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 12/14/11 EST. NO.22 TIME 08:18 AM R.E. NAME: AKHONDZADEH, RAHIM 11-063804 --------------------------------------------------------------------------- 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 0117 1,828.44 E.W. @ F.A.(+) 080411 N 0565.0 004 0053 1,547.81 E.W. @ F.A.(+) 081911 N 0549.0 027 0016 984.10 E.W. @ F.A.(+) 081611 N 0552.0 0019 8,643.96 083011 N 0556.0 0020 10,452.79 083111 N 0557.0 0021 4,962.04 090111 N 0558.0 0022 10,646.70 090111 N 0559.0 0023 9,035.95 090611 N 0560.0 0024 7,493.75 090711 N 0561.0 0025 2,785.28 090611 N 0562.0 0026 217.89 090611 N 0562.1 0027 2,697.66 090711 N 0563.0 0028 2.77 090711 N 0563.1 0029 1,835.86 090811 N 723011 63,135.00 TOTAL THIS ESTIMATE 1,432,055.67 TOTAL PREVIOUS ESTIMATE 1,495,190.67 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 12/14/11 EST. NO.22 TIME 08:18 AM R.E. NAME: AKHONDZADEH, RAHIM 11-063804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RESTAKING CHARGES -1,275.00 03 PCCP OUT OF SPEC -1,150.00 10 UDBE VIOLATION -68,362.20 22 -68,362.20 -70,787.20 LABOR COMPLIANCE VIOLATION O/S PRS DEC -10,000.00 02 O/S PS JAN -5,000.00 03 PRTL PRS RECD DEC 5,000.00 03 O/S PRS FEB -5,000.00 04 PRS RECD DEC 5,000.00 04 O/S PRS MARCH -1,000.00 05 PRTL PRS JAN 4,000.00 05 O/S PRS APRIL -1,000.00 06 PRS RECD JAN 1,000.00 06 PRS RECD FEB 5,000.00 06 PRS RECD MARCH 1,000.00 06 O/S PRS MAY -2,000.00 07 O/S PRS JUNE -1,000.00 08 PRS RECD MAY 2,000.00 08 O/S PRS JULY -4,000.00 09 PRS RECD JUNE 1,000.00 09 O/S PRS AUG -1,000.00 10 O/S PRS SEPT -1,000.00 11 O/S PRS OCT -2,000.00 12 PRS RECD APR 1,000.00 12 PRS RECD AUG 1,000.00 12 PRS RECD SEPT 1,000.00 12 O/S PRS NOV -1,000.00 13 PRTL PRS RECD JULY 2,000.00 13 PRTL PRS RECD OCT 1,000.00 13 O/S PRS DEC -1,000.00 14 PRS RECD OCT 1,000.00 14 PRS RECD NOV. 1,000.00 14 PRS RECD JAN 1,000.00 16 PRS RECD JULY 10 2,000.00 17 O/S PRS APRIL 2011 -2,500.00 18 DEL MAY 2011 CPR -2,500.00 19 PRTL APR,MAY DEL 2,500.00 20 DEL CPR JULY 2011 -3,000.00 21 0.00 -5,500.00 OVERBID ITEMS OVERBID ITEM NO. 161 -1,764.40 02 OVERBID ITEM NO. 161 -882.20 03 OVERBID ITEM NO. 161 -705.76 05 OVERBID ITEM NO. 161 -176.44 10 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 2 DATE 12/14/11 EST. NO.22 TIME 08:18 AM R.E. NAME: AKHONDZADEH, RAHIM 11-063804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEM NO. 161 3,528.80 21 0.00 0.00 OTHER OUTSTANDING DOCUMENTS O/S 2402(S) 4401 -10,000.00 21 0.00 -10,000.00 TOTAL DEDUCTIONS -68,362.20 -86,287.20 PROGRAM CAS145 PAGE 1 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 LOCATION RERUN SEMI-FINAL ESTIMATE 11-SD-8-17.4/R18.7 ------------------------- SIM J HARRIS, INC. IN SAN DIEGO COUNTY IN EL CAJON 9685-200 EXCELENCIA FROM THE SECOND STREET SAN DIEGO,CA 92126 UNDERCROSSING TO THE GREENFIELD DRIVE UNDERCROSSSING _______________ FED. AID NO. ACIM-081(302)E WIDEN FREEWAY AND BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 1.000 15,000.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 750.0000 236,250.00 315.000 236,250.00 004 TEMPORARY BUS STOP EA 1,000.0000 1,000.00 1.000 1,000.00 005 TEMPORARY FENCE (TYPE CL-1.8) M 25.0000 12,750.00 192.344 4,808.60 006 TEMPORARY FENCE (TYPE ESA) M 6.0000 234.00 0.000 0.00 007 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 1.000 20,000.00 008 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 PREVENTION PLAN 009 TEMPORARY LARGE SEDIMENT BARRIER M 6.0000 9,000.00 1,332.000 7,992.00 010 TEMPORARY FIBER ROLL M 7.0000 53,060.00 7,437.000 52,059.00 011 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,500.0000 7,500.00 3.000 7,500.00 012 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 22,500.00 5.000 12,500.00 013 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 2.000 1,000.00 (TEMPORARY EROSION CONTROL) 014 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 5,000.00 40.000 5,000.00 015 STREET SWEEPING LS 35,000.0000 35,000.00 1.000 35,000.00 016 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,500.0000 3,500.00 1.000 3,500.00 017 TEMPORARY HYDRAULIC MULCH M2 0.2000 9,960.00 23,802.000 4,760.40 018 TEMPORARY CONSTRUCTION ACCESS RAMP LS 10,000.0000 10,000.00 0.000 0.00 019 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000.00 020 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 1.000 40,000.00 021 TYPE III BARRICADE EA 60.0000 120.00 2.000 120.00 022 TRAFFIC PLASTIC DRUM EA 35.0000 3,255.00 93.000 3,255.00 PROGRAM CAS145 PAGE 2 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,500.0000 21,000.00 6.000 21,000.00 024 TEMPORARY RAILING (TYPE K) M 20.0000 119,400.00 4,243.410 84,868.20 025 TEMPORARY CRASH CUSHION MODULE EA 180.0000 7,020.00 39.000 7,020.00 026 TEMPORARY CRASH CUSHION (ABSORB 350) EA 3,500.0000 59,500.00 17.000 59,500.00 027 REMOVE CHAIN LINK FENCE M 12.0000 11,400.00 0.000 0.00 028 REMOVE MARKER EA 50.0000 200.00 4.000 200.00 029 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 1.7000 4,573.00 2,807.000 4,771.90 030 REMOVE TRAFFIC STRIPE M 1.5000 11,265.00 2,367.000 3,550.50 031 REMOVE PAVEMENT MARKING M2 25.0000 2,425.00 2.780 69.50 032 REMOVE CONTRAST TREATMENT M2 26.0000 15,600.00 600.000 15,600.00 033 REMOVE ROADSIDE SIGN EA 180.0000 1,980.00 11.000 1,980.00 034 REMOVE SIGN STRUCTURE EA 2,000.0000 4,000.00 2.000 4,000.00 035 REMOVE ASPHALT CONCRETE DIKE M 5.0000 4,750.00 1,421.000 7,105.00 036 REMOVE MASONRY RETAINING WALL M 165.0000 2,145.00 12.200 2,013.00 037 REMOVE DELINEATOR EA 10.0000 350.00 35.000 350.00 038 RESET ROADSIDE SIGN EA 200.0000 1,000.00 5.000 1,000.00 039 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 1.000 200.00 040 MODIFY DRAINAGE FACILITY EA 3,000.0000 3,000.00 1.000 3,000.00 041 MODIFY INLET EA 2,000.0000 2,000.00 1.000 2,000.00 042 REMOVE CONCRETE M3 100.0000 4,400.00 43.970 4,397.00 043 REMOVE CONCRETE BARRIER (TYPE K) M 10.0000 16,000.00 1,694.000 16,940.00 044 CAP INLET EA 1,250.0000 1,250.00 1.000 1,250.00 045 REMOVE BARRIER RAILING M 24.0000 4,800.00 64.590 1,550.16 264.590 6,350.16 046 BRIDGE REMOVAL LS 70,500.0000 70,500.00 1.000 70,500.00 047 BRIDGE REMOVAL (PORTION), LOCATION A LS 26,500.0000 26,500.00 1.000 26,500.00 048 BRIDGE REMOVAL (PORTION), LOCATION B LS 15,000.0000 15,000.00 1.000 15,000.00 049 CLEARING AND GRUBBING LS 95,000.0000 95,000.00 1.000 95,000.00 PROGRAM CAS145 PAGE 3 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 1.000 50,000.00 051 ROADWAY EXCAVATION M3 40.0000 300,000.00 7,500.000 300,000.00 052 ROADWAY EXCAVATION (TYPE Y-1) M3 15.0000 90,750.00 6,050.000 90,750.00 (AERIALLY DEPOSITED LEAD) 053 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 054 STRUCTURE EXCAVATION (BRIDGE) M3 115.0000 41,515.00 361.000 41,515.00 (F) 055 STRUCTURE EXCAVATION (RETAINING WALL) M3 25.0000 27,000.00 1,080.000 27,000.00 (F) 056 STRUCTURE BACKFILL (BRIDGE) M3 70.0000 14,210.00 203.000 14,210.00 (F) 057 STRUCTURE BACKFILL (RETAINING WALL) M3 20.0000 29,380.00 1,469.000 29,380.00 (F) 058 PERVIOUS BACKFILL MATERIAL (RETAINING M3 110.0000 12,980.00 118.000 12,980.00 (F) WALL) 059 IMPORTED BORROW M3 5.0000 161,000.00 40,000.000 200,000.00 060 PRUNE EXISTING PLANTS M 26.0000 11,440.00 440.000 11,440.00 061 IMPORTED TOPSOIL M3 29.0000 24,070.00 821.000 23,809.00 062 DECOMPOSED GRANITE MISCELLANEOUS AREAS M2 24.0000 2,880.00 117.000 2,808.00 063 CHECK DAM M 10.0000 1,400.00 117.000 1,170.00 064 EROSION CONTROL (BIOFILTRATION) M2 5.3000 3,551.00 640.000 3,392.00 065 EROSION CONTROL (TYPE D) M2 1.1000 51,810.00 42,718.000 46,989.80 066 FIBER ROLLS M 6.0000 43,860.00 9,135.000 54,810.00 067 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 250.0000 1,500.00 6.000 1,500.00 068 TRUCK WATERING LS 50,000.0000 50,000.00 1.000 50,000.00 069 REMOVE EXISTING IRRIGATION FACILITIES LS 13,155.0000 13,155.00 1.000 13,155.00 070 EXTEND 250 MM CONDUIT M 530.0000 15,370.00 0.000 0.00 071 CLASS 2 AGGREGATE BASE M3 40.0000 134,000.00 3,764.000 150,560.00 072 AGGREGATE BASE (APPROACH SLAB) M3 620.0000 1,860.00 0.000 0.00 073 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 1,000.0000 3,100.00 0.000 0.00 074 HOT MIX ASPHALT (TYPE A) TONN 90.0000 314,100.00 3,695.940 332,634.60 075 PLACE HOT MIX ASPHALT DIKE M 9.0000 9,270.00 1,454.000 13,086.00 076 PLACE HOT MIX ASPHALT M2 65.0000 1,170.00 19.510 1,268.15 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 4 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 TACK COAT TONN 700.0000 2,030.00 4.379 3,065.30 078 CONCRETE PAVEMENT M3 310.0000 418,500.00 1,388.340 430,385.40 079 SEAL PAVEMENT JOINT M 4.0000 11,240.00 1,398.000 5,592.00 080 SEAL LONGITUDINAL ISOLATION JOINT M 17.0000 26,860.00 1,548.000 26,316.00 081 REPAIR SPALLED JOINTS M2 1,700.0000 8,500.00 0.000 0.00 082 GRIND EXISTING CONCRETE M2 6.0000 11,220.00 1,911.000 11,466.00 PAVEMENT 083 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 150.0000 298,500.00 1,969.810 295,471.50 PILING (SOUND WALL) 084 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 400.0000 38,400.00 96.000 38,400.00 (F) 085 STRUCTURAL CONCRETE, BRIDGE M3 1,000.0000 355,000.00 355.000 355,000.00 (F) 086 STRUCTURAL CONCRETE, RETAINING WALL M3 500.0000 345,500.00 691.000 345,500.00 (F) 087 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,100.0000 72,600.00 92.000 101,200.00 (F) (TYPE N) 088 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,600.0000 41,600.00 0.000 0.00 (TYPE R) 089 MINOR CONCRETE (MINOR STRUCTURE) M3 900.0000 163,800.00 182.000 163,800.00 (F) 090 MINOR CONCRETE (SOUND WALL) M3 830.0000 390,100.00 467.000 387,610.00 091 ARCHITECTURAL TREATMENT (RANDOM FLUTE) M2 21.5000 23,091.00 1,074.000 23,091.00 (F) 092 DRILL AND BOND DOWEL M 95.0000 9,215.00 211.600 20,102.00 093 SOUND WALL (MASONRY BLOCK) M2 155.0000 961,775.00 6,205.000 961,775.00 (F) 094 SOUND WALL (TRANSPARENT PANEL) M2 800.0000 320,000.00 321.000 256,800.00 095 JOINT SEAL (MR 25 MM) M 165.0000 2,475.00 19.530 3,222.45 096 JOINT SEAL (MR 13 MM) M 165.0000 1,980.00 15.760 2,600.40 097 BAR REINFORCING STEEL (BRIDGE) KG 1.4500 114,805.20 79,176.000 114,805.20 (F) 098 BAR REINFORCING STEEL (RETAINING WALL) KG 1.4000 45,393.60 32,424.000 45,393.60 (F) 099 HEADED BAR REINFORCEMENT EA 8.0000 5,680.00 710.000 5,680.00 (F) 100 FURNISH SIGN STRUCTURE (TRUSS) KG 12.0000 253,200.00 21,100.000 253,200.00 (F) 101 INSTALL SIGN STRUCTURE (TRUSS) KG 0.3000 6,330.00 21,100.000 6,330.00 (F) 102 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 100.0000 4,000.00 39.400 3,940.00 103 FURNISH LAMINATED PANEL SIGN M2 200.0000 5,400.00 26.400 5,280.00 (25.4 MM-TYPE A) PROGRAM CAS145 PAGE 5 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH SINGLE SHEET ALUMINUM SIGN M2 95.0000 1,900.00 20.680 1,964.60 (1.6 MM-UNFRAMED) 105 FURNISH SINGLE SHEET ALUMINUM SIGN M2 100.0000 2,200.00 21.780 2,178.00 (2.0 MM-UNFRAMED) 106 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 3,380.00 25.410 3,303.30 (2.0 MM-FRAMED) 107 1524 MM CAST-IN-DRILLED-HOLE M 1,200.0000 20,400.00 14.150 16,980.00 CONCRETE PILE (SIGN FOUNDATION) 108 ROADSIDE SIGN - ONE POST EA 250.0000 2,250.00 9.000 2,250.00 109 ROADSIDE SIGN - TWO POST EA 450.0000 1,350.00 3.000 1,350.00 110 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 1,500.00 10.000 1,500.00 METHOD) 111 INSTALL SIGN PANEL ON EXISTING FRAME M2 110.0000 4,400.00 39.400 4,334.00 112 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 5,550.00 37.000 5,550.00 EXISTING POST 113 375 MM REINFORCED CONCRETE PIPE M 500.0000 2,350.00 4.800 2,400.00 114 450 MM REINFORCED CONCRETE PIPE M 350.0000 11,900.00 34.300 12,005.00 115 600 MM REINFORCED CONCRETE PIPE M 290.0000 15,370.00 56.700 16,443.00 116 900 MM REINFORCED CONCRETE PIPE M 500.0000 11,500.00 23.300 11,650.00 117 450 MM BITUMINOUS COATED CORRUGATED M 370.0000 29,600.00 88.200 32,634.00 STEEL PIPE (2.77 MM THICK) 118 600 MM BITUMINOUS COATED CORRUGATED M 500.0000 25,000.00 46.600 23,300.00 STEEL PIPE (2.77 MM THICK) 119 900 MM BITUMINOUS COATED CORRUGATED M 2,850.0000 2,850.00 1.000 2,850.00 STEEL PIPE (2.77 MM THICK) 120 450 MM BITUMINOUS COATED CORRUGATED M 465.0000 22,320.00 50.700 23,575.50 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 121 900 MM BITUMINOUS COATED CORRUGATED M 2,000.0000 5,600.00 2.800 5,600.00 STEEL PIPE INLET (2.77 MM THICK) 122 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 250.0000 7,750.00 36.000 9,000.00 123 MINOR CONCRETE (DITCH LINING) M3 530.0000 74,200.00 193.810 102,719.30 124 ROCK SLOPE PROTECTION FABRIC M2 3.0000 210.00 76.000 228.00 125 MINOR CONCRETE (MISCELLANEOUS M3 700.0000 11,200.00 15.712 10,998.40 CONSTRUCTION) 126 MINOR CONCRETE (STAMPED CONCRETE) M2 86.0000 23,220.00 235.000 20,210.00 127 MISCELLANEOUS IRON AND STEEL KG 2.2000 11,862.40 5,392.000 11,862.40 (F) 128 CHAIN LINK FENCE (TYPE CL-1.8) M 75.0000 17,250.00 0.000 0.00 129 1.8 M CHAIN LINK GATE (TYPE CL-1.8) EA 745.0000 4,470.00 6.000 4,470.00 PROGRAM CAS145 PAGE 6 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 130 CONCRETE BARRIER MARKER EA 7.0000 504.00 71.000 497.00 131 DELINEATOR (CLASS 1) EA 40.0000 2,280.00 51.000 2,040.00 132 MILEPOST MARKER EA 50.0000 200.00 4.000 200.00 133 GUARD RAILING DELINEATOR EA 19.0000 589.00 33.000 627.00 134 METAL BEAM GUARD RAILING M 62.0000 35,340.00 7.990 495.38 681.990 42,283.38 135 CONCRETE BARRIER (TYPE K) M 11.0000 14,850.00 1,350.000 14,850.00 136 CONCRETE BARRIER (TYPE 736B MODIFIED) M 230.0000 186,300.00 827.000 190,210.00 137 CONCRETE BARRIER (TYPE 60 MODIFIED) M 220.0000 55,000.00 250.000 55,000.00 138 CABLE RAILING M 33.0000 16,170.00 2.020 66.66 484.020 15,972.66 139 BOLLARD EA 440.0000 4,840.00 11.000 4,840.00 140 TRANSITION RAILING (TYPE STB) EA 3,300.0000 6,600.00 2.000 6,600.00 141 TRANSITION RAILING (TYPE WB) EA 3,100.0000 15,500.00 5.000 15,500.00 142 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,115.0000 6,230.00 1.000 3,115.00 2.000 6,230.00 143 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,450.0000 7,350.00 3.000 7,350.00 144 CONCRETE BARRIER (TYPE 60) M 120.0000 195,600.00 1,618.000 194,160.00 145 CONCRETE BARRIER (TYPE 736) M 130.0000 21,320.00 164.000 21,320.00 (F) 146 CONCRETE BARRIER (TYPE 736R) M 180.0000 14,220.00 79.000 14,220.00 (F) 147 THERMOPLASTIC PAVEMENT MARKING M2 36.0000 4,680.00 9.640 347.04 148 100 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 205.00 0.000 0.00 149 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.7000 1,350.00 0.000 0.00 150 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 730.00 0.000 0.00 (BROKEN 3.66 M - 0.92 M) 151 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 108.00 0.000 0.00 (BROKEN 5.18 M - 2.14 M) 152 PAINT TRAFFIC STRIPE (2-COAT) M 0.6000 9,900.00 8,508.000 5,104.80 153 PAINT PAVEMENT MARKING (2-COAT) M2 40.0000 240.00 0.000 0.00 154 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 2,760.00 1,250.000 1,500.00 155 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 3,570.00 523.000 1,569.00 156 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 7 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 157 LIGHTING AND SIGN ILLUMINATION LS 150,000.0000 150,000.00 1.000 150,000.00 158 TRAFFIC MONITORING STATION (LOCATION 1) LS 25,000.0000 25,000.00 1.000 25,000.00 159 TRAFFIC MONITORING STATION (LOCATION 2) LS 25,000.0000 25,000.00 1.000 25,000.00 160 TRAFFIC MONITORING STATION (LOCATION 3) LS 16,000.0000 16,000.00 1.000 16,000.00 PROGRAM CAS145 PAGE 8 DATE 12/14/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-063804 TIME 08:18 AM ESTIMATE NO. 22 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/09/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 12/14/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,227.20 7,412,670.04 ADJUSTMENT OF COMPENSATION 0.00 239,280.43 EXTRA WORK 63,135.00 1,255,910.24 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 68,362.20 8,907,860.71 161 MOBILIZATION LS 838,028.8000 838,028.80 1.000 838,028.80 ORIGINAL CONTRACT AMOUNT 8,345,000.00 TOTAL WORK COMPLETED 68,362.20 9,745,889.51 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -68,362.20 -86,287.20 TOTAL 0.00 9,659,602.31 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 161 MOBILIZATION 834,500.00 838,028.80 3,528.80 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 10/20/09 315 11/30/09 12/14/09 09/09/11 310 126 0 0 100% 100% AKHONDZADEH, RAHIM RESIDENT ENGINEER PROGRAM CAS145 DATE 12/14/11