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 03/21/14 EST. NO.15 TIME 12:56 PM R.E. NAME: RASTEGAPOUR, HAMED 04-153504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0020 2,596.48 E.W. @ F.A.(+) 012314 N 0117.0 0022 1,808.27 021414 N 0120.0 0024 3,674.95 020314 N 0122.0 0025 4,104.09 020414 N 0123.0 0026 2,038.26 020514 N 0124.0 024 0001 1,763.87 E.W. @ F.A.(+) 111513 N 1 0 15,985.92 TOTAL THIS ESTIMATE 187,905.11 TOTAL PREVIOUS ESTIMATE 203,891.03 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 03/21/14 EST. NO.15 TIME 12:56 PM R.E. NAME: RASTEGAPOUR, HAMED 04-153504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 LOCATION PROGRESS ESTIMATE 04-SOL-80-0.0/R28.4 ----------------- BAY CITIES PAVING & GRADING ON ROUTE 80 IN SOLANO COUNTY _____ 5029 FORNI DRIVE BETWEEN CONTRA COSTA COUNTY LINE CONCORD, CA 94524 AND ROUTE 80/505 JUNCTION FED. AID NO. N O N E INSTALL RAMP METERING AND TRAFFIC ------------------------------------------------------------------------------------------------------------------------------------ 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 11,000.0000 11,000.00 0.800 8,800 002 TEMPORARY REINFORCED SILT FENCE LF 3.0600 65,178.00 22,646.000 69,296 003 CONSTRUCTION SITE MANAGEMENT LS 39,000.0000 39,000.00 0.850 33,150 004 PREPARE STORM WATER POLLUTION LS 2,650.0000 2,650.00 1.000 2,650 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 2.6500 9,275.00 4,917.000 13,030 006 TEMPORARY SILT FENCE LF 1.5900 14,310.00 5,780.000 9,190 007 TEMPORARY CONSTRUCTION ENTRANCE EA 2,800.0000 14,000.00 0.000 0 008 TEMPORARY COVER SQYD 1.1200 4,032.00 5,253.040 5,883 009 TEMPORARY CHECK DAM LF 3.0000 2,100.00 435.000 1,305 010 MOVE-IN/MOVE-OUT EA 1,100.0000 5,500.00 2.000 2,200 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 30,000.00 54.000 10,800 012 TEMPORARY HYDRAULIC MULCH SQYD 0.9400 38,013.60 8,470.000 7,961 (BONDED FIBER MATRIX) 013 STREET SWEEPING LS 15,500.0000 15,500.00 0.800 12,400 014 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,600.0000 3,600.00 0.800 2,880 015 RAIN EVENT ACTION PLAN EA 500.0000 38,000.00 19.000 9,500 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 830.0000 36,520.00 0.000 0 018 TIME-RELATED OVERHEAD (LS) LS 300,000.0000 300,000.00 0.850 255,000 019 CONSTRUCTION AREA SIGNS LS 87,500.0000 87,500.00 1.000 87,500 020 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.800 112,000 021 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.3800 21,390.00 8,475.000 11,695 022 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,520.00 58.000 2,320 PROGRAM CAS145 PAGE 2 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 80,000.0000 80,000.00 0.850 68,000 024 TEMPORARY RAILING (TYPE K) LF 13.5900 183,465.00 7,560.000 102,740 025 TEMPORARY CRASH CUSHION MODULE LF 222.0000 26,640.00 125.000 27,750 026 TEMPORARY TRAFFIC SCREEN LF 4.1200 55,620.00 7,560.000 31,147 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3200 26,228.00 2,089.000 6,935 STRIPE (HAZARDOUS WASTE) 028 REMOVE FENCE LF 3.8800 2,599.60 1,127.000 4,372 029 REMOVE METAL BEAM GUARD RAILING LF 8.8600 11,518.00 1,484.000 13,148 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.2100 15,249.00 6,392.000 14,126 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.5400 3,047.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 5.5400 1,772.80 183.000 1,013 033 REMOVE ROADSIDE SIGN EA 111.0000 222.00 0.000 0 034 REMOVE SIGN STRUCTURE (EA) EA 3,875.0000 3,875.00 1.000 3,875.00 1.000 3,875 035 REMOVE ASPHALT CONCRETE DIKE LF 4.7800 10,038.00 2,440.000 11,663 036 REMOVE CULVERT (LF) LF 25.6000 3,072.00 120.000 3,072 037 REMOVE INLET EA 740.0000 1,480.00 2.000 1,480 038 REMOVE HEADWALL EA 1,350.0000 1,350.00 1.000 1,350 039 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 350.0000 1,050.00 1.000 350 040 RELOCATE ROADSIDE SIGN EA 222.0000 888.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.3200 39,960.00 1,316.670 17,538 042 CLEARING AND GRUBBING (LS) LS 32,000.0000 32,000.00 0.000 0 043 DEVELOP WATER SUPPLY LS 8,400.0000 8,400.00 0.850 7,140 044 ROADWAY EXCAVATION CY 44.1300 750,210.00 8,572.000 378,282 045 ROADWAY EXCAVATION (TYPE Y-1) CY 47.4600 65,494.80 1,496.000 71,000 (AERIALLY DEPOSITED LEAD) 046 LEAD COMPLIANCE PLAN LS 3,875.0000 3,875.00 1.000 3,875 047 ADL BURIAL LOCATION REPORT LS 5,500.0000 5,500.00 0.950 5,225 048 CONCRETE BACKFILL FAST SETTING CY 390.0000 6,630.00 17.000 6,630 049 IMPORTED BORROW (CY) CY 40.0000 376,000.00 3,422.000 136,880 PROGRAM CAS145 PAGE 3 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HIGHWAY PLANTING LS 7,200.0000 7,200.00 0.000 0 051 MULCH CY 65.0000 275,600.00 1,285.000 83,525 052 EROSION CONTROL (COMPOST BLANKET) CY 59.7900 17,937.00 118.500 7,085 053 FIBER ROLLS LF 3.5400 67,614.00 7,304.000 25,856 054 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,110.0000 6,660.00 2.000 2,220 055 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2000 38,000.00 80,855.000 16,171 (SQFT) 056 ROLLED EROSION CONTROL PRODUCT SQFT 0.9400 1,137.40 0.000 0 (NETTING) 057 PLANT ESTABLISHMENT WORK LS 6,600.0000 6,600.00 0.000 0 058 IRRIGATION SYSTEM LS 40,000.0000 40,000.00 0.000 0 059 EXTEND 10" CONDUIT LF 150.0000 4,500.00 30.000 4,500 060 CLASS 4 AGGREGATE SUBBASE CY 34.8500 310,165.00 3,083.000 107,442 061 CLASS 3 AGGREGATE BASE (CY) CY 72.1800 180,450.00 2,223.200 160,470 062 LEAN CONCRETE BASE CY 167.0000 517,700.00 710.000 118,570 063 HOT MIX ASPHALT (TYPE A) TON 97.2500 1,050,300.00 3,223.150 313,451 064 HOT MIX ASPHALT (OPEN GRADED) TON 132.9100 58,480.40 0.000 0 065 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 91,000.00 0.000 0 066 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.2700 7,848.00 0.000 0 067 DATA CORE LS 8,850.0000 8,850.00 0.000 0 068 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.6500 2,260.00 543.000 3,067 069 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.4200 2,182.80 104.000 667 070 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.9400 18,202.80 220.000 866 071 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.2600 2,513.40 520.000 2,215 072 PLACE HOT MIX ASPHALT SQYD 295.0000 4,130.00 0.000 0 (MISCELLANEOUS AREA) 073 TACK COAT TON 1,250.0000 46,250.00 12.000 15,000 074 CRACK EXISTING CONCRETE PAVEMENT SQYD 4.0000 9,600.00 0.000 0 075 MINOR CONCRETE (MINOR STRUCTURE) CY 2,400.0000 60,000.00 9.310 22,344 076 MINOR CONCRETE (BACKFILL) CY 195.0000 21,450.00 110.000 21,450 PROGRAM CAS145 PAGE 4 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 6.0000 217,200.00 36,200.000 217,200 078 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.5000 18,100.00 3,620.000 1,810.00 36,200.000 18,100 079 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8500 269,500.00 70,000.000 269,500 080 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2800 19,600.00 70,000.000 19,600.00 70,000.000 19,600 081 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 23.2500 2,790.00 117.000 2,720.25 117.000 2,720 082 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 4,180.00 0.000 0 (0.063"-UNFRAMED) 083 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 240.00 0.000 0 (0.080"-UNFRAMED) 084 36" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,100.0000 143,000.00 130.000 143,000 (SIGN FOUNDATION) 085 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,275.0000 153,000.00 113.650 144,903 (SIGN FOUNDATION) 086 ROADSIDE SIGN - ONE POST EA 277.0000 4,709.00 0.000 0 087 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 111.0000 6,438.00 0.000 0 METHOD) 088 18" ALTERNATIVE PIPE CULVERT LF 82.2900 148,122.00 695.000 57,191 089 24" REINFORCED CONCRETE PIPE LF 124.4800 4,979.20 40.000 4,979 090 24" CONCRETE FLARED END SECTION EA 1,600.0000 1,600.00 1.000 1,600 091 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 216.0000 1,512.00 7.000 1,512 (CY) 092 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQFT 5.0000 300.00 0.000 0 093 MINOR CONCRETE (MISCELLANEOUS CY 500.0000 34,500.00 0.000 0 CONSTRUCTION) 094 MISCELLANEOUS IRON AND STEEL LB 1.5000 7,950.00 2,608.000 3,912 095 FENCE (TYPE WM, METAL POST) LF 10.3500 5,175.00 0.000 0 096 CHAIN LINK FENCE (TYPE CL-6) LF 17.5800 7,383.60 0.000 0 097 METAL BEAM GUARD RAILING (STEEL POST) LF 30.0000 57,000.00 1,662.500 49,875 098 VEGETATION CONTROL (MINOR CONCRETE) SQYD 61.0000 128,100.00 903.300 55,101 099 TRANSITION RAILING (TYPE WB) EA 4,600.0000 13,800.00 0.000 0 100 END ANCHOR ASSEMBLY (TYPE SFT) EA 775.0000 20,150.00 19.000 14,725 101 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 16,000.00 7.000 22,400 102 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,550.0000 58,650.00 14.000 35,700 103 CONCRETE BARRIER (TYPE 60C) LF 151.0000 52,850.00 293.000 44,243 PROGRAM CAS145 PAGE 5 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONCRETE BARRIER (TYPE 60GE) LF 393.0000 47,160.00 120.000 47,160 105 THERMOPLASTIC TRAFFIC STRIPE LF 2.4900 6,972.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 106 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1100 18,870.00 6,742.000 7,483 107 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2100 16,133.00 1,890.000 4,176 108 THERMOPLASTIC PAVEMENT MARKING SQFT 33.2200 23,586.20 173.000 5,747 109 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 2,880.00 307.000 221 (BROKEN 17-7) 110 PAVEMENT MARKER (NON-REFLECTIVE) EA 6.6400 2,988.00 0.000 0 111 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.6400 5,577.60 155.000 1,029 112 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 22,000.0000 22,000.00 0.600 13,200 SYSTEM ELEMENTS DURING CONSTRUCTION 113 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 49,800.0000 49,800.00 0.050 2,490.00 0.950 47,310 114 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 8,300.0000 8,300.00 0.100 830.00 0.900 7,470 115 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 66,400.0000 66,400.00 0.090 5,976.00 0.950 63,080 116 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 84,000.0000 84,000.00 0.070 5,880.00 0.950 79,800 117 TRAFFIC OPERATIONS SYSTEM (LOCTION 5) LS 26,500.0000 26,500.00 0.130 3,445.00 0.950 25,175 118 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 99,600.0000 99,600.00 0.150 14,940.00 0.950 94,620 119 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 66,400.0000 66,400.00 0.100 6,640.00 0.900 59,760 120 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 175,000.0000 175,000.00 0.100 17,500.00 0.600 105,000 121 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 127,300.0000 127,300.00 0.960 122,208 122 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 200,000.0000 200,000.00 0.960 192,000 123 TRAFFIC OPERATIONS SYSTEM (LOCATION 11) LS 200,000.0000 200,000.00 0.020 4,000.00 0.970 194,000 124 TRAFFIC OPERATIONS SYSTEM (LOCATION 12) LS 221,400.0000 221,400.00 0.050 11,070.00 0.950 210,330 125 TRAFFIC OPERATIONS SYSTEM (LOCATION 13) LS 127,300.0000 127,300.00 0.960 122,208 126 TRAFFIC OPERATIONS SYSTEM (LOCATION 14) LS 111,000.0000 111,000.00 0.050 5,550.00 0.950 105,450 127 TRAFFIC OPERATIONS SYSTEM (LOCATION 15) LS 46,500.0000 46,500.00 0.060 2,790.00 0.950 44,175 128 TRAFFIC OPERATIONS SYSTEM (LOCATION 16) LS 63,000.0000 63,000.00 0.050 3,150.00 0.950 59,850 129 TRAFFIC OPERATIONS SYSTEM (LOCATION 17) LS 44,500.0000 44,500.00 0.060 2,670.00 0.950 42,275 130 TRAFFIC OPERATIONS SYSTEM (LOCATION 18) LS 29,000.0000 29,000.00 0.060 1,740.00 0.950 27,550 PROGRAM CAS145 PAGE 6 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TRAFFIC OPERATIONS SYSTEM (LOCATION 19) LS 72,000.0000 72,000.00 0.050 3,600.00 0.950 68,400 132 TRAFFIC OPERATIONS SYSTEM (LOCATION 20) LS 77,500.0000 77,500.00 0.040 3,100.00 0.950 73,625 133 TRAFFIC OPERATIONS SYSTEM (LOCATION 21) LS 89,600.0000 89,600.00 0.050 4,480.00 0.960 86,016 134 TRAFFIC OPERATIONS SYSTEM (LOCATION 22) LS 149,400.0000 149,400.00 0.020 2,988.00 0.970 144,918 135 TRAFFIC OPERATIONS SYSTEM (LOCATION 23) LS 83,000.0000 83,000.00 0.150 12,450.00 0.960 79,680 136 TRAFFIC OPERATIONS SYSTEM (LOCATION 24) LS 141,700.0000 141,700.00 0.020 2,834.00 0.970 137,449 137 TRAFFIC OPERATIONS SYSTEM (LOCATION 25) LS 50,000.0000 50,000.00 0.020 1,000.00 0.950 47,500 138 TRAFFIC OPERATIONS SYSTEM (LOCATION 26) LS 117,300.0000 117,300.00 0.020 2,346.00 0.950 111,435 139 TRAFFIC OPERATIONS SYSTEM (LOCATION 27) LS 171,600.0000 171,600.00 0.020 3,432.00 0.950 163,020 140 TRAFFIC OPERATIONS SYSTEM (LOCATION 28) LS 182,700.0000 182,700.00 0.020 3,654.00 0.970 177,219 141 TRAFFIC OPERATIONS SYSTEM (LOCATION 29) LS 55,400.0000 55,400.00 0.070 3,878.00 0.980 54,292 142 TRAFFIC OPERATIONS SYSTEM (LOCATION 30) LS 238,000.0000 238,000.00 0.020 4,760.00 0.960 228,480 143 TRAFFIC OPERATIONS SYSTEM (LOCATION 31) LS 127,300.0000 127,300.00 0.950 120,935 144 TRAFFIC OPERATIONS SYSTEM (LOCATION 32) LS 232,500.0000 232,500.00 0.020 4,650.00 0.960 223,200 145 TRAFFIC OPERATIONS SYSTEM (LOCATION 33) LS 149,500.0000 149,500.00 0.020 2,990.00 0.960 143,520 146 TRAFFIC OPERATIONS SYSTEM (LOCATION 34) LS 265,700.0000 265,700.00 0.020 5,314.00 0.970 257,729 147 TRAFFIC OPERATIONS SYSTEM (LOCATION 35) LS 72,000.0000 72,000.00 0.020 1,440.00 0.960 69,120 148 TRAFFIC OPERATIONS SYSTEM (LOCATION 36) LS 100,000.0000 100,000.00 0.020 2,000.00 0.960 96,000 149 TRAFFIC OPERATIONS SYSTEM (LOCATION 37) LS 38,750.0000 38,750.00 0.030 1,162.50 0.950 36,812 150 TRAFFIC OPERATIONS SYSTEM (LOCATION 38) LS 125,000.0000 125,000.00 0.020 2,500.00 0.970 121,250 151 TRAFFIC OPERATIONS SYSTEM (LOCATION 39) LS 250,000.0000 250,000.00 0.020 5,000.00 0.970 242,500 152 LONG LEAD-IN CABLE LOOP DETECTOR SENSOR EA 800.0000 29,600.00 4.000 3,200.00 36.000 28,800 UNIT 153 INTEGRATED CAMERA UNIT EA 7,200.0000 201,600.00 27.000 194,400 154 CAMERA CONTROL UNIT EA 7,200.0000 201,600.00 2.000 14,400.00 27.000 194,400 155 VIDEO ENCODER UNIT EA 7,200.0000 201,600.00 4.000 28,800.00 27.000 194,400 156 DIAL-UP MODEM EA 500.0000 2,000.00 2.000 1,000.00 4.000 2,000 157 EXTINGUISHABLE MESSAGE SIGN (LED) EA 7,750.0000 108,500.00 14.000 108,500 PROGRAM CAS145 PAGE 7 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 GENERAL PACKET RADIO SYSTEM WIRELESS EA 1,450.0000 117,450.00 11.000 15,950.00 76.000 110,200 MODEM ASSEMBLY PROGRAM CAS145 PAGE 8 DATE 03/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153504 TIME 12:56 PM ESTIMATE NO. 15 BID OPENING 08/17/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: RASTEGAPOUR, HAMED DATE OF THIS ESTIMATE 03/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 253,604.75 8,785,403.44 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,985.92 203,891.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 269,590.67 8,989,294.47 159 MOBILIZATION LS 400,000.0000 400,000.00 1.000 400,000 ORIGINAL CONTRACT AMOUNT 12,797,199.20 TOTAL WORK COMPLETED 269,590.67 9,389,294.47 MATERIALS ON HAND ON SITE 9,135.70 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 269,590.67 9,398,430.17 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 10/04/12 430 04/15/13 11/28/12 05/20/14 144 186 0 0 71% 80% PROGRESS IS SATISFACTORY RASTEGAPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/14