIT LF 200.0000 38,000.00 60.000 12,000 (.250" THICK) 055 CLASS 3 AGGREGATE BASE (CY) CY 200.0000 18,400.00 91.280 18,256 056 LEAN CONCRETE BASE CY 153.0000 394,740.00 620.000 94,860.00 1,799.000 275,247 057 HOT MIX ASPHALT (TYPE A) TON 100.0000 552,000.00 1,553.870 155,387.00 3,340.100 334,010 058 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2500 475.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 4,512.50 617.000 771.25 617.000 771 060 PLACE HOT MIX ASPHALT SQYD 25.0000 4,000.00 0.000 0 (MISCELLANEOUS AREA) 061 TACK COAT TON 1,000.0000 3,800.00 0.000 0 062 STRUCTURAL CONCRETE, RETAINING WALL CY 470.0000 493,500.00 1,050.000 493,500 (F) 063 STRUCTURAL CONCRETE, BARRIER SLAB CY 335.0000 247,900.00 713.000 238,855 064 STRUCTURAL CONCRETE, BOX CULVERT CY 1,900.0000 117,800.00 0.000 0 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,550.0000 88,350.00 52.960 82,088 (F) 066 MINOR CONCRETE (BACKFILL) CY 235.0000 20,680.00 102.940 24,190 (F) 067 FRACTURED RIB TEXTURE SQFT 15.0000 40,500.00 2,700.000 40,500 (F) 068 BAR REINFORCING STEEL (BARRIER SLAB) LB 1.5000 106,500.00 66,828.000 100,242 (F) 069 BAR REINFORCING STEEL (RETAINING WALL) LB 1.5000 145,200.00 93,069.000 139,603 (F) 070 BAR REINFORCING STEEL (BOX CULVERT) LB 1.5000 15,150.00 0.000 0 (F) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 2,310.00 0.000 0 (0.063"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 6,480.00 0.000 0 (0.080"-UNFRAMED) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 420.00 0.000 0 (0.063"-FRAMED) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,536.00 0.000 0 (0.080"-FRAMED) 075 METAL (BARRIER MOUNTED SIGN) LB 40.0000 4,400.00 0.000 0 076 ROADSIDE SIGN - ONE POST EA 250.0000 7,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADSIDE SIGN - TWO POST EA 350.0000 1,050.00 0.000 0 078 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 2,600.00 0.000 0 METHOD) 079 18" ALTERNATIVE PIPE CULVERT LF 65.0000 107,250.00 1,732.000 112,580 080 24" ALTERNATIVE PIPE CULVERT LF 71.0000 73,130.00 1,024.500 72,739 081 12" CORRUGATED STEEL PIPE (.064" THICK) LF 63.0000 4,284.00 78.000 4,914 082 12" STEEL FLARED END SECTION EA 300.0000 600.00 2.000 600 083 18" ALTERNATIVE FLARED END SECTION EA 400.0000 800.00 3.000 1,200 084 ROCK SLOPE PROTECTION CY 200.0000 960.00 4.800 960.00 4.800 960 (FACING, METHOD B) (CY) 085 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQFT 7.0000 1,120.00 156.000 1,092.00 156.000 1,092 086 MINOR CONCRETE (MISCELLANEOUS CY 413.0000 49,560.00 11.290 4,662.77 100.780 41,622 CONSTRUCTION) 087 MISCELLANEOUS IRON AND STEEL LB 1.5000 16,950.00 1,910.000 2,865.00 10,520.000 15,780 (F) 088 CHAIN LINK FENCE (TYPE CL-8) LF 55.0000 4,620.00 84.000 4,620.00 84.000 4,620 089 DELINEATOR (CLASS 1) EA 35.0000 2,415.00 0.000 0 090 GUARD RAILING DELINEATOR EA 10.0000 180.00 22.000 220.00 25.000 250 091 OBJECT MARKER (TYPE L-1) EA 25.0000 225.00 5.000 125 092 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 15,180.00 400.000 8,800.00 587.500 12,925 093 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 33,800.00 0.000 0 094 DOUBLE METAL BEAM GUARD RAILING LF 30.0000 7,500.00 250.000 7,500 (WOOD POST) 095 TRANSITION RAILING (TYPE WB) EA 3,150.0000 9,450.00 1.000 3,150.00 2.000 6,300 096 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 5,400.00 1.000 900.00 6.000 5,400 097 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 8,400.00 2.000 5,600 098 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 15,000.00 2.000 5,000 099 CRASH CUSHION (ADIEM) EA 25,000.0000 25,000.00 0.000 0 100 CONCRETE BARRIER (TYPE 732A) LF 125.0000 83,750.00 670.000 83,750.00 670.000 83,750 101 CONCRETE BARRIER (TYPE 736A) LF 128.0000 94,720.00 657.000 84,096.00 657.000 84,096 102 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 14,140.00 0.000 0 103 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 12,075.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 12,465.00 0.000 0 105 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 351.00 0.000 0 (BROKEN 6-1) 106 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 1,332.00 0.000 0 (BROKEN 17-7) 107 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.6000 180.00 0.000 0 108 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 1,728.00 0.000 0 109 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.200 2,000.00 0.300 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION 110 LIGHTING (LOCATION 17) LS 18,000.0000 18,000.00 0.410 7,380.00 0.660 11,880 111 LIGHTING (LOCATION 18) LS 14,000.0000 14,000.00 0.300 4,200.00 0.500 7,000 112 LIGHTING (LOCATION 19) LS 10,000.0000 10,000.00 0.190 1,900.00 0.390 3,900 113 TRAFFIC OPERATIONS SYSTEM LS 14,000.0000 14,000.00 0.210 2,940.00 0.360 5,040 (LOCATION 1) 114 TRAFFIC OPERATIONS SYSTEM LS 14,000.0000 14,000.00 0.320 4,480.00 0.320 4,480 (LOCATION 2) 115 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.100 4,500.00 0.600 27,000 (LOCATION 3) 116 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.100 4,500.00 0.200 9,000 (LOCATION 4) 117 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.150 7,500.00 0.500 25,000 (LOCATION 5) 118 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.100 4,000.00 0.700 28,000 (LOCATION 6) 119 TRAFFIC OPERATIONS SYSTEM LS 10,000.0000 10,000.00 0.000 0 (LOCATION 7) 120 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.100 3,500.00 0.500 17,500 (LOCATION 8) 121 TRAFFIC OPERATIONS SYSTEM LS 100,000.0000 100,000.00 0.200 20,000.00 0.300 30,000 (LOCATION 9) 122 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.100 4,000.00 0.450 18,000 (LOCATION 10) 123 TRAFFIC OPERATIONS SYSTEM LS 25,000.0000 25,000.00 0.100 2,500.00 0.700 17,500 (LOCATION 11) 124 TRAFFIC OPERATIONS SYSTEM LS 25,000.0000 25,000.00 0.100 2,500.00 0.200 5,000 (LOCATION 12) 125 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 13) 126 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.100 3,500.00 0.600 21,000 (LOCATION 14) 127 TRAFFIC OPERATIONS SYSTEM LS 10,000.0000 10,000.00 0.200 2,000.00 0.600 6,000 (LOCATION 15) 128 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.300 13,500.00 0.400 18,000 (LOCATION 16) 129 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 0.500 25,000 (LOCATION 17) 130 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.200 7,000.00 0.600 21,000 (LOCATION 18) PROGRAM CAS145 PAGE 6 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.300 15,000.00 0.400 20,000 (LOCATION 19) 132 TRAFFIC OPERATIONS SYSTEM LS 70,000.0000 70,000.00 0.000 0 (LOCATION 20) 133 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.150 7,500.00 0.750 37,500 (LOCATION 21) 134 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.100 4,000.00 0.600 24,000 (LOCATION 22) 135 INTEGRATED CAMERA UNIT LS 40,000.0000 40,000.00 0.000 0 136 CAMERA CONTROL UNIT LS 40,000.0000 40,000.00 0.000 0 137 VIDEO ENCODER UNIT LS 40,000.0000 40,000.00 0.000 0 138 POWER STRIP LS 2,000.0000 2,000.00 0.000 0 139 EQUIPMENT SHELF LS 1,000.0000 1,000.00 0.000 0 140 GENERAL PACKET RADIO SYSTEM (GPRS) LS 5,000.0000 5,000.00 0.000 0 WIRELESS MODEM PROGRAM CAS145 PAGE 7 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 12:22 PM ESTIMATE NO. 09 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 657,527.46 3,687,441.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 56,670.68 164,771.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 714,198.14 3,852,212.96 141 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 5,395,885.00 TOTAL WORK COMPLETED 714,198.14 3,952,212.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 714,198.14 3,947,212.96 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/14/12 350 04/15/13 04/15/13 09/09/14 152 1 0 0 68% 43% PROGRESS IS SATISFACTORY KAMKAR, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/13