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 09/23/14 EST. NO.34 TIME 01:50 PM R.E. NAME: HISLOP, SCOTT 04-264044 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 09/23/14 EST. NO.34 TIME 01:50 PM R.E. NAME: HISLOP, SCOTT 04-264044 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LOW ASPHALT OIL CNTT -5,000.00 08 PG&E EXPENSE GRINDER -10,000.00 08 LOW ASPHALT OIL CNTT 5,000.00 10 SWPPP DEFICIENCIES -30,156.43 13 SWPPP DEFICIENCIES 30,156.43 14 DMG PAVEMT, PLAZA SO -10,000.00 18 PG&E 10,000.00 18 CCO 37:MSE BKFL MITI -18,693.00 22 CCO 39:ELIM RHMA #87 -22,000.00 22 CCO 37:MSE BKFL MITI 18,693.00 23 CCO 39:ELIM RHMA #87 22,000.00 23 DMG PAVMENT,PLAZA SO 10,000.00 23 MSE WALL STR B/F MIT -18,648.00 25 INSPECTION CANTON OH -5,000.00 30 0.00 -23,648.00 LABOR COMPLIANCE VIOLATION DELINQUENT CERT PYRL -10,000.00 08 DELINQUENT CERT PYRL 10,000.00 09 0.00 0.00 TOTAL DEDUCTIONS 0.00 -23,648.00 PROGRAM CAS145 PAGE 1 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 LOCATION FINAL ESTIMATE 04-SON-101-4.0/5.2 -------------- GHILOTTI CONSTRUCTION COMPANY, IN SONOMA COUNTY IN PETALUMA ROUTE INC. 101 FROM 0.4 KM SOUTH TO 0.7 KM 2301 KERNER BOULEVARD, SUITE NORTH OF EAST WASHINGTON STREET SAN RAFAEL, CA 94901 OVERCROSSING FED. AID NO. HPLU-L620(410)1 ,HPUL-L620(410)2 CONSTRUCT BRIDGE RETAINING WALLS ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD WDAY 640.0000 368,000.00 575.000 368,000 003 TEMPORARY FENCE (TYPE ESA) M 10.0000 5,900.00 591.140 5,911 004 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 1.000 30,000 005 DEWATERING AND NON-STORM WATER LS 5,000.0000 5,000.00 1.000 5,000 DISCHARGE CONTROL 006 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500 PREVENTION PLAN 007 TEMPORARY FIBER ROLL M 10.0000 18,800.00 492.170 4,921 008 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 12,500.00 5.500 13,750 009 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 4,000.00 48.000 7,680 010 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 011 TEMPORARY CONCRETE WASHOUT BIN EA 1,000.0000 7,000.00 4.000 4,000 012 TEMPORARY HYDROSEED M2 2.0000 6,300.00 10,736.910 21,473 013 RAIN EVENT ACTION PLAN EA 100.0000 10,200.00 41.000 4,100 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 3.000 6,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 5,400.00 16.000 1,600 016 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000 017 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 1.000 30,000 018 TYPE III BARRICADE EA 100.0000 600.00 7.000 700 019 TEMPORARY PAVEMENT MARKING (PAINT) M2 25.0000 850.00 44.400 1,110 020 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 5,090.00 5,880.260 5,880 021 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 1,890.00 42.000 1,890 022 TEMPORARY PAVEMENT MARKER EA 6.0000 1,740.00 398.000 2,388 PROGRAM CAS145 PAGE 2 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 1.000 8,000 024 TEMPORARY RAILING (TYPE K) M 50.0000 120,000.00 2,701.250 135,062 025 TEMPORARY CRASH CUSHION MODULE EA 35.0000 3,290.00 55.000 1,925 026 TEMPORARY CRASH CUSHION (ABSORB 350) EA 500.0000 2,500.00 6.000 3,000 (5-ELEMENT) 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 4.0000 11,400.00 1,074.080 4,296 STRIPE (HAZARDOUS WASTE) 028 NOISE MONITORING LS 1,000.0000 1,000.00 1.000 1,000 029 ABANDON CULVERT M 25.0000 1,425.00 56.600 1,415 030 ABANDON MANHOLE EA 600.0000 600.00 1.000 600 031 ABANDON SEWER PIPE M 47.0000 7,520.00 317.900 14,941 032 REMOVE FENCE M 8.0000 9,360.00 1,436.500 11,492 033 REMOVE BOLLARD EA 100.0000 1,900.00 20.000 2,000 034 REMOVE METAL BEAM GUARD RAILING M 15.0000 8,250.00 550.000 8,250 035 REMOVE DOUBLE METAL BEAM BARRIER M 26.0000 2,860.00 110.000 2,860 036 REMOVE FLARED END SECTION EA 250.0000 1,000.00 5.000 1,250 037 REMOVE BRIDGE APPROACH GUARD RAIL TYPE 8 M 50.0000 750.00 15.000 750 038 REMOVE PAINTED TRAFFIC STRIPE M 1.5000 5,130.00 3,513.100 5,269 039 REMOVE PAINTED PAVEMENT MARKING M2 35.0000 1,050.00 21.300 745 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.8000 4,374.00 1,541.180 2,774 041 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 45.0000 1,530.00 4.200 189 042 REMOVE PAVEMENT MARKER EA 2.5000 1,825.00 595.000 1,487 043 REMOVE ROADSIDE SIGN EA 100.0000 1,300.00 17.000 1,700 044 REMOVE CURB M 15.0000 1,455.00 732.210 10,983 045 REMOVE PIPE M 55.0000 3,740.00 67.600 3,718 046 REMOVE INLET EA 600.0000 2,400.00 4.000 2,400 047 REMOVE SEWER MANHOLE EA 1,200.0000 4,800.00 4.000 4,800 048 REMOVE SEWER PIPE M 60.0000 21,600.00 202.100 12,126 049 REMOVE RETAINING WALL M 150.0000 9,150.00 61.000 9,150 PROGRAM CAS145 PAGE 3 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RELOCATE ROADSIDE SIGN EA 200.0000 800.00 5.000 1,000 051 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 15.0000 19,950.00 2,260.300 33,904 052 REMOVE CONCRETE SIDEWALK M 50.0000 600.00 87.620 4,381 053 SURVEY HUBS LS 15,000.0000 15,000.00 1.000 15,000 054 CAP INLET EA 1,200.0000 2,400.00 2.000 2,400 055 CLEARING AND GRUBBING LS 45,000.0000 45,000.00 1.000 45,000 056 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 1.000 10,000 057 ROADWAY EXCAVATION M3 25.0000 245,000.00 12,933.000 323,325 058 ROADWAY EXCAVATION (TYPE Z-2) M3 240.0000 16,800.00 70.000 16,800 (AERIALLY DEPOSITED LEAD) 059 ROADWAY EXCAVATION (TYPE Y-1) M3 43.0000 9,030.00 201.900 8,681 (AERIALLY DEPOSITED LEAD) 060 ROADWAY EXCAVATION (TYPE Y-2) M3 37.0000 30,710.00 815.500 30,173 (AERIALLY DEPOSITED LEAD) 061 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 062 ADL BURIAL LOCATION REPORT LS 1,000.0000 1,000.00 1.000 1,000 063 STRUCTURE EXCAVATION (BRIDGE) M3 100.0000 74,500.00 745.000 74,500 (F) 064 STRUCTURE EXCAVATION (RETAINING WALL) M3 45.0000 18,450.00 410.000 18,450 (F) 065 SAND BEDDING M3 50.0000 150.00 0.000 0 066 STRUCTURE BACKFILL (BRIDGE) M3 50.0000 33,500.00 670.000 33,500 (F) 067 STRUCTURE BACKFILL (RETAINING WALL) M3 70.0000 17,990.00 257.000 17,990 (F) 068 SAND BACKFILL M3 200.0000 2,000.00 10.000 2,000 069 CONCRETE BACKFILL M3 150.0000 19,500.00 133.960 20,094 070 EARTH RETAINING STRUCTURE M2 350.0000 472,500.00 1,350.000 472,500 (F) 071 SOIL-CEMENT M3 116.0000 944,240.00 5,857.400 679,458 072 IMPORTED BORROW (LIGHTWEIGHT AGGREGATE) M3 75.0000 91,500.00 1,321.150 99,086 073 EROSION CONTROL (COMPOST BLANKET) M3 60.0000 22,200.00 534.730 32,083 074 FIBER ROLLS M 10.0000 17,900.00 1,806.230 18,062 075 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 4,000.00 4.000 4,000 076 EROSION CONTROL (HYDROSEED) M2 1.6000 19,200.00 16,950.300 27,120 PROGRAM CAS145 PAGE 4 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROLLED EROSION CONTROL PRODUCT M2 6.0000 6,300.00 2,847.000 17,082 (NETTING) 078 PLANT (GROUP M) (LINER) EA 85.0000 37,400.00 440.000 37,400 079 100 MM SDR35 PVC SEWER PIPE M 1,000.0000 7,000.00 9.000 9,000 080 150 MM SDR35 PVC SEWER PIPE M 500.0000 4,000.00 8.000 4,000 081 200 MM SDR35 PVC SEWER PIPE M 375.0000 165,000.00 440.000 165,000 082 375 MM SDR35 PVC SEWER PIPE M 600.0000 15,000.00 25.000 15,000 083 CLASS 4 AGGREGATE SUBBASE M3 25.0000 110,000.00 3,670.050 91,751 084 CLASS 2 AGGREGATE BASE M3 50.0000 85,000.00 1,780.450 89,022 085 LEAN CONCRETE BASE M3 115.0000 127,650.00 1,037.400 119,301 086 HOT MIX ASPHALT (TYPE A) TONN 90.0000 484,200.00 6,983.600 628,524 087 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TONN 130.0000 191,100.00 0.000 0 088 DATA CORE LS 2,500.0000 2,500.00 1.000 2,500 089 PLACE HOT MIX ASPHALT M2 60.0000 1,440.00 24.000 1,440 (MISCELLANEOUS AREA) 090 TACK COAT TONN 600.0000 3,600.00 8.520 5,112 091 FURNISH PILING (CLASS 625) (ALTERNATIVE M 200.0000 130,800.00 655.880 131,176 X) (MODIFIED) 092 DRIVE PILE (CLASS 625) (ALTERNATIVE X) EA 2,900.0000 159,500.00 55.000 159,500 (MODIFIED) 093 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 320.0000 45,120.00 141.000 45,120 (F) 094 STRUCTURAL CONCRETE, BRIDGE M3 1,050.0000 404,250.00 385.000 404,250 (F) 095 STRUCTURAL CONCRETE, RETAINING WALL M3 950.0000 180,500.00 190.000 180,500 (F) 096 STRUCTURAL CONCRETE, BARRIER SLAB M3 500.0000 310,000.00 620.000 310,000 (F) 097 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,050.0000 38,850.00 37.000 38,850 (F) (TYPE N MODIFIED) 098 MINOR CONCRETE (MINOR STRUCTURE) M3 1,250.0000 68,750.00 56.090 70,112 (F) 099 FURNISH PRECAST PRESTRESSED CONCRETE EA 35,000.0000 140,000.00 4.000 140,000 BULB-TEE GIRDER (35 M-40 M) 100 ERECT PRECAST PRESTRESSED CONCRETE EA 20,000.0000 80,000.00 4.000 80,000 GIRDER 101 JOINT SEAL (MR 25 MM) (SILICONE) M 160.0000 5,120.00 26.820 4,291 102 BAR REINFORCING STEEL KG 2.0000 18,100.00 9,050.000 18,100 (F) 103 BAR REINFORCING STEEL (BRIDGE) KG 2.0000 78,900.00 39,450.000 78,900 (F) PROGRAM CAS145 PAGE 5 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 15,740.00 7,870.000 15,740 (F) 105 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 2,210.00 17.000 2,210 (1.6 MM-UNFRAMED) 106 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 2,340.00 22.600 2,938 (2.0 MM-UNFRAMED) 107 FURNISH SINGLE SHEET ALUMINUM SIGN M2 170.0000 850.00 5.000 850 (1.6 MM-FRAMED) 108 FURNISH SINGLE SHEET ALUMINUM SIGN M2 170.0000 680.00 4.000 680 (2.0 MM-FRAMED) 109 METAL (RAIL MOUNTED SIGN) KG 18.0000 20,106.00 0.000 0 (F) 110 ROADSIDE SIGN - ONE POST EA 250.0000 7,000.00 28.000 7,000 111 ROADSIDE SIGN - TWO POST EA 400.0000 1,200.00 3.000 1,200 112 300 MM ALTERNATIVE PIPE CULVERT M 180.0000 2,880.00 16.250 2,925 113 450 MM ALTERNATIVE PIPE CULVERT M 180.0000 95,400.00 534.000 96,120 114 600 MM ALTERNATIVE PIPE CULVERT M 240.0000 8,640.00 37.000 8,880 115 900 MM ALTERNATIVE PIPE CULVERT M 525.0000 5,250.00 10.000 5,250 116 CONCRETE BACKFILL M3 450.0000 27,900.00 63.390 28,525 (RAPID STRENGTH CONCRETE) 117 400 MM JACKED HDPE M 1,700.0000 49,300.00 30.470 51,799 118 475 MM X 750 MM OVAL SHAPED RCP M 750.0000 21,000.00 30.170 22,627 119 150 MM PERFORATED PLASTIC PIPE M 60.0000 3,060.00 51.000 3,060 UNDERDRAIN 120 DRAINAGE INLET MARKER EA 70.0000 210.00 6.000 420 121 INSTALL DRAINAGE INLET MARKER EA 70.0000 210.00 6.000 420 122 900 MM CORRUGATED STEEL PIPE INLET M 1,500.0000 3,000.00 2.000 3,000 (2.77 MM THICK) 123 450 MM ALTERNATIVE FLARED END SECTION EA 200.0000 1,600.00 9.000 1,800 124 475 MM X 750 MM OVAL ALTERNATIVE FLARED EA 750.0000 750.00 1.000 750 END SECTION 125 900 MM AUTOMATIC DRAINAGE GATE EA 3,500.0000 3,500.00 1.000 3,500 126 SANITARY SEWER MANHOLE EA 4,500.0000 27,000.00 6.000 27,000 127 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 300.0000 1,800.00 12.000 3,600 128 FILTER FABRIC M2 1.0000 3,220.00 3,220.000 3,220 129 ROCK SLOPE PROTECTION FABRIC M2 1.0000 16.00 32.000 32 130 MINOR CONCRETE (MISCELLANEOUS M3 870.0000 47,850.00 56.040 48,754 CONSTRUCTION) PROGRAM CAS145 PAGE 6 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (MEDIUM BROOM FINISH) M2 40.0000 12,000.00 338.620 13,544 132 MISCELLANEOUS IRON AND STEEL KG 2.5000 12,800.00 5,120.000 12,800 (F) 133 WATER DISTRIBUTION (460 MM PVC/DI) LS 125,000.0000 125,000.00 1.000 125,000 134 WATER DISTRIBUTION (200 MM PVC) LS 225,000.0000 225,000.00 1.000 225,000 135 CHAIN LINK FENCE (TYPE CL-1.8) M 40.0000 33,200.00 814.700 32,588 136 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 3,000.00 3.000 3,000 137 DELINEATOR (CLASS 1) EA 45.0000 4,320.00 97.000 4,365 138 OBJECT MARKER EA 10.0000 40.00 5.000 50 139 HANDRAILING M 580.0000 9,860.00 21.570 12,510 140 BOLLARD EA 345.0000 24,840.00 72.000 24,840 141 END ANCHOR ASSEMBLY (TYPE SFT) EA 675.0000 675.00 1.000 675 142 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 2,500.00 1.000 2,500 143 ALTERNATIVE CRASH CUSHION SYSTEM EA 25,000.0000 25,000.00 1.000 25,000 144 CONCRETE BARRIER (TYPE 60S) M 350.0000 30,800.00 78.000 27,300 145 CONCRETE BARRIER (TYPE 60SC) M 350.0000 164,500.00 483.000 169,050 146 CONCRETE BARRIER (TYPE 732) M 100.0000 65,800.00 658.000 65,800 (F) 147 CONCRETE BARRIER (TYPE 732B) M 100.0000 7,100.00 71.000 7,100 148 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 8,000.00 190.450 7,618 149 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 5,280.00 4,778.940 4,778 150 150 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 576.00 0.000 0 151 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 2,250.00 1,123.310 1,684 152 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 140.00 131.060 131 (BROKEN 1.83 M - 0.30 M) 153 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 950.00 948.540 948 (BROKEN 10.98 M - 3.66 M) 154 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 1,030.00 791.930 791 (BROKEN 5.18 M - 2.14 M) 155 PAINT TRAFFIC STRIPE (2-COAT) M 3.0000 1,770.00 0.000 0 156 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 810.00 310.000 930 157 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 2,170.00 510.000 1,785 PROGRAM CAS145 PAGE 7 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 159 SIGNAL AND LIGHTING (LOCATION 1) LS 75,000.0000 75,000.00 1.000 75,000 160 SIGNAL AND LIGHTING (LOCATION 2) LS 75,000.0000 75,000.00 1.000 75,000 161 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 100,000.0000 100,000.00 1.000 100,000 162 LIGHTING (CITY STREET) LS 28,000.0000 28,000.00 1.000 28,000 163 LIGHTING (STAGE CONSTRUCTION) LS 14,000.0000 14,000.00 1.000 14,000 164 LIGHTING (PARKING LOT) LS 9,000.0000 9,000.00 0.000 0 165 LIGHTING AND SIGN ILLUMINATION LS 75,000.0000 75,000.00 1.000 75,000 166 TRAFFIC OPERATIONS SYSTEM LS 150,000.0000 150,000.00 1.000 150,000 167 SPREAD SPECTRUM RADIO INTERCONNECT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM 168 VIDEO IMAGE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000 169 INTEGRATED CAMERA UNIT EA 7,000.0000 7,000.00 1.000 7,000 170 CAMERA CONTROL UNIT (CCU) EA 7,000.0000 7,000.00 1.000 7,000 171 VIDEO ENCODER UNIT (VEU) EA 7,000.0000 7,000.00 1.000 7,000 172 GENERAL PACKET RADIO SYSTEM (GPRS) EA 2,000.0000 4,000.00 2.000 4,000 WIRELESS MODEM ASSEMBLY PROGRAM CAS145 PAGE 8 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264044 TIME 01:50 PM ESTIMATE NO. 34 BID OPENING 10/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/14 R.E. NAME: HISLOP, SCOTT DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 7,316,627.24 ADJUSTMENT OF COMPENSATION 0.00 85,513.42 EXTRA WORK 0.00 634,128.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 8,036,269.45 173 MOBILIZATION LS 768,000.0000 768,000.00 1.000 768,000 ORIGINAL CONTRACT AMOUNT 8,290,102.00 TOTAL WORK COMPLETED 0.00 8,804,269.45 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -23,648.00 TOTAL 0.00 8,780,621.45 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 11/17/11 500 12/08/11 01/11/12 06/13/14 473 130 0 0 100% 100% HISLOP, SCOTT RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/14