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 10/24/12 EST. NO.08 TIME 01:24 PM R.E. NAME: JAVED, FARIDUN 11-259804 --------------------------------------------------------------------------- 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 10/24/12 EST. NO.08 TIME 01:24 PM R.E. NAME: JAVED, FARIDUN 11-259804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CIDH PILES $300 EA -600.00 03 HMA DEDUCT -729.63 08 -729.63 -1,329.63 LABOR COMPLIANCE VIOLATION DEL MAR 12 CPR -3,000.00 02 DEL APR 12 CPR -1,000.00 03 DEL MAY 12 CPR -3,000.00 04 DEL JUNE 12 CPR -3,000.00 05 PRTL MAR 12 DEL 1,000.00 05 RECD MAY 12 DEL 3,000.00 05 DEL JULY 12 CPR -7,000.00 06 PRTL JUNE 12 DEL 2,000.00 06 RECD APRIL 12 DEL 1,000.00 06 RECD MARCH 12 DEL 2,000.00 06 DEL AUG 12 CPR -7,000.00 07 PRTL JULY 12 DEL 3,000.00 07 DEL SEPTEMBER 12 CPR -8,000.00 08 PRTL AUGUST 12 DEL 3,000.00 08 RECD JULY 12 DEL 4,000.00 08 RECD JUNE 12 DEL 1,000.00 08 0.00 -12,000.00 TOTAL DEDUCTIONS -729.63 -13,329.63 PROGRAM CAS145 PAGE 1 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 LOCATION PROGRESS ESTIMATE 11-SD-78-15.3/15.7 ----------------- FLATIRON WEST INC IN SAN DIEGO COUNTY IN ESCONDIDO 1770 LA COSTA MEADOWS DRIVE AND SAN MARCOS FROM 0.2 MILE WEST SAN MARCOS CA 92078 TO 0.2 MILE EAST OF NORDAHL ROAD OVERCROSSING. FED. AID NO. 6211-107E( ) REPLACE NORDAHL BRIDGE AND WIDEN ------------------------------------------------------------------------------------------------------------------------------------ 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 20,000.0000 20,000.00 0.250 5,000 002 TIME-RELATED OVERHEAD LS 536,000.0000 536,000.00 0.829 444,344 003 TEMPORARY SUPPORT LS 23,000.0000 23,000.00 1.000 23,000 004 TEMPORARY PEDESTRIAN BRIDGES LS 150,000.0000 150,000.00 0.100 15,000.00 1.000 150,000 005 CONSTRUCTION SITE MANAGEMENT LS 24,000.0000 24,000.00 0.986 23,664 006 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000 PREVENTION PLAN 007 TEMPORARY FIBER ROLL LF 4.0000 66,800.00 955.000 3,820 008 TEMPORARY SILT FENCE LF 3.0000 13,140.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT FACILITY EA 4,500.0000 22,500.00 2.000 9,000 010 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 20,000.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 10,000.00 14.000 3,500 012 TEMPORARY HYDRAULIC MULCH SQYD 0.5500 17,710.00 8,035.730 4,419 (POLYMER STABILIZED FIBER MATRIX) 013 STREET SWEEPING LS 30,000.0000 30,000.00 0.986 29,580 014 RAIN EVENT ACTION PLAN EA 500.0000 23,000.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 17,050.00 0.000 0 017 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.446 13,380 018 TRAFFIC CONTROL SYSTEM LS 180,000.0000 180,000.00 0.000 0 019 TYPE III BARRICADE EA 135.0000 945.00 0.000 0 020 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 4,540.00 1,045.000 2,090 021 TRAFFIC PLASTIC DRUM EA 45.0000 12,150.00 0.000 0 022 TEMPORARY PAVEMENT MARKER EA 6.0000 1,620.00 27.000 162 PROGRAM CAS145 PAGE 2 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN EA 11,000.0000 77,000.00 0.000 0 024 TEMPORARY RAILING (TYPE K) LF 10.0000 133,000.00 10,540.000 105,400 025 TEMPORARY CRASH CUSHION MODULE EA 250.0000 35,000.00 0.000 0 026 ALTERNATIVE TEMPORARY CRASH CUSHION EA 11,000.0000 99,000.00 0.000 0 SYSTEM 027 REMOVE METAL BEAM GUARD RAILING LF 6.0000 2,160.00 0.000 0 028 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 21,600.00 17,911.801 14,329 029 REMOVE PAINTED PAVEMENT MARKING SQFT 5.0000 2,700.00 599.000 2,995 030 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,150.00 2,306.000 6,918 031 REMOVE ROADSIDE SIGN EA 200.0000 4,000.00 9.500 1,900 032 REMOVE BRIDGE MOUNTED SIGN EA 2,000.0000 2,000.00 1.000 2,000 033 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,240.00 0.000 0 034 REMOVE INLET EA 500.0000 1,500.00 3.000 1,500.00 3.000 1,500 035 REMOVE HEADWALL EA 500.0000 500.00 1.000 500 036 RESET ROADSIDE SIGN EA 250.0000 3,500.00 0.000 0 037 RELOCATE FIRE HYDRANT EA 9,000.0000 18,000.00 1.000 9,000 038 RELOCATE 1" BACKFLOW PREVENTER EA 7,500.0000 7,500.00 0.000 0 ASSEMBLY 039 RELOCATE 1" COMBINATION AIR RELEASE EA 6,400.0000 6,400.00 0.000 0 VALVE 040 RELOCATE ROADSIDE SIGN EA 250.0000 3,750.00 0.000 0 041 RELOCATE BOULDERS EA 240.0000 12,480.00 39.000 9,360 042 ADJUST WATER METER TO GRADE EA 1,150.0000 1,150.00 0.000 0 043 ADJUST MANHOLE EA 1,700.0000 1,700.00 1.000 1,700 044 ADJUST WATER VALVE EA 500.0000 1,000.00 0.000 0 045 ADJUST SEWER MANHOLE EA 3,000.0000 3,000.00 0.000 0 046 MODIFY MASONRY WALL LS 2,500.0000 2,500.00 0.000 0 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 12,180.00 1,378.000 4,134 048 REMOVE CONCRETE CY 54.0000 34,020.00 483.640 26,116 049 BRIDGE REMOVAL LS 193,000.0000 193,000.00 1.000 193,000 PROGRAM CAS145 PAGE 3 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000 051 DEVELOP WATER SUPPLY LS 6,000.0000 6,000.00 0.986 5,916 052 ROADWAY EXCAVATION CY 18.0000 288,000.00 4,179.140 75,224.52 7,133.840 128,409 053 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 054 STRUCTURE EXCAVATION (BRIDGE) CY 80.0000 99,200.00 1,240.000 99,200 (F) 055 STRUCTURE EXCAVATION (RETAINING WALL) CY 30.0000 37,950.00 1,193.000 35,790 (F) 056 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 39,000.00 88.000 4,400.00 780.000 39,000 (F) 057 STRUCTURE BACKFILL (RETAINING WALL) CY 50.0000 49,800.00 42.000 2,100.00 905.000 45,250 (F) 058 PERVIOUS BACKFILL MATERIAL (RETAINING CY 25.0000 2,025.00 81.000 2,025 (F) WALL) 059 HIGHWAY PLANTING LS 32,000.0000 32,000.00 0.056 1,792.00 0.312 9,984 060 CHECK DAM (EROSION CONTROL) LF 3.0000 1,140.00 200.000 600 061 EROSION CONTROL (COMPOST BLANKET) CY 25.0000 27,000.00 0.000 0 062 FIBER ROLLS LF 2.5000 20,175.00 0.000 0 063 COMPOST (INCORPORATE) SQYD 4.0000 6,280.00 673.330 2,693.32 673.330 2,693 064 EROSION CONTROL (POLYMER STABILIZED ACRE 5,400.0000 21,600.00 0.000 0 FIBER MATRIX) (ACRE) 065 DRAINAGE INLET PROTECTION EA 300.0000 600.00 0.000 0 (EROSION CONTROL) 066 TRANSPLANT TREE EA 1,300.0000 7,800.00 11.000 14,300 067 TRANSPLANT PALM TREE EA 1,500.0000 4,500.00 3.000 4,500 068 PLANT ESTABLISHMENT WORK LS 39,000.0000 39,000.00 0.000 0 069 IRRIGATION SYSTEM LS 155,000.0000 155,000.00 0.700 108,500 070 4" SUPPLY LINE (BRIDGE) LF 330.0000 92,400.00 274.000 90,420 071 WATER METER EA 8,000.0000 8,000.00 1.000 8,000 072 IRRIGATION SLEEVE LF 20.0000 3,600.00 49.000 980 073 8" CORRUGATED HIGH DENSITY LF 81.0000 41,310.00 501.000 40,581 POLYETHYLENE PIPE CONDUIT 074 CLASS 4 AGGREGATE SUBBASE CY 48.0000 21,600.00 320.720 15,394 075 CLASS 2 AGGREGATE BASE CY 36.0000 201,600.00 4,114.430 148,119 076 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,500.0000 4,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PARKING AREA SEAL COAT TON 2,000.0000 6,000.00 0.000 0 078 HOT MIX ASPHALT (TYPE A) TON 90.0000 616,500.00 300.900 27,081.00 4,661.910 419,571 079 MINOR HOT MIX ASPHALT TON 100.0000 4,900.00 0.000 0 080 PAVING ASPHALT (BINDER, GEOSYNTHETIC TON 1,000.0000 1,000.00 0.200 200 PAVEMENT INTERLAYER) 081 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 5.0000 20,900.00 918.600 4,593 082 PLACE HOT MIX ASPHALT DIKE LF 5.4500 8,175.00 0.000 0 083 PLACE HOT MIX ASPHALT SQYD 60.0000 6,600.00 0.000 0 (MISCELLANEOUS AREA) 084 TACK COAT TON 500.0000 7,500.00 1.930 965 085 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 240.0000 74,160.00 308.230 73,975 086 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,200.0000 102,000.00 84.500 101,400 (ROCK SOCKET) 087 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 300.0000 56,400.00 188.000 56,400 (F) 088 STRUCTURAL CONCRETE, BRIDGE CY 450.0000 666,000.00 382.000 171,900.00 1,391.000 625,950 (F) 089 STRUCTURAL CONCRETE, RETAINING WALL CY 275.0000 249,700.00 895.000 246,125 (F) 090 STRUCTURAL CONCRETE, HEADWALL CY 2,500.0000 3,000.00 1.200 3,000 (F) 091 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 66,450.00 16.530 24,795.00 39.110 58,665 (F) 092 ARCHITECTURAL TREATMENT SQFT 11.0000 40,458.00 2,759.000 30,349 (F) (DRY STACK ROCK TEXTURE) 093 STUCCO TEXTURE SQFT 17.0000 3,196.00 0.000 0 (F) 094 FURNISH PRECAST PRESTRESSED CONCRETE EA 26,800.0000 857,600.00 32.000 857,600 BULB-TEE GIRDER (110'-120') 095 ERECT PRECAST PRESTRESSED CONCRETE EA 3,000.0000 96,000.00 32.000 96,000 GIRDER 096 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 097 REFINISH BRIDGE DECK SQFT 25.0000 21,750.00 435.000 10,875 098 MASONRY BLOCK (MONUMENT SIGN) SQFT 30.0000 2,820.00 0.000 0 099 JOINT SEAL (MR 1") LF 70.0000 17,080.00 0.000 0 100 BAR REINFORCING STEEL (BRIDGE) LB 0.8000 349,600.00 123,181.000 98,544.80 437,000.000 349,600 (F) 101 BAR REINFORCING STEEL (RETAINING WALL) LB 0.9300 42,454.50 44,450.000 41,338 (F) 102 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.0000 19,600.00 0.000 0 (F) WITH WALKWAY) 103 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 3.5000 9,800.00 0.000 0 (F) WITH WALKWAY) PROGRAM CAS145 PAGE 5 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 24.0000 4,320.00 0.000 0 105 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 20.0000 4,000.00 0.000 0 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 2,880.00 0.000 0 (0.063"-UNFRAMED) 107 ROADSIDE SIGN - ONE POST EA 420.0000 7,140.00 0.000 0 108 ROADSIDE SIGN - TWO POST EA 1,100.0000 7,700.00 0.000 0 109 ROADSIDE SIGN - ONE POST EA 450.0000 1,350.00 0.000 0 (WEED CONTROL MAT RUBBER) 110 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 1,500.00 0.000 0 METHOD) 111 18" REINFORCED CONCRETE PIPE LF 200.0000 4,200.00 0.000 0 112 24" REINFORCED CONCRETE PIPE LF 100.0000 55,000.00 160.400 16,040.00 542.400 54,240 113 36" REINFORCED CONCRETE PIPE LF 125.0000 31,250.00 240.000 30,000 114 24" CORRUGATED STEEL PIPE (.138" THICK) LF 260.0000 1,820.00 8.000 2,080 115 3" PLASTIC PIPE LF 7.2500 2,102.50 306.000 2,218.50 306.000 2,218 116 DRAINAGE INLET MARKER EA 165.0000 1,485.00 0.000 0 117 36" PRECAST CONCRETE PIPE INLET LF 180.0000 666.00 3.200 576 118 1" COMBINATION AIR RELEASE VALVE EA 2,050.0000 2,050.00 0.000 0 119 8" DUCTILE IRON PIPE WATER MAIN LF 130.0000 45,500.00 201.000 26,130 120 10" DUCTILE IRON PIPE LF 335.0000 8,710.00 13.000 4,355 121 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 180.0000 3,420.00 18.670 3,360 122 CONCRETE (SLOPE PROTECTION) CY 1,050.0000 13,650.00 0.000 0 123 SLOPE PAVING (ROCK COBBLE) SQFT 5.7000 38,190.00 0.000 0 (F) 124 ROCK SLOPE PROTECTION FABRIC SQFT 3.0000 1,230.00 388.440 1,165 125 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 460.0000 101,200.00 23.400 10,764.00 152.894 70,331 AND DRIVEWAY) 126 MINOR CONCRETE (EXPOSED AGGREGATE) SQFT 11.0000 41,250.00 1,059.700 11,656 127 MINOR CONCRETE (STAMPED CONCRETE) SQFT 20.0000 8,000.00 0.000 0 128 MINOR CONCRETE (TEXTURED PAVING) SQFT 8.0000 116,800.00 0.000 0 129 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,636.00 1,352.000 2,704.00 1,352.000 2,704 (F) 130 CHAIN LINK FENCE (TYPE CL-4) LF 16.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CHAIN LINK FENCE (TYPE CL-6) LF 17.0000 10,200.00 0.000 0 132 DELINEATOR (CLASS 1) EA 50.0000 2,500.00 0.000 0 133 GUARD RAILING DELINEATOR EA 25.0000 1,225.00 0.000 0 134 OBJECT MARKER (TYPE K-1) EA 50.0000 200.00 0.000 0 135 METAL BEAM GUARD RAILING LF 41.0000 1,640.00 0.000 0 136 METAL RAILING LF 144.0000 10,512.00 0.000 0 137 METAL BRIDGE RAILING (MODIFIED) LF 184.0000 98,624.00 0.000 0 (F) 138 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 215.0000 115,670.00 211.000 45,365.00 211.000 45,365 (F) 139 HANDRAILING LF 81.0000 5,913.00 0.000 0 140 CABLE RAILING LF 67.0000 603.00 0.000 0 141 TRANSITION RAILING (TYPE WB) EA 2,800.0000 8,400.00 0.000 0 142 END CAP EA 250.0000 250.00 0.000 0 143 END ANCHOR ASSEMBLY (TYPE SFT) EA 840.0000 840.00 0.000 0 144 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 9,700.0000 29,100.00 0.000 0 145 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 2,500.00 0.000 0 146 CONCRETE BARRIER (TYPE 60) LF 76.0000 41,040.00 0.000 0 147 CONCRETE BARRIER (TYPE 60C) LF 110.0000 48,400.00 432.990 47,628 148 CONCRETE BARRIER (TYPE 60GE) LF 300.0000 105,000.00 0.000 0 149 CONCRETE BARRIER (TYPE 60S) LF 112.0000 14,560.00 128.900 14,436 150 CONCRETE BARRIER (TYPE 60SC) LF 155.0000 20,150.00 126.260 19,570 151 CONCRETE BARRIER (TYPE 732A) LF 85.0000 53,720.00 568.800 48,348 (F) 152 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 7,560.00 0.000 0 153 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,900.00 0.000 0 154 4" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 3,120.00 0.000 0 (BROKEN 6-1) 155 PAINTED STALL LINES AND PAVEMENT SQFT 5.0000 1,550.00 302.000 1,510 MARKINGS 156 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3500 14,770.00 30,078.320 10,527 157 PAINT PAVEMENT MARKING SQFT 3.0000 5,700.00 3,677.000 11,031 PROGRAM CAS145 PAGE 7 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,520.00 236.000 472 159 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,880.00 600.000 2,400 160 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.036 180.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 161 SIGNAL AND LIGHTING (LOCATION 1) LS 176,000.0000 176,000.00 0.068 11,968.00 0.829 145,904 162 SIGNAL AND LIGHTING (LOCATION 2) LS 150,000.0000 150,000.00 0.131 19,650.00 0.851 127,650 163 SIGNAL AND LIGHTING (LOCATION 3) LS 105,000.0000 105,000.00 0.197 20,685.00 0.984 103,320 164 SIGNAL AND LIGHTING (LOCATION 4) LS 12,000.0000 12,000.00 0.000 0 165 LIGHTING (CITY STREET) LS 93,000.0000 93,000.00 0.101 9,393.00 0.249 23,157 166 LIGHTING (PARKING LOT) LS 14,000.0000 14,000.00 1.000 14,000 167 SIGN ILLUMINATION LS 13,000.0000 13,000.00 0.333 4,329.00 0.491 6,383 168 LIGHTING CONDUIT (BRIDGE) LF 31.0000 7,750.00 250.000 7,750.00 250.000 7,750 169 COMMUNICATION CONDUIT (BRIDGE) LF 36.0000 10,080.00 0.000 0 170 COMMUNICATION SYSTEM LS 56,000.0000 56,000.00 0.027 1,512.00 0.071 3,976 171 ELECTRIC SERVICE (IRRIGATION) LS 3,000.0000 3,000.00 0.149 447 172 REMOVE TRAFFIC MONITORING STATION LS 1,750.0000 1,750.00 1.000 1,750 173 CLOSED CIRCUIT TELEVISION SYSTEM LS 12,000.0000 12,000.00 0.000 0 174 RAMP METERING SYSTEM (LOCATION 1) LS 81,000.0000 81,000.00 1.000 81,000 175 RAMP METERING SYSTEM (LOCATION 2) LS 74,000.0000 74,000.00 1.000 74,000 176 FIRE HYDRANT EA 8,500.0000 8,500.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-259804 TIME 01:24 PM ESTIMATE NO. 08 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: JAVED, FARIDUN DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 577,589.14 5,885,526.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 64,891.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 577,589.14 5,950,417.79 177 MOBILIZATION LS 860,000.0000 860,000.00 1.000 860,000 ORIGINAL CONTRACT AMOUNT 9,271,985.00 TOTAL WORK COMPLETED 577,589.14 6,810,417.79 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -729.63 -13,329.63 TOTAL 576,859.51 6,797,088.16 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 02/13/12 390 02/28/12 02/28/12 11/01/12 140 7 0 0 72% 36% PROGRESS IS SATISFACTORY JAVED, FARIDUN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/12