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 07/21/15 EST. NO. 015 TIME 01:42 PM R.E. NAME: WAGDY, WASSEF 04-153304 --------------------------------------------------------------------------- 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 0053 5,825.88 E.W. @ F.A.(+) 012815 N 84 0 0054 4,294.13 021715 N 85 0 0055 4,294.13 021815 N 86 0 0056 2,713.72 022015 N 87 0 0057 4,279.64 022015 N 88 0 21,407.50 TOTAL THIS ESTIMATE 993,117.08 TOTAL PREVIOUS ESTIMATE 1,014,524.58 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 07/21/15 EST. NO. 015 TIME 01:42 PM R.E. NAME: WAGDY, WASSEF 04-153304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 LOCATION PROGRESS ESTIMATE 04-SCL-101-0.0/26.7 ----------------- BAY CITIES PAVING & IN SANTA CLARA COUNTY AT VARIOUS GRADING INC LOCATIONS FROM SAN BENITO COUNTY P.O. BOX 6227 LINE TO ROUTE 85/101 INTERCHANGE CONCORD CA 94520 FED. AID NO. NHP-Q101(234)E ,CML-6204(110)E TOS/HOV RAMP METERING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 1.000 2,600 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.750 2,250 003 TIME-RELATED OVERHEAD (LS) LS 127,400.0000 127,400.00 0.980 124,852 004 CONSTRUCTION AREA SIGNS LS 73,300.0000 73,300.00 0.950 69,635 005 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.950 380,000 006 TYPE III BARRICADE EA 73.0000 4,453.00 89.000 6,497 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0900 90,288.00 48,369.570 101,092 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 37,000.0000 37,000.00 0.050 1,850.00 1.000 37,000 009 TEMPORARY RAILING (TYPE K) LF 16.6600 48,314.00 3,140.000 52,312 010 TEMPORARY CRASH CUSHION MODULE EA 130.0000 22,100.00 182.000 23,660 011 JOB SITE MANAGEMENT LS 44,000.0000 44,000.00 0.980 43,120 012 PREPARE STORM WATER POLLUTION PREVENTION LS 1,900.0000 1,900.00 1.000 1,900 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 36,500.00 12.000 6,000 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 310.0000 14,260.00 9.000 2,790 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 TEMPORARY HYDRAULIC MULCH SQYD 0.6600 14,520.00 13,075.000 8,629 (BONDED FIBER MATRIX) 017 TEMPORARY COVER SQYD 2.1000 630.00 667.000 1,400 018 TEMPORARY CHECK DAM LF 3.1500 1,890.00 180.000 567 019 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 14,700.00 73.000 15,330 020 TEMPORARY FIBER ROLL LF 3.1500 22,680.00 0.000 0 021 TEMPORARY REINFORCED SILT FENCE LF 2.1000 38,850.00 920.000 1,932 022 TEMPORARY SILT FENCE LF 2.1000 4,620.00 2,040.000 4,284 PROGRAM CAS145 PAGE 2 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 17,500.0000 17,500.00 0.020 350.00 1.000 17,500 024 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.020 10.00 1.000 500 025 ASBESTOS COMPLIANCE PLAN LS 3,450.0000 3,450.00 1.000 3,450 026 TEMPORARY FENCE (TYPE ESA) LF 2.5000 83,750.00 12,127.520 30,318 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8400 14,280.00 7,460.000 6,266 STRIPE (HAZARDOUS WASTE) 028 NOA BURIAL LOCATION REPORT LS 3,100.0000 3,100.00 1.000 3,100 029 ADL BURIAL LOCATION REPORT LS 2,100.0000 2,100.00 1.000 2,100 030 NOISE MONITORING LS 1,000.0000 1,000.00 0.000 0 031 DUST CONTROL PLAN LS 1,500.0000 1,500.00 1.000 1,500 (NATURALLY OCCURRING ASBESTOS) 032 ABANDON INLET EA 730.0000 730.00 1.000 730 033 REMOVE MARKER EA 26.0000 1,768.00 68.000 1,768 034 REMOVE GUARDRAIL LF 7.2500 6,525.00 970.000 7,032 035 REMOVE IRRIGATION FACILITY LS 3,000.0000 3,000.00 1.000 3,000 036 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5200 16,016.00 32,826.230 17,069 037 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1400 3,014.40 775.000 2,433 038 REMOVE PAVEMENT MARKER EA 2.0900 1,818.30 1,363.000 2,848 039 REMOVE ROADSIDE SIGN EA 83.7500 83.75 0.000 0 040 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 3.3500 6,532.50 1,950.000 6,532 041 REMOVE ASPHALT CONCRETE DIKE LF 2.7200 4,841.60 2,849.000 7,749 042 REMOVE CULVERT (LF) LF 45.0000 360.00 8.000 360 043 REMOVE INLET EA 730.0000 730.00 1.000 730 044 RESET ROADSIDE SIGN EA 105.0000 315.00 3.000 315 045 RELOCATE ROADSIDE SIGN-ONE POST EA 105.0000 2,205.00 21.000 2,205 046 ADJUST INLET EA 1,000.0000 2,000.00 1.000 1,000 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 29,880.00 4,980.000 29,880 048 REMOVE CONCRETE (CY) CY 96.0000 14,400.00 150.000 14,400 049 CLEARING AND GRUBBING (LS) LS 26,000.0000 26,000.00 1.000 26,000 PROGRAM CAS145 PAGE 3 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 29.0000 365,400.00 13,476.000 390,804 051 ROADWAY EXCAVATION (TYPE Y-1) CY 77.0000 264,110.00 3,430.000 264,110 (AERIALLY DEPOSITED LEAD) 052 ROADWAY EXCAVATION CY 77.0000 38,500.00 500.000 38,500 (NATURALLY OCCURRING ASBESTOS) 053 SHOULDER BACKING CY 64.0000 51,840.00 756.000 48,384 054 ROADSIDE CLEARING LS 21,000.0000 21,000.00 1.000 21,000 055 PRUNE EXISTING PLANTS LS 9,300.0000 9,300.00 1.000 9,300 056 SOIL AMENDMENT CY 74.1900 445.14 6.000 445 057 PACKET FERTILIZER EA 0.6600 217.80 330.000 217 058 PLANT (GROUP I) EA 82.5000 3,630.00 44.000 3,630 059 PLANT (GROUP B) EA 79.5000 11,925.00 150.000 11,925 060 PLANT ESTABLISHMENT WORK LS 21,200.0000 21,200.00 1.000 21,200 061 WOOD MULCH CY 82.0000 984.00 12.000 984 062 FOLIAGE PROTECTOR EA 21.0000 924.00 44.000 924 063 CHECK AND TEST EXISTING IRRIGATION LS 2,000.0000 2,000.00 1.000 2,000 FACILITIES 064 CONTROL AND NEUTRAL CONDUCTORS LS 9,600.0000 9,600.00 1.000 9,600 (ARMOR-CLAD) 065 1" REMOTE CONTROL VALVE EA 282.5000 565.00 2.000 565 066 2" REMOTE CONTROL VALVE EA 296.0000 296.00 1.000 296 067 1" WYE STRAINER ASSEMBLY EA 296.0000 592.00 4.000 1,184 068 1 1/2" WYE STRAINER ASSEMBLY EA 296.0000 1,184.00 1.000 296 069 8 STATION IRRIGATION CONTROLLER EA 2,100.0000 2,100.00 1.000 2,100 (WALL MOUNTED) 070 RISER SPRINKLER ASSEMBLY EA 19.2700 3,661.30 190.000 3,661 071 CAM COUPLER ASSEMBLY EA 155.0000 620.00 4.000 620 072 1 1/2" GATE VALVE EA 350.0000 1,050.00 3.000 1,050 073 2" GATE VALVE EA 390.0000 1,560.00 4.000 1,560 074 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.3400 10,647.00 4,550.000 10,647 (F) LINE) 075 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.8900 1,387.20 480.000 1,387 (F) LINE) 076 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.8400 5,376.00 1,400.000 5,376 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 2" PLASTIC PIPE (SCHEDULE 40) LF 4.1700 3,294.30 790.000 3,294 (F) (SUPPLY LINE) 078 3" PLASTIC PIPE (SCHEDULE 40) LF 4.4800 492.80 110.000 492 (F) (SUPPLY LINE) 079 QUICK COUPLING VALVE EA 375.0000 750.00 2.000 750 080 BALL VALVE EA 375.0000 2,625.00 7.000 2,625 081 8" CORRUGATED HIGH DENSITY LF 32.4000 3,564.00 110.000 3,564 POLYETHYLENE PIPE CONDUIT 082 10" CORRUGATED STEEL PIPE CONDUIT LF 82.0000 1,804.00 28.000 2,296 (.064" THICK) 083 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8800 42,152.00 55,294.000 48,658 084 HYDROMULCH SQFT 0.0200 4,020.00 516,010.000 10,320 085 FIBER ROLLS LF 2.9000 12,064.00 4,658.000 13,508 086 HYDROSEED SQFT 0.0800 16,080.00 456,000.000 36,480 087 COMPOST SQFT 0.1000 20,100.00 201,579.000 20,157 088 INCORPORATE MATERIALS SQFT 0.3100 3,162.00 5,160.000 1,599 089 CLASS 4 AGGREGATE SUBBASE CY 45.5800 377,858.20 8,416.000 383,601 090 CLASS 3 AGGREGATE BASE (CY) CY 165.0000 18,150.00 110.000 18,150 091 REPLACE ASPHALT CONCRETE SURFACING CY 529.0000 5,819.00 11.000 5,819 092 HOT MIX ASPHALT (TYPE A) TON 93.1800 1,295,202.00 16,529.810 1,540,247 093 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.5000 2,295.00 146.000 1,241 094 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.5000 9,095.00 1,280.000 10,880 095 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.5000 1,105.00 241.000 2,048 096 PLACE HOT MIX ASPHALT TON 117.2000 80,868.00 1,260.140 147,688 (MISCELLANEOUS AREA) 097 TACK COAT TON 1,775.0000 14,200.00 8.000 14,200 098 60" CAST-IN-DRILLED-HOLE CONCRETE LF 920.0000 69,000.00 75.000 69,000 PILE (SIGN FOUNDATION) 099 MINOR CONCRETE (MINOR STRUCTURE) CY 650.0000 1,625.00 2.500 1,625 (F) 100 FURNISH SIGN STRUCTURE (TRUSS) LB 3.4200 153,660.60 44,930.000 153,660 (F) 101 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3600 16,174.80 44,930.000 16,174 (F) 102 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.9500 9,583.00 728.300 9,431 (0.063"-UNFRAMED) 103 ROADSIDE SIGN - ONE POST EA 233.0000 7,223.00 31.000 7,223 PROGRAM CAS145 PAGE 5 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ROADSIDE SIGN - TWO POST EA 415.0000 415.00 1.000 415 105 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 88.0000 5,984.00 68.000 5,984 METHOD) 106 18" ALTERNATIVE PIPE CULVERT LF 81.2600 17,877.20 146.000 11,863 107 24" ALTERNATIVE PIPE CULVERT LF 254.0000 2,032.00 8.000 2,032 108 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 70.0000 30,100.00 430.000 30,100 (F) 109 18" ALTERNATIVE FLARED END SECTION EA 1,100.0000 5,500.00 4.000 4,400 110 DETECTABLE WARNING SURFACE SQFT 50.0000 1,150.00 23.000 1,150 111 MINOR CONCRETE (MISCELLANEOUS CY 870.0000 139,200.00 175.000 152,250 CONSTRUCTION) 112 MISCELLANEOUS IRON AND STEEL LB 5.8800 4,639.32 789.000 4,639 (F) 113 DELINEATOR (CLASS 1) EA 57.0000 14,820.00 3.000 171.00 231.000 13,167 114 TEMPORARY DELINEATOR (CLASS 1) EA 36.0000 23,400.00 786.000 28,296 115 OBJECT MARKER (TYPE L-1) EA 83.0000 2,905.00 13.000 1,079.00 13.000 1,079 116 SPECIAL MARKER EA 83.0000 332.00 4.000 332 117 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 24.8700 53,221.80 1,616.500 40,202 118 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 22,750.00 21.000 13,650 119 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,280.0000 79,800.00 21.000 47,880 120 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3100 13,950.00 53,114.000 16,465 121 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5200 369.20 0.000 0 122 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0400 18,824.00 20,275.000 21,086 123 THERMOPLASTIC PAVEMENT MARKING SQFT 4.1500 6,681.50 2,132.180 8,848 124 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.1800 5,335.40 394.000 2,040 125 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,200.0000 5,200.00 0.480 2,496.00 0.980 5,096 SYSTEM ELEMENTS DURING CONSTRUCTION 126 LIGHTING AND SIGN ILLUMINATION LS 31,000.0000 31,000.00 0.030 930.00 0.980 30,380 (LOCATION 7) 127 LIGHTING AND SIGN ILLUMINATION LS 31,000.0000 31,000.00 0.030 930.00 0.980 30,380 (LOCATION 9) 128 LIGHTING AND SIGN ILLUMINATION LS 15,500.0000 15,500.00 0.030 465.00 0.980 15,190 (LOCATION 10) 129 LIGHTING AND SIGN ILLUMINATION LS 25,900.0000 25,900.00 0.030 777.00 0.980 25,382 (LOCATION 15) 130 LIGHTING AND SIGN ILLUMINATION LS 36,250.0000 36,250.00 0.030 1,087.50 0.980 35,525 (LOCATION 20) PROGRAM CAS145 PAGE 6 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 LIGHTING AND SIGN ILLUMINATION LS 15,500.0000 15,500.00 0.030 465.00 0.980 15,190 (LOCATION 23) 132 LIGHTING AND SIGN ILLUMINATION LS 15,500.0000 15,500.00 0.030 465.00 0.980 15,190 (LOCATION 25) 133 TRAFFIC OPERATIONS SYSTEM LS 82,900.0000 82,900.00 0.080 6,632.00 0.980 81,242 (LOCATION 1) 134 TRAFFIC OPERATIONS SYSTEM LS 139,850.0000 139,850.00 0.030 4,195.50 0.980 137,053 (LOCATION 2) 135 TRAFFIC OPERATIONS SYSTEM LS 67,300.0000 67,300.00 0.030 2,019.00 0.980 65,954 (LOCATION 3) 136 TRAFFIC OPERATIONS SYSTEM LS 150,200.0000 150,200.00 0.030 4,506.00 0.980 147,196 (LOCATION 4) 137 TRAFFIC OPERATIONS SYSTEM LS 26,000.0000 26,000.00 0.030 780.00 0.980 25,480 (LOCATION 5) 138 TRAFFIC OPERATIONS SYSTEM LS 62,000.0000 62,000.00 0.030 1,860.00 0.980 60,760 (LOCATION 6) 139 TRAFFIC OPERATIONS SYSTEM LS 196,800.0000 196,800.00 0.030 5,904.00 0.980 192,864 (LOCATION 7) 140 TRAFFIC OPERATIONS SYSTEM LS 57,000.0000 57,000.00 0.030 1,710.00 0.980 55,860 (LOCATION 8) 141 TRAFFIC OPERATIONS SYSTEM LS 98,400.0000 98,400.00 0.030 2,952.00 0.983 96,727 (LOCATION 9) 142 TRAFFIC OPERATIONS SYSTEM LS 145,000.0000 145,000.00 0.024 3,480.00 0.980 142,100 (LOCATION 10) 143 TRAFFIC OPERATIONS SYSTEM LS 414,350.0000 414,350.00 0.030 12,430.50 0.980 406,063 (LOCATION 11) 144 TRAFFIC OPERATIONS SYSTEM LS 93,000.0000 93,000.00 0.030 2,790.00 0.980 91,140 (LOCATION 12) 145 TRAFFIC OPERATIONS SYSTEM LS 80,800.0000 80,800.00 0.030 2,424.00 0.980 79,184 (LOCATION 13) 146 TRAFFIC OPERATIONS SYSTEM LS 41,400.0000 41,400.00 0.030 1,242.00 0.980 40,572 (LOCATION 14) 147 TRAFFIC OPERATIONS SYSTEM LS 124,300.0000 124,300.00 0.029 3,604.70 0.980 121,814 (LOCATION 15) 148 TRAFFIC OPERATIONS SYSTEM LS 181,300.0000 181,300.00 0.030 5,439.00 0.980 177,674 (LOCATION 16) 149 TRAFFIC OPERATIONS SYSTEM LS 62,150.0000 62,150.00 0.030 1,864.50 0.981 60,969 (LOCATION 17) 150 TRAFFIC OPERATIONS SYSTEM LS 98,400.0000 98,400.00 0.030 2,952.00 0.982 96,628 (LOCATION 18) 151 TRAFFIC OPERATIONS SYSTEM LS 108,800.0000 108,800.00 0.030 3,264.00 0.980 106,624 (LOCATION 19) 152 TRAFFIC OPERATIONS SYSTEM LS 181,300.0000 181,300.00 0.030 5,439.00 0.980 177,674 (LOCATION 20) 153 TRAFFIC OPERATIONS SYSTEM LS 207,200.0000 207,200.00 0.030 6,216.00 0.980 203,056 (LOCATION 21) 154 TRAFFIC OPERATIONS SYSTEM LS 67,300.0000 67,300.00 0.031 2,086.30 0.980 65,954 (LOCATION 22) 155 TRAFFIC OPERATIONS SYSTEM LS 67,300.0000 67,300.00 0.030 2,019.00 0.980 65,954 (LOCATION 23) 156 TRAFFIC OPERATIONS SYSTEM LS 57,000.0000 57,000.00 0.030 1,710.00 0.980 55,860 (LOCATION 24) 157 TRAFFIC OPERATIONS SYSTEM LS 145,000.0000 145,000.00 0.030 4,350.00 0.980 142,100 (LOCATION 25) PROGRAM CAS145 PAGE 7 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 TRAFFIC OPERATIONS SYSTEM LS 36,250.0000 36,250.00 0.030 1,087.50 0.980 35,525 (LOCATION 26) 159 TRAFFIC OPERATIONS SYSTEM LS 98,400.0000 98,400.00 0.030 2,952.00 0.980 96,432 (LOCATION 27) 160 TRAFFIC OPERATIONS SYSTEM LS 88,000.0000 88,000.00 0.030 2,640.00 0.980 86,240 (LOCATION 28) 161 TRAFFIC OPERATIONS SYSTEM LS 466,150.0000 466,150.00 0.025 11,653.75 0.980 456,827 (LOCATION 29) 162 TRAFFIC OPERATIONS SYSTEM LS 517,950.0000 517,950.00 0.030 15,538.50 0.980 507,591 (LOCATION 30) 163 TRAFFIC OPERATIONS SYSTEM LS 124,300.0000 124,300.00 0.030 3,729.00 0.980 121,814 (LOCATION 31) 164 TRAFFIC OPERATIONS SYSTEM LS 207,200.0000 207,200.00 0.030 6,216.00 0.980 203,056 (LOCATION 32) 165 TRAFFIC OPERATIONS SYSTEM LS 67,300.0000 67,300.00 0.079 5,316.70 0.980 65,954 (LOCATION 33) 166 TRAFFIC OPERATIONS SYSTEM LS 93,200.0000 93,200.00 0.030 2,796.00 0.980 91,336 (LOCATION 34) 167 TRAFFIC OPERATIONS SYSTEM LS 15,500.0000 15,500.00 0.030 465.00 0.980 15,190 (LOCATION 35) PROGRAM CAS145 PAGE 8 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153304 TIME 01:42 PM ESTIMATE NO. 015 BID OPENING 02/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: WAGDY, WASSEF DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 155,339.45 9,605,827.83 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 21,407.50 1,014,524.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 176,746.95 10,620,352.41 168 MOBILIZATION LS 600,000.0000 600,000.00 1.000 600,000 ORIGINAL CONTRACT AMOUNT 10,150,922.11 TOTAL WORK COMPLETED 176,746.95 11,220,352.41 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 176,746.95 11,220,352.41 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 04/17/14 405 06/23/14 06/23/14 10/30/15 231 26 71 0 94% 49% PROGRESS IS SATISFACTORY SATISFACTORY WAGDY, WASSEF RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/15