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 05/23/14 EST. NO.13 TIME 10:55 AM R.E. NAME: WALI WAZIRI 10-0M7804 --------------------------------------------------------------------------- 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 0060 523.26 E.W. @ F.A.(+) 040914 N 0204.0 003 0005 300.00 E.W. @ F.A.(+) 092013 N 0001 0 0007 300.00 020614 N 0186.0 004 0002 1,749.99 E.W. @ F.A.(+) 030614 N 1000 0 014 0008 1,159.95 E.W. @ F.A.(+) 031314 N 0192.0 0009 348.36 031414 N 0193.0 0010 1,456.31 031914 N 0195.0 0011 646.33 032014 N 0196.0 0012 3,787.01 032314 N 0198.0 0013 3,368.90 032414 N 0199.0 0014 2,069.66 032714 N 0200.0 0016 490.81 040314 N 0202.0 0017 986.81 040414 N 0203.0 015 0003 3,067.47 E.W. @ F.A.(+) 082213 N 580320 0004 3,061.92 082713 N 580350 0005 849.76 091713 N 392520 0006 4,949.78 091913 N 580770 0032 1,005.76 102513 N 001 0 0033 185.79 110613 N 002 0 0041 371.57 110213 N 010 0 0043 630.47 101013 N 0063.0 0046 2,428.87 101413 N 0084.0 0049 5,901.88 111513 N 0120.0 0050 3,861.00 101413 N 0125.0 0055 2,472.80 102413 N 0130.0 0062 939.93 101113 N 0066.0 0063 838.35 110613 N 0136.0 0064 44,966.62 110213 N 0151.0 0065 6,921.37 110313 N 0152.0 0066 1,482.25 110513 N 0153.0 0067 2,410.65 111313 N 0155.0 0068 1,802.15 111413 N 0156.0 0069 2,297.59 120913 N 0157.0 0070 2,546.79 012014 N 0180.0 0071 2,592.58 012214 N 0181.0 016 0005 2,322.93 E.W. @ F.A.(+) 100413 N 0090.0 0010 4,160.64 030614 N 0191.0 0011 1,153.14 032014 N 0197.0 029 0001 45,714.12 A.C. @ L.S.(+) 081213 N 000010 166,123.57 TOTAL THIS ESTIMATE 980,682.07 TOTAL PREVIOUS ESTIMATE 1,146,805.64 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 05/23/14 EST. NO.13 TIME 10:55 AM R.E. NAME: WALI WAZIRI 10-0M7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 MISSING PAYROLLS -10,000.00 05 MISSING PAYROLLS -10,000.00 06 REC'ED #5 10,000.00 07 MISSING PAYROLLS -1,000.00 08 MISSING PAYROLLS -1,000.00 09 MISSING PAYROLLS -10,000.00 11 REC'ED #8,9 2,000.00 11 REC'ED PAYROLLS #4 10,000.00 12 REC'ED PAYROLLS#11 10,000.00 13 10,000.00 -10,000.00 TOTAL DEDUCTIONS 10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 LOCATION PROGRESS ESTIMATE 10-SJ-5-25.1/28.6 ----------------- DESILVA GATES CONSTRUCTION LP IN SAN JOAQUIN COUNTY NEAR AND IN P O BOX 2909 THE CITY OF STOCKTON ON I-5 FROM DUBLIN CA 94568 CHARTER WAY TO COUNTRY CLUB BLVD FED. AID NO. ACIM-056(338)E ,470- (338)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.300 3,000 002 TEMPORARY FENCE (TYPE ESA) LF 5.0000 1,150.00 0.000 0 003 12" TEMPORARY CULVERT LF 80.0000 244,000.00 0.000 0 004 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.014 140.00 0.350 3,500 005 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.552 2,760 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 5.0000 3,000.00 0.000 0 007 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 30,000.00 2.000 2,000 008 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 22,000.00 56.000 11,200 009 STREET SWEEPING LS 25,000.0000 25,000.00 0.014 350.00 0.350 8,750 010 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.010 100 011 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 012 TIME-RELATED OVERHEAD (LS) LS 5,000,000.0000 5,000,000.00 0.051 255,000.00 0.368 1,840,000 013 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 0.051 2,040.00 0.451 18,040 014 TRAFFIC CONTROL SYSTEM LS 271,149.0000 271,149.00 0.431 116,865 015 TYPE III BARRICADE EA 100.0000 5,500.00 12.000 1,200.00 26.000 2,600 016 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.2500 550,000.00 1,716.000 2,145 017 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 8.0000 31,360.00 0.000 0 018 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 44,200.00 116,764.000 58,382 019 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 99,300.00 477.000 14,310 020 TEMPORARY PAVEMENT MARKER EA 4.0000 127,600.00 6,381.000 25,524 021 END OF QUEUE WARNING LS 25,000.0000 25,000.00 0.000 0 022 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.431 10,775 PROGRAM CAS145 PAGE 2 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE LIGHTING SYSTEMS LS 25,000.0000 25,000.00 0.000 0 024 TEMPORARY RAILING (TYPE K) LF 6.0000 1,146,000.00 2,420.000 14,520.00 64,150.000 384,900 025 TEMPORARY CRASH CUSHION MODULE EA 200.0000 204,000.00 14.000 2,800.00 311.000 62,200 026 TEMPORARY TRAFFIC SCREEN LF 2.0000 91,400.00 0.000 0 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 29,460.00 10,230.000 30,690 STRIPE (HAZARDOUS WASTE) 028 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 21,950.00 5,920.000 2,960 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 49,200.00 42,695.000 32,021 030 REMOVE PAVEMENT MARKER EA 2.0000 13,340.00 3,054.000 6,108 031 REMOVE ROADSIDE SIGN EA 100.0000 100.00 0.000 0 032 REMOVE SIGN STRUCTURE (EA) EA 2,500.0000 2,500.00 1.000 2,500 033 REMOVE PIPE (LF) LF 25.0000 51,250.00 1,759.000 43,975 034 REMOVE DOWNDRAIN (EA) EA 250.0000 1,500.00 1.000 250.00 1.000 250 035 REMOVE INLET EA 500.0000 26,500.00 8.000 4,000.00 26.000 13,000 036 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 15.0000 1,815,000.00 16,429.330 246,439.95 17,749.330 266,239 037 SALVAGE SINGLE THRIE BEAM BARRIER LF 3.0000 42,600.00 13,904.500 41,713 038 SALVAGE DOUBLE THRIE BEAM BARRIER LF 3.0000 13,350.00 3,837.500 11,512 039 SALVAGE METAL BEAM GUARD RAILING LF 3.0000 29,850.00 1,708.000 5,124.00 6,170.700 18,512 040 RECONSTRUCT SINGLE THRIE BEAM LF 10.0000 2,400.00 0.000 0 BARRIER 041 RESET ROADSIDE SIGN EA 100.0000 1,300.00 3.000 300 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 19,200.00 342.670 6,853.40 492.670 9,853 043 REMOVE CONCRETE BARRIER LF 20.0000 14,000.00 700.000 14,000 044 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1000 52,380.00 0.000 0 045 CAP INLET EA 1,000.0000 8,000.00 8.000 8,000 046 REMOVE CRASH CUSHION EA 1,000.0000 1,000.00 0.000 0 047 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.900 180,000 048 ROADWAY EXCAVATION CY 8.0000 1,280,000.00 14,481.700 115,853.60 45,558.700 364,469 049 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 PROGRAM CAS145 PAGE 3 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SHOULDER BACKING TON 100.0000 6,000.00 0.000 0 051 SUBGRADE ENHANCEMENT GEOTEXTILE SQYD 1.5000 309,000.00 24,433.080 36,649 CLASS B2 052 HIGHWAY PLANTING LS 100,000.0000 100,000.00 0.000 0 053 PLANT ESTABLISHMENT WORK LS 10,000.0000 10,000.00 0.000 0 054 MAINTAIN EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.257 2,570 055 IRRIGATION SYSTEM LS 100,000.0000 100,000.00 0.000 0 056 CLASS 2 AGGREGATE SUBBASE CY 10.0000 292,000.00 14,536.270 145,362 057 CLASS 2 AGGREGATE BASE (CY) CY 22.0000 1,240,800.00 282.150 6,207.30 9,784.520 215,259 058 AGGREGATE BASE (APPROACH SLAB) CY 100.0000 36,900.00 54.000 5,400 059 LEAN CONCRETE BASE CY 120.0000 212,400.00 110.830 13,299.60 110.830 13,299 060 LEAN CONCRETE BASE RAPID SETTING CY 200.0000 36,000.00 50.030 10,006 061 HOT MIX ASPHALT (TYPE A) TON 75.0000 5,010,000.00 678.390 50,879.25 19,566.170 1,467,462 062 SHOULDER RUMBLE STRIP STA 20.0000 7,400.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 063 DATA CORE LS 5,000.0000 5,000.00 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 720.00 0.000 0 065 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 7,830.00 0.000 0 066 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 7,910.00 0.000 0 067 PLACE HOT MIX ASPHALT SQYD 50.0000 1,850.00 5,000.000 250,000 (MISCELLANEOUS AREA) 068 TACK COAT TON 1.0000 67.00 8.110 8 069 CONTINUOUSLY REINFORCED CONCRETE CY 198.0000 8,870,400.00 146.600 29,026.80 146.600 29,026 PAVEMENT 070 CONTINUOUSLY REINFORCED CONCRETE CY 500.0000 615,000.00 380.640 190,320 PAVEMENT (RAPID STRENGTH CONCRETE) 071 CONTINUOUSLY REINFORCED CONCRETE LF 25.0000 3,500.00 0.000 0 PAVEMENT (TERMINAL JOINT, TYPE D) 072 CONTINUOUSLY REINFORCED CONCRETE LF 30.0000 54,000.00 12.000 360.00 12.000 360 PAVEMENT (TERMINAL JOINT, TYPE E) 073 CONTINUOUSLY REINFORCED CONCRETE LF 40.0000 2,640.00 14.000 560 PAVEMENT RAPID STRENGTH CONCRETE (TERMINAL JOINT, TYPE E) 074 CONTINUOUSLY REINFORCED CONCRETE LF 500.0000 275,000.00 40.000 20,000.00 40.000 20,000 PAVEMENT (WIDE FLANGE BEAM TERMINAL) 075 CONTINUOUSLY REINFORCED CONCRETE LF 500.0000 26,000.00 14.000 7,000 PAVEMENT RAPID STRENGTH CONCRETE (WIDE FLANGE BEAM TERMINAL) PROGRAM CAS145 PAGE 4 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 CONTINUOUSLY REINFORCED CONCRETE LF 40.0000 72,000.00 28.000 1,120.00 28.000 1,120 PAVEMENT (EXPANSION JOINT, TYPE WF) 077 CONTINUOUSLY REINFORCED CONCRETE LF 100.0000 6,600.00 14.000 1,400 PAVEMENT RAPID STRENGTH CONCRETE (EXPANSION JOINT, TYPE WF) 078 SEAL PAVEMENT JOINT LF 3.5000 238,000.00 0.000 0 079 STRUCTURAL CONCRETE, APPROACH SLAB CY 585.0000 2,160,990.00 49.600 29,016.00 551.600 322,686 (TYPE R) 080 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 216,000.00 20.470 20,470.00 108.650 108,650 (F) 081 PAVING NOTCH EXTENSION CF 150.0000 380,850.00 21.750 3,262.50 299.250 44,887 082 CORE CONCRETE (6") LF 1,000.0000 7,000.00 0.000 0 083 JOINT SEAL (MR 1/2") LF 100.0000 166,100.00 0.000 0 084 JOINT SEAL (MR 1") LF 100.0000 139,700.00 0.000 0 085 JOINT SEAL (MR 1 1/2") LF 200.0000 423,200.00 0.000 0 086 JOINT SEAL (TYPE A) LF 100.0000 60,000.00 0.000 0 087 TREAT BRIDGE DECK SQFT 0.1000 52,380.00 0.000 0 (F) 088 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 319,495.00 0.000 0 089 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 98,088.00 24,522.000 98,088 (F) 090 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 12,261.00 24,522.000 12,261 (F) 091 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 20.0000 49,200.00 400.000 8,000 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 180.00 9.000 180 (0.063"-UNFRAMED) 093 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,000.0000 19,000.00 22.000 22,000 (SIGN FOUNDATION) 094 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,000.0000 22,000.00 22.000 22,000 (SIGN FOUNDATION) 095 METAL (RAIL MOUNTED SIGN) LB 10.0000 1,700.00 170.000 1,700 096 INSTALL SIGN OVERLAY SQFT 70.0000 630.00 0.000 0 097 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.0000 16,480.00 0.000 0 098 18" ALTERNATIVE PIPE CULVERT LF 70.0000 289,100.00 457.000 31,990.00 2,415.000 169,050 099 24" REINFORCED CONCRETE PIPE LF 75.0000 118,500.00 1,590.000 119,250 100 6" PLASTIC PIPE UNDERDRAIN LF 25.0000 10,500.00 308.000 7,700 101 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 25.0000 347,500.00 3,930.000 98,250.00 8,398.000 209,950 PROGRAM CAS145 PAGE 5 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 103 12" ALTERNATIVE PIPE DOWNDRAIN LF 70.0000 63,000.00 343.000 24,010.00 343.000 24,010 104 18" WELDED STEEL PIPE (.250" THICK) LF 250.0000 32,500.00 128.500 32,125 105 12" ALTERNATIVE FLARED END SECTION EA 500.0000 9,500.00 0.000 0 106 36" PRECAST CONCRETE PIPE INLET LF 500.0000 11,000.00 17.920 8,960 107 ROCK SLOPE PROTECTION CY 300.0000 13,800.00 19.200 5,760.00 19.200 5,760 (FACING, METHOD B) (CY) 108 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 850.00 69.600 348.00 69.600 348 109 MINOR CONCRETE (TEXTURED PAVING) SQFT 5.0000 79,500.00 0.000 0 110 MISCELLANEOUS IRON AND STEEL LB 1.0000 59,980.00 23,532.000 23,532 (F) 111 METAL BEAM GUARD RAILING LF 16.0000 155,040.00 0.000 0 112 WEED CONTROL MAT (RUBBER) SQYD 50.0000 300,000.00 0.000 0 113 CONCRETE BARRIER TRANSITION LF 150.0000 53,700.00 217.500 32,625 114 DOUBLE METAL BEAM GUARD RAILING LF 50.0000 1,250.00 0.000 0 115 TRANSITION RAILING (TYPE STB) EA 3,000.0000 3,000.00 0.000 0 116 TRANSITION RAILING (TYPE WB) EA 2,500.0000 50,000.00 0.000 0 117 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 3,000.00 0.000 0 118 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 27,500.00 0.000 0 119 ALTERNATIVE CRASH CUSHION SYSTEM EA 25,000.0000 50,000.00 0.000 0 120 CONCRETE BARRIER (TYPE 60F) LF 200.0000 90,000.00 447.000 89,400 121 CONCRETE BARRIER (TYPE 60) LF 35.0000 182,700.00 2,337.400 81,809 122 CONCRETE BARRIER (TYPE 60C) LF 60.0000 388,200.00 5,437.000 326,220 123 CONCRETE BARRIER (TYPE 60GC) LF 150.0000 11,100.00 74.000 11,100 124 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 42,400.00 0.000 0 125 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 8,850.00 0.000 0 126 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,890.00 0.000 0 (BROKEN 12-3) 127 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 61,500.00 0.000 0 (BROKEN 36-12) 128 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 580.00 0.000 0 (BROKEN 17-7) PROGRAM CAS145 PAGE 6 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 129 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 23,950.00 727.000 3,635 130 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.300 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION 131 CHANGEABLE MESSAGE SIGN SYSTEM (LS) LS 10,000.0000 10,000.00 1.000 10,000 132 COMMUNICATION CONDUIT SYSTEM LS 300,000.0000 300,000.00 0.810 243,000 133 DETECTOR LOOP (LS) LS 10,000.0000 10,000.00 0.000 0 134 MODIFY VEHICLE CLASSIFICATION STATION LS 50,000.0000 50,000.00 0.141 7,050 135 MODIFY LIGHTING LS 50,000.0000 50,000.00 0.244 12,200.00 0.547 27,350 PROGRAM CAS145 PAGE 7 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0M7804 TIME 10:55 AM ESTIMATE NO. 13 BID OPENING 10/30/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,000,770.40 8,087,288.04 ADJUSTMENT OF COMPENSATION 45,714.12 218,360.72 EXTRA WORK 120,409.45 928,444.92 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,166,893.97 9,234,093.68 136 MOBILIZATION LS 4,039,000.0000 4,039,000.00 0.950 3,837,050 ORIGINAL CONTRACT AMOUNT 40,394,200.00 TOTAL WORK COMPLETED 1,166,893.97 13,071,143.68 MATERIALS ON HAND ON SITE 668,830.34 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -10,000.00 TOTAL 1,176,893.97 13,729,974.02 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 01/10/13 399 05/14/13 05/14/13 08/27/15 421 8 58 0 31% 92% PROGRESS UNSATISFACTORY WALI WAZIRI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/14