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 04/25/12 EST. NO.20 TIME 10:36 AM R.E. NAME: PIRZADEH, BEHROOZ 12-071624 --------------------------------------------------------------------------- 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 0092 616.87 E.W. @ F.A.(+) 121911 N 0391.0 0099 1,724.83 030512 N 0423.0 003 0022 750.00 E.W. @ F.A.(+) 011812 N 0427.0 005 0074 338.25 E.W. @ F.A.(+) 020212 N 0400.1 0075 744.15 020312 N 0401.1 0076 836.73 030512 N 0421.0 0077 1,946.50 030512 N 0422.0 0078 244.75 031612 N 0425.0 0079 648.82 032312 N 0426.0 0080 602.46 011012 N 0393.1 0081 933.90 020112 N 0399.1 023 0110 1,232.67 E.W. @ F.A.(+) 022412 N 0417.1 025 0010 126.12 E.W. @ F.A.(+) 012612 N 0395.1 029 0012 639.77 E.W. @ F.A.(+) 021512 N 0411.0 0013 422.40 021312 N 0408.1 036 0003 52,944.00 A.C. @ U.P.(+) 030812 N 2 0 039 0019 992.11 E.W. @ F.A.(+) 030112 N 0419.0 0020 459.19 030512 N 0420.0 0021 12,398.61 092111 N 0325.1 042 0008 970.20 E.W. @ F.A.(+) 120511 N 0428.0 79,572.33 TOTAL THIS ESTIMATE 1,286,081.67 TOTAL PREVIOUS ESTIMATE 1,365,654.00 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 04/25/12 EST. NO.20 TIME 10:36 AM R.E. NAME: PIRZADEH, BEHROOZ 12-071624 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CLAIM RESPONSE -4,600.00 16 AGGREGATE OUT OF CC -651.75 18 AGGREGATE OUT OF CC -2,250.00 18 CV OUT OF CC CTI51 -767.25 20 CV OUT OF CC-BR231 -693.00 20 LATE REOPENING CTI49 -8,960.00 20 -10,420.25 -17,922.00 LABOR COMPLIANCE VIOLATION CA GRINDING/CNT SWEP -1,000.00 04 CA GRINDING/CNT SWEP 1,000.00 05 CMV ELEC/ECO LOGIC -10,000.00 05 CMV ELEC/ECO LOGIC 10,000.00 07 0.00 0.00 TOTAL DEDUCTIONS -10,420.25 -17,922.00 PROGRAM CAS145 PAGE 1 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-22-R0.7/R0.9 ----------------------- ATKINSON CONSTRUCTION IN ORANGE COUNTY AT VARIOUS 27422 PORTOLA PKWY LOCATIONS FOOTHILL RANCH, CA 92610 FED. AID NO. ARRA-X059(51)N ,L-X059(51)N ,CMLN-6212(13) WIDEN FREEWAY AND CONSTRUCT BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ 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 6,000.0000 6,000.00 0.250 1,500.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 3,750.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 2,700.0000 3,402,000.00 31.000 83,700.00 575.000 1,552,500.00 004 TEMPORARY SUPPORT LS 45,000.0000 45,000.00 -0.300 -13,500.00 0.550 24,750.00 005 TEMPORARY DRAINAGE FACILITIES LS 100,000.0000 100,000.00 0.620 62,000.00 006 CONSTRUCTION SITE MANAGEMENT LS 120,000.0000 120,000.00 0.025 3,000.00 0.460 55,200.00 007 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 1.000 4,000.00 PREVENTION PLAN 008 TEMPORARY MULCH SQYD 1.4500 14,500.00 0.000 0.00 009 TEMPORARY FIBER ROLL LF 2.0000 118,800.00 130.000 260.00 32,868.000 65,736.00 010 TEMPORARY SILT FENCE LF 1.2000 28,680.00 12,700.000 15,240.00 011 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 012 TEMPORARY CONSTRUCTION ENTRANCE EA 725.0000 24,650.00 8.000 5,800.00 013 TEMPORARY CHECK DAM LF 2.0000 11,660.00 378.000 756.00 014 MOVE-IN/MOVE-OUT EA 400.0000 3,200.00 2.000 800.00 (TEMPORARY EROSION CONTROL) 015 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 30,750.00 9.000 675.00 72.000 5,400.00 016 STREET SWEEPING LS 210,000.0000 210,000.00 0.025 5,250.00 0.460 96,600.00 017 CONSTRUCTION AREA SIGNS LS 300,000.0000 300,000.00 0.620 186,000.00 018 TRAFFIC CONTROL SYSTEM LS 700,000.0000 700,000.00 0.511 357,700.00 019 TYPE III BARRICADE EA 80.0000 560.00 7.000 560.00 020 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 6,540.00 987.000 1,974.00 2,941.500 5,883.00 021 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 319,050.00 149,692.000 67,361.40 431,456.000 194,155.20 022 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 39,550.00 28.000 980.00 788.000 27,580.00 PROGRAM CAS145 PAGE 2 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 49,000.0000 49,000.00 0.461 22,589.00 024 TEMPORARY RAILING (TYPE K) LF 8.0000 799,200.00 11,371.000 90,968.00 53,212.000 425,696.00 025 TEMPORARY CRASH CUSHION MODULE EA 140.0000 99,400.00 42.000 5,880.00 415.000 58,100.00 026 TEMPORARY TRAFFIC SCREEN LF 2.0000 146,800.00 6,931.000 13,862.00 34,526.000 69,052.00 027 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.1500 664.50 5,537.000 830.55 (HAZARDOUS WASTE) 028 ABANDON CULVERT LF 13.0000 7,540.00 280.100 3,641.30 029 ABANDON INLET EA 1,350.0000 9,450.00 3.000 4,050.00 030 REMOVE CHAIN LINK FENCE LF 7.0000 59,290.00 8,214.000 57,498.00 031 REMOVE METAL BEAM GUARD RAILING LF 8.0000 35,120.00 3,147.000 25,176.00 032 REMOVE IRRIGATION FACILITY LS 23,200.0000 23,200.00 0.000 0.00 033 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 4,605.00 36,128.000 5,419.20 034 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 500.00 234.000 468.00 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 31,350.00 155,974.000 23,396.10 036 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,920.00 1,200.000 2,400.00 037 REMOVE PAVEMENT MARKER EA 0.5000 7,800.00 17,622.000 8,811.00 038 REMOVE ROADSIDE SIGN EA 200.0000 22,000.00 9.000 1,800.00 039 REMOVE SIGN STRUCTURE EA 7,000.0000 63,000.00 1.000 7,000.00 6.000 42,000.00 040 REMOVE CULVERT LF 7.5000 117,000.00 378.700 2,840.25 041 REMOVE CONCRETE APRON EA 710.0000 11,360.00 7.000 4,970.00 042 REMOVE INLET EA 735.0000 67,620.00 19.000 13,965.00 043 REMOVE HEADWALL CY 635.0000 19,050.00 18.240 11,582.40 044 REMOVE CONCRETE PAVEMENT SQYD 4.5000 172,350.00 452.000 2,034.00 1,389.000 6,250.50 045 SALVAGE METAL BRIDGE RAILING LF 12.0000 23,676.00 626.000 7,512.00 1,326.000 15,912.00 046 RECONSTRUCT CHAIN LINK FENCE LF 60.0000 2,400.00 0.000 0.00 047 RELOCATE ROADSIDE SIGN EA 375.0000 1,125.00 0.000 0.00 048 ADJUST INLET EA 2,400.0000 7,200.00 1.000 2,400.00 049 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 18,525.00 1,457.000 10,927.50 PROGRAM CAS145 PAGE 3 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE CURB LF 4.0000 42,400.00 7,293.000 29,172.00 051 REMOVE CONCRETE SIDEWALK SQFT 1.0000 6,140.00 3,938.500 3,938.50 052 REMOVE CONCRETE (CHANNEL) CY 61.0000 40,870.00 423.700 25,845.70 053 REMOVE CONCRETE BARRIER LF 8.0000 75,680.00 415.000 3,320.00 054 REMOVE CONCRETE (MISCELLANEOUS) SQFT 41.5000 1,162.00 0.000 0.00 055 CAP INLET EA 2,500.0000 12,500.00 4.000 10,000.00 056 REMOVE UTILITY WOOD POLES EA 640.0000 9,600.00 15.000 9,600.00 057 REMOVE CRASH CUSHION (SAND FILLED) EA 1,200.0000 1,200.00 1.000 1,200.00 058 BRIDGE REMOVAL, LOCATION A LS 190,000.0000 190,000.00 1.000 190,000.00 059 BRIDGE REMOVAL, LOCATION B LS 260,000.0000 260,000.00 0.050 13,000.00 060 CLEARING AND GRUBBING LS 300,000.0000 300,000.00 1.000 300,000.00 061 DEVELOP WATER SUPPLY LS 115,000.0000 115,000.00 1.000 115,000.00 062 ROADWAY EXCAVATION CY 29.5000 5,398,500.00 2,982.000 87,969.00 63,504.000 1,873,368.00 063 ROADWAY EXCAVATION (TYPE Z-3) CY 122.0000 251,320.00 562.400 68,612.80 (AERIALLY DEPOSITED LEAD) 064 ROADWAY EXCAVATION (TYPE Y-1) CY 7.0000 91,700.00 14,166.000 99,162.00 (AERIALLY DEPOSITED LEAD) 065 ROADWAY EXCAVATION (TYPE Y-2) CY 8.0000 13,680.00 1,745.000 13,960.00 (AERIALLY DEPOSITED LEAD) 066 LEAD COMPLIANCE PLAN LS 7,000.0000 7,000.00 1.000 7,000.00 067 STRUCTURE EXCAVATION (BRIDGE) CY 28.0000 306,628.00 3,120.000 87,360.00 8,191.500 229,362.00 (F) 068 LIGHTWEIGHT FILL CY 47.0000 643,195.00 0.000 0.00 (F) (CELLULAR CONCRETE - 42 PCF) 069 LIGHTWEIGHT FILL CY 34.0000 1,764,396.00 0.000 0.00 (F) (CELLULAR CONCRETE - 30 PCF) 070 STRUCTURE EXCAVATION (RETAINING WALL) CY 20.0000 14,880.00 0.000 0.00 (F) 071 STRUCTURE BACKFILL (BRIDGE) CY 57.0000 409,317.00 811.430 46,251.51 (F) 072 BACKFILL (SLURRY CEMENT) CY 113.0000 25,990.00 228.450 25,814.85 073 STRUCTURE BACKFILL (RETAINING WALL) CY 38.0000 19,798.00 0.000 0.00 (F) 074 PERVIOUS BACKFILL MATERIAL (RETAINING CY 75.0000 4,275.00 0.000 0.00 (F) WALL) 075 SAND BACKFILL CY 55.0000 3,850.00 0.000 0.00 076 DITCH EXCAVATION CY 6.0000 6,480.00 1,127.000 6,762.00 1,127.000 6,762.00 PROGRAM CAS145 PAGE 4 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 PRECAST CONCRETE WALL SQFT 34.0000 1,769,462.00 0.000 0.00 (F) 078 IMPORTED BORROW CY 8.0000 856,000.00 2,203.000 17,624.00 63,142.000 505,136.00 079 ROADSIDE CLEARING LS 20,000.0000 20,000.00 0.000 0.00 080 EROSION CONTROL (HYDROSEED) SEED SQFT 0.0600 36,780.00 0.000 0.00 TYPE 1 081 EROSION CONTROL (HYDROSEED) SEED SQFT 0.0700 21,770.00 0.000 0.00 TYPE 2 082 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 400.0000 1,200.00 0.000 0.00 083 MAINTAIN EXISTING PLANTED AREAS LS 75,000.0000 75,000.00 0.025 1,875.00 0.461 34,575.00 084 MAINTAIN EXISTING IRRIGATION FACILITIES LS 44,000.0000 44,000.00 0.025 1,100.00 0.461 20,284.00 085 IRRIGATION SYSTEM LS 54,000.0000 54,000.00 0.110 5,940.00 086 3" WATER SUPPLY LINE (BRIDGE) LF 90.0000 38,340.00 426.000 38,340.00 087 8" CORRUGATED HIGH DENSITY LF 68.0000 36,040.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 088 8" WELDED STEEL PIPE CONDUIT LF 740.0000 47,360.00 0.000 0.00 (.250" THICK) 089 EXTEND 8" CONDUIT LF 280.0000 6,160.00 0.000 0.00 090 CLASS 2 AGGREGATE BASE CY 32.0000 518,400.00 255.000 8,160.00 13,014.000 416,448.00 091 LEAN CONCRETE BASE CY 100.0000 1,480,000.00 4,770.440 477,044.00 092 HOT MIX ASPHALT TON 74.0000 1,827,800.00 467.330 34,582.42 17,508.280 1,295,612.72 093 DATA CORE LS 2,100.0000 2,100.00 0.000 0.00 094 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.6500 693.00 0.000 0.00 095 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6500 561.00 0.000 0.00 096 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5500 8,556.00 520.500 806.78 097 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 7,035.00 3,080.000 4,620.00 098 PLACE HOT MIX ASPHALT SQYD 5.2500 20,265.00 515.000 2,703.75 3,151.000 16,542.75 (MISCELLANEOUS AREA) 099 TACK COAT TON 450.0000 9,900.00 18.980 8,541.00 100 JOINTED PLAIN CONCRETE PAVEMENT CY 113.0000 3,344,800.00 9,730.040 1,099,494.52 101 CONCRETE PAVEMENT CY 440.0000 123,200.00 0.000 0.00 (RAPID STRENGTH CONCRETE - RAMP TERMINI) 102 SEAL PAVEMENT JOINT LF 2.0000 214,000.00 7,146.000 14,292.00 15,965.000 31,930.00 103 SEAL LONGITUDINAL ISOLATION JOINT LF 4.5000 139,950.00 16,174.000 72,783.00 PROGRAM CAS145 PAGE 5 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH STEEL PILING (HP 14 X 117) LF 50.0000 297,300.00 5,899.400 294,970.00 105 DRIVE STEEL PILE (HP 14 X 117) EA 600.0000 69,600.00 116.000 69,600.00 106 FURNISH PILING (CLASS 200) LF 28.0000 756,168.00 1,251.060 35,029.68 5,251.670 147,046.76 (ALTERNATIVE X) 107 DRIVE PILE (CLASS 200) EA 600.0000 236,400.00 21.000 12,600.00 84.000 50,400.00 (ALTERNATIVE X) 108 FURNISH 48" CAST-IN-STEEL SHELL LF 255.0000 2,603,295.00 4,199.500 1,070,872.50 CONCRETE PILING 109 DRIVE 48" CAST-IN-STEEL SHELL CONCRETE EA 18,925.0000 2,043,900.00 45.000 851,625.00 PILE 110 PRESTRESSING CAST-IN-PLACE CONCRETE LS 400,000.0000 1,400,000.00 0.020 28,000.00 0.130 182,000.00 111 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 120.0000 524,280.00 1,746.000 209,520.00 (F) 112 STRUCTURAL CONCRETE, BRIDGE CY 440.0000 7,245,920.00 1,499.880 659,947.20 4,082.500 1,796,300.00 (F) 113 STRUCTURAL CONCRETE, RETAINING WALL CY 490.0000 91,630.00 0.000 0.00 (F) 114 STRUCTURAL CONCRETE, BARRIER SLAB CY 465.0000 683,550.00 0.000 0.00 (F) 115 STRUCTURAL CONCRETE, APPROACH SLAB CY 450.0000 253,800.00 134.500 60,525.00 (F) (TYPE N) 116 CLASS 1 CONCRETE (BOX CULVERT) CY 600.0000 228,000.00 41.990 25,194.00 352.500 211,500.00 (F) 117 MINOR CONCRETE (MINOR STRUCTURE) CY 1,250.0000 543,750.00 6.710 8,387.50 169.540 211,925.00 (F) 118 MINOR CONCRETE (BACKFILL) CY 75.0000 203,250.00 629.300 47,197.50 119 ARCHITECTURAL TREATMENT SQFT 20.0000 101,280.00 0.000 0.00 (F) 120 PTFE BEARING EA 4,867.0000 73,005.00 0.000 0.00 121 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 350.0000 91,700.00 0.000 0.00 122 JOINT SEAL ASSEMBLY (MR 6") LF 785.0000 228,435.00 0.000 0.00 123 JOINT SEAL ASSEMBLY (MR 9") LF 1,375.0000 82,500.00 0.000 0.00 124 BAR REINFORCING STEEL LB 1.2000 1,526.40 0.000 0.00 (F) 125 BAR REINFORCING STEEL (BRIDGE) LB 0.5000 3,080,203.50 149,594.000 74,797.00 1,494,917.000 747,458.50 (F) 126 BAR REINFORCING STEEL (RETAINING WALL) LB 0.6000 18,603.00 0.000 0.00 (F) 127 BAR REINFORCING STEEL (BOX CULVERT) LB 0.8000 49,972.80 59,637.000 47,709.60 (F) 128 FURNISH SIGN STRUCTURE (TRUSS) LB 3.0000 1,164,150.00 28,660.000 85,980.00 (F) 129 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 116,415.00 14,690.000 4,407.00 (F) 130 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 12.0000 60,000.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 20.0000 700.00 0.000 0.00 132 FURNISH LAMINATED PANEL SIGN SQFT 20.0000 10,000.00 0.000 0.00 (2 1/2"-TYPE B) 133 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 7,560.00 0.000 0.00 (0.063"-UNFRAMED) 134 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 7,600.00 0.000 0.00 (0.080"-UNFRAMED) 135 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,440.00 0.000 0.00 (0.063"-FRAMED) 136 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 9,800.00 0.000 0.00 (0.080"-FRAMED) 137 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 660.0000 283,800.00 -78.660 -51,915.60 139.000 91,740.00 (SIGN FOUNDATION) 138 METAL (BARRIER MOUNTED SIGN) LB 8.0000 6,800.00 0.000 0.00 139 METAL (SOUND WALL MOUNTED SIGN) LB 10.0000 4,900.00 0.000 0.00 140 ROADSIDE SIGN - ONE POST EA 300.0000 18,900.00 0.000 0.00 141 ROADSIDE SIGN - TWO POST EA 1,200.0000 24,000.00 0.000 0.00 142 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 3,300.00 0.000 0.00 METHOD) 143 INSTALL ROADSIDE SIGN EA 1,400.0000 4,200.00 0.000 0.00 (LAMINATED WOOD BOX POST) 144 18" ALTERNATIVE PIPE CULVERT LF 35.0000 60,200.00 235.000 8,225.00 145 24" ALTERNATIVE PIPE CULVERT LF 55.0000 482,350.00 3,199.700 175,983.50 146 30" ALTERNATIVE PIPE CULVERT LF 95.0000 16,150.00 0.000 0.00 147 36" ALTERNATIVE PIPE CULVERT LF 70.0000 437,500.00 6,144.600 430,122.00 148 24" REINFORCED CONCRETE PIPE LF 75.0000 9,750.00 0.000 0.00 149 30" REINFORCED CONCRETE PIPE LF 83.0000 6,640.00 0.000 0.00 150 GRATED LINE DRAIN LF 45.0000 164,250.00 0.000 0.00 151 WELDED STEEL PIPE CASING (BRIDGE) LF 160.0000 12,800.00 80.000 12,800.00 152 24" WELDED STEEL PIPE CASING (BRIDGE) LF 160.0000 12,800.00 0.000 0.00 153 18" ALTERNATIVE FLARED END SECTION EA 570.0000 570.00 0.000 0.00 154 24" ALTERNATIVE FLARED END SECTION EA 610.0000 2,440.00 0.000 0.00 155 30" ALTERNATIVE FLARED END SECTION EA 1,160.0000 1,160.00 0.000 0.00 156 36" PRECAST CONCRETE PIPE INLET LF 300.0000 24,000.00 0.000 0.00 157 CONCRETE ENCASEMENT CY 1,200.0000 14,400.00 6.320 7,584.00 PROGRAM CAS145 PAGE 7 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 ROCK SLOPE PROTECTION CY 120.0000 14,400.00 0.000 0.00 (FACING, METHOD B) 159 CONCRETE (DITCH LINING) CY 315.0000 18,900.00 0.000 0.00 160 SLOPE PAVING (CONCRETE) CY 485.0000 76,145.00 0.000 0.00 (F) 161 ROCK SLOPE PROTECTION FABRIC SQYD 11.0000 3,630.00 0.000 0.00 162 MINOR CONCRETE (CURB) CY 300.0000 75,000.00 62.600 18,780.00 163 MINOR CONCRETE (MISCELLANEOUS CY 300.0000 30,000.00 0.000 0.00 CONSTRUCTION) 164 MINOR CONCRETE (SIDEWALK) CY 300.0000 30,000.00 0.000 0.00 165 MINOR CONCRETE (EXPOSED ROCK CONCRETE) SQYD 50.0000 275,000.00 0.000 0.00 166 MINOR CONCRETE (CURB RAMP) CY 2,150.0000 10,750.00 0.000 0.00 167 MISCELLANEOUS IRON AND STEEL LB 1.0000 110,215.00 3,277.000 3,277.00 28,737.000 28,737.00 (F) 168 MISCELLANEOUS METAL LB 9.0000 114,048.00 0.000 0.00 (F) (RESTRAINER - CABLE TYPE) 169 MISCELLANEOUS METAL (BRIDGE) LB 5.0000 9,705.00 0.000 0.00 (F) 170 8" DUCTILE IRON PIPE LF 66.0000 3,960.00 0.000 0.00 171 BRIDGE DECK DRAINAGE SYSTEM LB 5.0000 329,590.00 3,313.000 16,565.00 4,969.500 24,847.50 (F) 172 CHAIN LINK FENCE (TYPE CL-6) LF 21.0000 15,330.00 5,750.000 120,750.00 173 MARKER EA 75.0000 225.00 0.000 0.00 174 DELINEATOR (METAL BEAM GUARD RAILING) EA 20.0000 160.00 0.000 0.00 175 DELINEATOR (CLASS 1) EA 46.0000 5,060.00 6.000 276.00 6.000 276.00 176 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 204,000.00 2,659.000 53,180.00 4,435.000 88,700.00 177 VEGETATION CONTROL (MINOR CONCRETE) SQYD 30.0000 154,200.00 765.120 22,953.60 765.120 22,953.60 178 CHAIN LINK RAILING (TYPE 7) LF 60.0000 24,960.00 0.000 0.00 (F) 179 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 150.0000 62,400.00 0.000 0.00 (F) 180 CABLE RAILING LF 15.0000 9,450.00 0.000 0.00 181 TRANSITION RAILING (TYPE WB) EA 3,200.0000 25,600.00 1.000 3,200.00 1.000 3,200.00 182 TRANSITION RAILING (TYPE SWB) EA 4,000.0000 4,000.00 0.000 0.00 183 END CAP (TYPE A) EA 275.0000 550.00 0.000 0.00 184 END ANCHOR ASSEMBLY (TYPE SFT) EA 425.0000 12,750.00 11.000 4,675.00 11.000 4,675.00 PROGRAM CAS145 PAGE 8 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 185 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 28,000.00 3.000 8,400.00 3.000 8,400.00 186 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 35,700.00 3.000 6,300.00 3.000 6,300.00 187 CRASH CUSHION (REACT 9SCBS) EA 50,000.0000 150,000.00 0.000 0.00 188 CONCRETE BARRIER (TYPE 60) LF 50.0000 158,000.00 40.000 2,000.00 40.000 2,000.00 189 CONCRETE BARRIER (TYPE 60A) LF 55.0000 64,350.00 0.000 0.00 (F) 190 CONCRETE BARRIER (TYPE 60C) LF 65.0000 120,250.00 0.000 0.00 191 CONCRETE BARRIER (TYPE 60E) LF 90.0000 34,200.00 126.000 11,340.00 378.000 34,020.00 192 CONCRETE BARRIER (TYPE 60G) LF 80.0000 104,000.00 1,244.500 99,560.00 193 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 70.0000 96,950.00 0.000 0.00 (F) 194 CONCRETE BARRIER (TYPE 736A) LF 170.0000 12,240.00 0.000 0.00 (F) 195 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 70.0000 528,010.00 0.000 0.00 (F) 196 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 118.0000 89,680.00 0.000 0.00 197 CONCRETE BARRIER (TYPE 60CW) LF 120.0000 54,000.00 0.000 0.00 198 CONCRETE BARRIER (TYPE 60GC) LF 97.0000 550,960.00 0.000 0.00 199 CONCRETE BARRIER (TYPE 60GE MODIFIED) LF 140.0000 77,000.00 0.000 0.00 200 CONCRETE BARRIER (TYPE 60CR) LF 90.0000 119,700.00 0.000 0.00 201 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 40,800.00 0.000 0.00 202 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 9,750.00 0.000 0.00 203 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 4,488.00 0.000 0.00 (BROKEN 12-3) 204 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 5,250.00 0.000 0.00 205 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 154.50 0.000 0.00 (BROKEN 6-1) 206 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 16,200.00 0.000 0.00 (BROKEN 36-12) 207 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 147.00 0.000 0.00 (BROKEN 17-7) 208 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 729.00 0.000 0.00 (BROKEN 16-8) 209 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 9,570.00 0.000 0.00 (BROKEN 36-12) 210 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 14,700.00 0.000 0.00 211 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 780.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 212 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 13,600.00 0.000 0.00 213 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 31,250.00 1,216.000 3,040.00 1,216.000 3,040.00 214 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.750 3,750.00 SYSTEM ELEMENTS DURING CONSTRUCTION 215 SIGNAL AND LIGHTING LS 30,000.0000 30,000.00 0.950 28,500.00 (TEMPORARY LOCATION 1) (STAGE 1B) 216 SIGNAL AND LIGHTING LS 30,000.0000 30,000.00 1.000 30,000.00 (TEMPORARY LOCATION 1) (STAGE 2B) 217 SIGNAL AND LIGHTING LS 50,000.0000 50,000.00 1.000 50,000.00 (TEMPORARY LOCATION 2) (STAGE 1B) 218 SIGNAL AND LIGHTING LS 90,000.0000 90,000.00 1.000 90,000.00 (TEMPORARY LOCATION 2) (STAGE 2B) 219 SIGNAL AND LIGHTING (LOCATION 1) LS 100,000.0000 100,000.00 0.450 45,000.00 220 SIGNAL AND LIGHTING (LOCATION 2) LS 115,000.0000 115,000.00 0.320 36,800.00 221 SIGNAL AND LIGHTING (LOCATION 3) LS 120,000.0000 120,000.00 0.100 12,000.00 0.600 72,000.00 222 LIGHTING AND SIGN ILLUMINATION LS 985,000.0000 985,000.00 0.471 463,935.00 223 CHANGEABLE MESSAGE SIGN SYSTEM LS 6,000.0000 6,000.00 0.250 1,500.00 (LOCATION 1) 224 TEMPORARY CHANGEABLE MESSAGE SIGN SYSTEM LS 35,000.0000 35,000.00 0.400 14,000.00 (LOCATION 1) (STAGE 1B) 225 TEMPORARY CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.000 0.00 LOCATION 1 (STAGE 2B) 226 CHANGEABLE MESSAGE SIGN SYSTEM LS 3,500.0000 3,500.00 1.000 3,500.00 (LOCATION 2) 227 TEMPORARY CHANGEABLE MESSAGE SIGN SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 LOCATION 2 (STAGE 1B) 228 LIGHTING AND SIGN ILLUMINATION TEMPORARY LS 125,000.0000 125,000.00 0.950 118,750.00 (STAGE 1B) 229 LIGHTING AND SIGN ILLUMINATION TEMPORARY LS 62,000.0000 62,000.00 0.950 58,900.00 (STAGE 2B) 230 LIGHTING TEMPORARY (STAGE 3A) LS 24,000.0000 24,000.00 0.000 0.00 231 LIGHTING TEMPORARY (STAGE 3C) LS 22,000.0000 22,000.00 0.000 0.00 232 COMMUNICATION SYSTEM LS 700,000.0000 700,000.00 0.780 546,000.00 233 TEMPORARY COMMUNICATION SYSTEM LS 140,000.0000 140,000.00 0.950 133,000.00 234 SPRINKLER CONTROL CONDUIT (BRIDGE) LF 20.0000 8,800.00 440.000 8,800.00 235 ELECTRIC SERVICE (IRRIGATION) LS 16,000.0000 16,000.00 0.000 0.00 236 TRAFFIC MONITORING STATION (LOCATION 1) LS 35,000.0000 35,000.00 0.300 10,500.00 237 TRAFFIC MONITORING STATION (LOCATION 2) LS 35,000.0000 35,000.00 0.250 8,750.00 238 TRAFFIC MONITORING STATION (LOCATION 3) LS 35,000.0000 35,000.00 0.000 0.00 PROGRAM CAS145 PAGE 10 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 239 TEMPORARY TRAFFIC MONITORING STATION LS 87,000.0000 87,000.00 0.450 39,150.00 0.900 78,300.00 SYSTEM (LOCATION 1) (STAGE 1B) 240 TEMPORARY TRAFFIC MONITORING STATION LS 35,000.0000 35,000.00 0.950 33,250.00 0.950 33,250.00 SYSTEM (LOCATION 1) (STAGE 2B) 241 TEMPORARY TRAFFIC MONITORING STATION LS 70,000.0000 70,000.00 0.300 21,000.00 1.000 70,000.00 SYSTEM (LOCATION 2) (STAGE 1B) 242 TEMPORARY TRAFFIC MONITORING STATION LS 25,000.0000 25,000.00 0.950 23,750.00 0.950 23,750.00 SYSTEM (LOCATION 2) (STAGE 2B) 243 TEMPORARY TRAFFIC MONITORING STATION LS 40,000.0000 40,000.00 0.150 6,000.00 0.900 36,000.00 SYSTEM (LOCATION 3) (STAGE 1A) 244 TEMPORARY TRAFFIC MONITORING STATION LS 14,000.0000 14,000.00 0.450 6,300.00 1.000 14,000.00 SYSTEM (LOCATION 3) (STAGE 1B) 245 TEMPORARY TRAFFIC MONITORING STATION LS 20,000.0000 20,000.00 0.950 19,000.00 0.950 19,000.00 SYSTEM (LOCATION 3 (STAGE 2B) 246 TEMPORARY TRAFFIC MONITORING STATION LS 28,000.0000 28,000.00 0.000 0.00 SYSTEM (LOCATION 3) (STAGE 3A) 247 TEMPORARY TRAFFIC MONITORING STATION LS 23,000.0000 23,000.00 0.000 0.00 SYSTEM (LOCATION 3) (STAGE 3C) 248 TEMPORARY TRAFFIC MONITORING STATION LS 30,000.0000 30,000.00 0.000 0.00 SYSTEM (LOCATION 3) (STAGE 4A) 249 TEMPORARY TRAFFIC MONITORING STATION LS 35,000.0000 35,000.00 0.000 0.00 SYSTEM (LOCATION 3) (STAGE 4B) 250 CLOSED CIRCUIT TELEVISION SYSTEM LS 1,500.0000 1,500.00 1.000 1,500.00 (LOCATION 1) 251 CLOSED CIRCUIT TELEVISION SYSTEM LS 11,000.0000 11,000.00 1.000 11,000.00 (LOCATION 2) 252 CLOSED CIRCUIT TELEVISION SYSTEM LS 9,000.0000 9,000.00 0.900 8,100.00 (LOCATION 3) 253 CLOSED CIRCUIT TELEVISION SYSTEM LS 21,000.0000 21,000.00 0.400 8,400.00 (LOCATION 4) 254 TEMPORARY CLOSED CIRCUIT TELEVISION LS 33,000.0000 33,000.00 1.000 33,000.00 SYSTEM (LOCATION 1) (STAGE 1A) 255 TEMPORARY CLOSED CIRCUIT TELEVISION LS 33,000.0000 33,000.00 0.920 30,360.00 SYSTEM (LOCATION 2) (STAGE 1A) 256 TEMPORARY CLOSED CIRCUIT TELEVISION LS 26,000.0000 26,000.00 1.000 26,000.00 SYSTEM (LOCATION 3) (STAGE 1A) 257 RAMP METERING SYSTEM (LOCATION 1) LS 14,000.0000 14,000.00 0.000 0.00 258 RAMP METERING SYSTEM (LOCATION 2) LS 10,000.0000 10,000.00 0.000 0.00 259 RAMP METERING SYSTEM (LOCATION 3) LS 13,000.0000 13,000.00 0.000 0.00 260 RAMP METERING SYSTEM (LOCATION 4) LS 11,000.0000 11,000.00 0.000 0.00 261 TEMPORARY RAMP METERING SYSTEM LS 16,000.0000 16,000.00 1.000 16,000.00 (LOCATION 1) (STAGE 1A) 262 TEMPORARY RAMP METERING SYSTEM LS 6,000.0000 6,000.00 1.000 6,000.00 (LOCATION 1) (STAGE 1B) 263 TEMPORARY RAMP METERING SYSTEM LS 55,000.0000 55,000.00 0.450 24,750.00 (LOCATION 1) (STAGE 2B) 264 TEMPORARY RAMP METERING SYSTEM LS 23,000.0000 23,000.00 0.000 0.00 (LOCATION 1) (STAGE 3A) 265 TEMPORARY RAMP METERING SYSTEM LS 5,000.0000 5,000.00 0.000 0.00 (LOCATION 1) (STAGE 3C) PROGRAM CAS145 PAGE 11 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 266 TEMPORARY RAMP METERING (LOCATION 2) LS 10,000.0000 10,000.00 0.700 7,000.00 (STAGE 1B) 267 TEMPORARY RAMP METERING (LOCATION 2) LS 16,000.0000 16,000.00 0.150 2,400.00 1.000 16,000.00 (STAGE 2B) 268 TEMPORARY RAMP METERING SYSTEM LS 6,000.0000 6,000.00 0.000 0.00 (LOCATION 2) (STAGE 3A) 269 TEMPORARY RAMP METERING SYSTEM LS 7,000.0000 7,000.00 0.000 0.00 (LOCATION 2) (STAGE 4A) 270 TEMPORARY RAMP METERING SYSTEM LS 19,000.0000 19,000.00 0.850 16,150.00 (LOCATION 3) (STAGE 1A) 271 TEMPORARY RAMP METERING SYSTEM LS 16,000.0000 16,000.00 0.000 0.00 (LOCATION 3) (STAGE 2B) 272 TEMPORARY RAMP METERING SYSTEM LS 8,000.0000 8,000.00 0.000 0.00 (LOCATION 3) (STAGE 3A) 273 TEMPORARY RAMP METERING SYSTEM LS 7,000.0000 7,000.00 0.000 0.00 (LOCATION 3) (STAGE 3C) 274 TEMPORARY RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.000 0.00 (LOCATION 3) (STAGE 4A) 275 TEMPORARY RAMP METERING SYSTEM LS 10,000.0000 10,000.00 0.000 0.00 (LOCATION 3) (STAGE 4B) 276 TEMPORARY RAMP METERING SYSTEM LS 50,000.0000 50,000.00 1.000 50,000.00 (LOCATION 4) (STAGE 1A) 277 TEMPORARY RAMP METERING SYSTEM LS 14,000.0000 14,000.00 1.000 14,000.00 (LOCATION 4) (STAGE 1B) 278 TEMPORARY RAMP METERING SYSTEM LS 13,500.0000 13,500.00 0.800 10,800.00 (LOCATION 4) (STAGE 2B) 279 TEMPORARY RAMP METERING SYSTEM LS 36,000.0000 36,000.00 0.000 0.00 (LOCATION 4) (STAGE 3A) 280 TEMPORARY RAMP METERING SYSTEM LS 9,500.0000 9,500.00 0.000 0.00 (LOCATION 4) (STAGE 3C) 281 COPPER-THEFT PREVENTION LS 15,000.0000 15,000.00 0.000 0.00 282 SYSTEM TESTING AND DOCUMENTATION LS 50,000.0000 50,000.00 0.000 0.00 283 TRAINING LS 10,000.0000 10,000.00 0.000 0.00 284 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 285 TEMPORARY CONCRETE WASHOUT BIN EA 2,500.0000 150,000.00 3.000 7,500.00 28.000 70,000.00 286 LEAN CONCRETE BASE RAPID SETTING CY 390.0000 50,700.00 0.000 0.00 PROGRAM CAS145 PAGE 12 DATE 04/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-071624 TIME 10:36 AM ESTIMATE NO. 20 BID OPENING 04/15/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,636,980.95 20,235,177.59 ADJUSTMENT OF COMPENSATION 52,944.00 42,848.93 EXTRA WORK 26,628.33 1,322,805.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,716,553.28 21,600,831.59 287 MOBILIZATION LS 900,000.0000 5,900,000.00 0.950 5,605,000.00 ORIGINAL CONTRACT AMOUNT 65,784,398.70 TOTAL WORK COMPLETED 1,716,553.28 27,205,831.59 MATERIALS ON HAND ON SITE 1,212,086.33 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,420.25 -17,922.00 TOTAL 1,706,133.03 28,399,995.92 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 06/25/10 1260 09/07/10 08/18/10 03/28/14 554 58 0 0 40% 44% PROGRESS IS SATISFACTORY *** ********* ON