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 08/21/07 EST. NO.16 TIME 07:56 AM R.E. NAME: DUNCAN RICHARD 04-0120J4 --------------------------------------------------------------------------- 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 0047 531.92 E.W. @ F.A.(+) 102606 N 0208 0 002 0006 600.00 E.W. @ F.A.(+) 061807 N 0023 0 004 0067 837.10 E.W. @ F.A.(+) 102406 N 197M 0 0069 2,011.21 102506 N 0200 0 0072 1,128.67 101606 N 0188 0 0101 332.82 031407 N 0068 0 0124 807.28 061807 N 0387 0 0125 159.42 061907 N 0390 0 0129 424.75 061307 N 0375 0 0131 1,038.38 061307 N 0376 0 0132 485.73 061407 N 0379 0 0134 280.82 061207 N 0370 0 0136 274.53 061207 N 0371 0 0139 768.06 061207 N 0374 0 0141 938.50 061407 N 0385 0 0146 3,563.00 110106 N 219M 0 0148 3,001.59 101906 N 0194 0 0149 789.61 101906 N 194A 0 0150 1,126.83 101206 N 0191 0 005 0008 1,370.46 E.W. @ F.A.(+) 121906 N 0263 0 009 0048 807.62 E.W. @ F.A.(+) 102006 N 0196 0 0061 1,025.02 112206 N 0244 0 0094 3,531.48 050307 N 0033 0 0097 1,016.82 051007 N 0036 0 0099 388.78 060407 N 0341 0 0102 122.78 060107 N 0334 0 0103 673.07 060507 N 0348 0 0114 482.01 120506 N 0255 0 0115 2,483.47 120406 N 0254 0 0119 1,339.25 011607 N 282M 0 0120 373.40 120706 N 256A 0 0121 85.01 120706 N 256B 0 0122 2,258.22 102506 N 198A 0 0123 119.53 102006 N 196A 0 0124 339.89 101906 N 195M 0 0125 291.16 101906 N 0195 0 015 0005 1,367.46 E.W. @ F.A.(+) 092206 N 0167 0 0006 403.15 092206 N 167M 0 016 0009 3,687.30 E.W. @ F.A.(+) 111506 N 0231 0 0026 1,207.23 112206 N 0245 0 020 0001 434.70 E.W. @ F.A.(+) 102606 N 0203 0 028 0001 195,000.00 E.W. @ L.S.(+) 050107 N 0001 0 237,908.03 TOTAL THIS ESTIMATE 1,155,849.95 TOTAL PREVIOUS ESTIMATE 1,393,757.98 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 08/21/07 EST. NO.16 TIME 07:56 AM R.E. NAME: DUNCAN RICHARD 04-0120J4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DOCUMENT MANAGEMENT -24,000.00 01 DOCUMENT MANAGEMENT -40,483.00 02 DOCUMENT MANAGEMENT -57,289.80 03 RETURN DEDUCTION DMS 121,772.80 08 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 LOCATION PROGRESS ESTIMATE 04-ALA-80-1.6/3.5 ----------------- DIABLO CONTRACTORS INC IN ALAMEDA COUNTY IN OAKLAND AND 7 CROW CANYON CT SUITE 100 EMERYVILLE AT VARIOUS LOCATIONS SAN RAMON, CA 94583 FED. AID NO. N O N E STORM WATER TREATMENT SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 ELECTRONIC MOBILE DAILY DIARY COMPUTER LS 2,000.0000 2,000.00 0.950 1,900.00 SYSTEM DATA DELIVERY 02 DOCUMENT MANAGEMENT SYSTEM LS 86,000.0000 86,000.00 0.000 0.00 03 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,800.0000 7,800.00 0.900 7,020.00 04 TIME-RELATED OVERHEAD LS 1500,000.0000 1,500,000.00 1.000 1,500,000.00 05 TEMPORARY MOUSE FENCE M 20.0000 65,400.00 29.400 588.00 1,844.220 36,884.40 06 TEMPORARY FENCE (TYPE CL-1.8) M 350.0000 1,050.00 34.000 11,900.00 07 3.7 TEMPORARY CHAIN LINK GATE EA 1,600.0000 1,600.00 2.000 3,200.00 (TYPE CL-1.8) 08 TEMPORARY FENCE (TYPE ESA) M 9.0000 2,700.00 617.800 5,560.20 09 HEALTH AND SAFETY PLAN LS 30,000.0000 30,000.00 1.000 30,000.00 10 PREPARE STORM WATER POLLUTION LS 7,400.0000 7,400.00 0.750 5,550.00 PREVENTION PLAN 11 WATER POLLUTION CONTROL LS 30,000.0000 30,000.00 0.998 29,940.00 12 NON-STORM WATER DISCHARGES LS 50,000.0000 50,000.00 0.800 40,000.00 13 TEMPORARY SILT FENCE M 6.0000 19,620.00 29.400 176.40 2,513.080 15,078.48 14 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 20,000.00 14.000 28,000.00 15 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 15,000.00 15.000 22,500.00 16 TEMPORARY COVER M2 1.0000 3,000.00 4,852.000 4,852.00 17 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 12,000.00 10.000 3,000.00 30.500 9,150.00 18 TEMPORARY HYDRAULIC MULCH M2 2.0000 5,000.00 2,000.000 4,000.00 (POLYMER STABILIZED FIBER MATRIX) 19 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.930 13,950.00 S) 20 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.920 64,400.00 S) 21 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 4,550.00 20.000 1,000.00 58.000 2,900.00 S) 22 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 80,000.00 7.000 70,000.00 S) PROGRAM CAS145 PAGE 2 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY RAILING (TYPE K) M 100.0000 120,000.00 42.700 4,270.00 1,455.170 145,517.00 S) 24 TEMPORARY CRASH CUSHION MODULE EA 230.0000 13,800.00 98.000 22,540.00 S) 25 ABANDON CULVERT M 60.0000 15,000.00 36.700 2,202.00 26 REMOVE CHAIN LINK FENCE M 16.0000 5,920.00 464.600 7,433.60 27 REMOVE CHAIN LINK GATE (6 M) EA 500.0000 500.00 4.000 2,000.00 28 REMOVE METAL BEAM GUARD RAILING M 36.0000 6,840.00 196.200 7,063.20 29 REMOVE ASPHALT CONCRETE DIKE M 10.0000 400.00 632.600 6,326.00 30 REMOVE CULVERT M 100.0000 7,600.00 13.000 1,300.00 70.600 7,060.00 31 ABANDON WATER MAIN EA 15,000.0000 15,000.00 1.000 15,000.00 1.000 15,000.00 32 REMOVE INLET EA 900.0000 9,900.00 5.000 4,500.00 33 REMOVE HEADWALL EA 500.0000 2,500.00 1.000 500.00 5.000 2,500.00 34 RECONSTRUCT FENCE (TYPE WM) M 70.0000 17,500.00 75.000 5,250.00 35 ADJUST INLET EA 1,200.0000 1,200.00 0.000 0.00 36 REMOVE CONCRETE M3 100.0000 6,000.00 30.000 3,000.00 80.000 8,000.00 37 CAP INLET EA 1,500.0000 1,500.00 0.000 0.00 38 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.900 18,000.00 39 ROADWAY EXCAVATION M3 40.0000 276,800.00 4,286.600 171,464.00 40 ROADWAY EXCAVATION (TYPE H) M3 350.0000 91,000.00 212.700 74,445.00 41 ROADWAY EXCAVATION (TYPE HR) M3 200.0000 26,000.00 130.000 26,000.00 42 ROADWAY EXCAVATION (CLASS II) M3 120.0000 25,200.00 210.000 25,200.00 43 STRUCTURE EXCAVATION (TYPE H) M3 220.0000 39,600.00 182.400 40,128.00 44 STRUCTURE EXCAVATION (TYPE HR) M3 210.0000 5,250.00 25.000 5,250.00 45 STRUCTURE EXCAVATION (PUMPING PLANT) M3 170.0000 159,800.00 940.000 159,800.00 46 STRUCTURE BACKFILL (PUMPING PLANT) M3 140.0000 78,400.00 560.000 78,400.00 47 STRUCTURE EXCAVATION (CLASS II) M3 100.0000 34,000.00 340.000 34,000.00 48 STRUCTURE EXCAVATION (RETAINING WALL) M3 30.0000 3,600.00 120.000 3,600.00 F) 49 STRUCTURE BACKFILL (RETAINING WALL) M3 130.0000 19,500.00 150.000 19,500.00 F) PROGRAM CAS145 PAGE 3 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PERVIOUS BACKFILL MATERIAL (RETAINING M3 260.0000 1,820.00 7.000 1,820.00 F) WALL) 51 PERVIOUS BACKFILL MATERIAL (FOUNDATION) M3 100.0000 25,600.00 125.790 12,579.00 F) 52 DITCH EXCAVATION (TYPE H) M3 200.0000 256,000.00 1,278.000 255,600.00 53 DITCH EXCAVATION (CLASS II) M3 120.0000 306,000.00 2,550.000 306,000.00 54 MSE RETAINING WALL M2 430.0000 86,000.00 200.000 86,000.00 F) 55 IMPORTED BORROW M3 100.0000 343,000.00 350.000 35,000.00 6,930.000 693,000.00 56 HIGHWAY PLANTING LS 100,000.0000 100,000.00 0.030 3,000.00 S) 57 IMPORTED SOIL MEDIA M3 20.0000 101,000.00 1,436.000 28,720.00 4,040.000 80,800.00 S) 58 MULCH (BASINS) M3 70.0000 35,000.00 0.000 0.00 S) 59 EROSION CONTROL NETTING M2 10.0000 21,000.00 0.000 0.00 S) 60 STRAW (EROSION CONTROL) TONN 200.0000 1,200.00 4.000 800.00 S) 61 TURF REINFORCEMENT MAT (EROSION CONTROL) M2 20.0000 17,000.00 0.000 0.00 S) 62 FIBER (EROSION CONTROL) KG 5.0000 5,850.00 704.000 3,520.00 S) 63 FIBER ROLLS M 20.0000 25,400.00 1,231.520 24,630.40 S) 64 COMPOST (EROSION CONTROL) M3 100.0000 800.00 4.400 440.00 S) 65 IMPERMEABLE LINER M2 20.0000 212,000.00 10,600.000 212,000.00 S) 66 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,000.0000 8,000.00 2.000 4,000.00 S) 67 PURE LIVE SEED (TYPE 1) KG 20.0000 1,800.00 68.800 1,376.00 S) 68 PURE LIVE SEED (TYPE 2) KG 30.0000 150.00 0.000 0.00 S) 69 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 1,300.00 154.000 770.00 S) 70 PLANT ESTABLISHMENT WORK LS 50,000.0000 50,000.00 0.000 0.00 S) 71 PRESSURE TREATED WOOD HEADER M 20.0000 31,600.00 0.000 0.00 S) 72 IRRIGATION SYSTEM LS 160,000.0000 160,000.00 0.300 48,000.00 0.400 64,000.00 S) 73 WATER METER EA 70,000.0000 70,000.00 1.000 70,000.00 S) 74 MAINTENANCE VEHICLE PULLOUT EA 6,000.0000 30,000.00 2.000 12,000.00 5.000 30,000.00 75 CLASS 2 AGGREGATE BASE M3 90.0000 138,600.00 1,532.000 137,880.00 76 ASPHALT CONCRETE (TYPE A) TONN 100.0000 359,000.00 53.420 5,342.00 2,682.050 268,205.00 PROGRAM CAS145 PAGE 4 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 10.0000 1,500.00 56.200 562.00 56.200 562.00 78 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 10.0000 15,600.00 262.600 2,626.00 648.600 6,486.00 79 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.0000 1,400.00 26.600 266.00 26.600 266.00 80 CONCRETE BACKFILL M3 600.0000 96,000.00 64.420 38,652.00 (RAPID STRENGTH CONCRETE) 81 STRUCTURAL CONCRETE, RETAINING WALL M3 3,000.0000 183,000.00 61.000 183,000.00 F) 82 STRUCTURE CONCRETE (PUMPING PLANT) M3 4,000.0000 984,000.00 246.000 984,000.00 F) 83 MINOR CONCRETE (MINOR STRUCTURE) M3 700.0000 206,500.00 240.770 168,539.00 F) 84 MINOR CONCRETE (BACKFILL) M3 400.0000 20,000.00 52.720 21,088.00 85 WATERSTOP (BENTONITE) M 60.0000 7,200.00 120.000 7,200.00 86 BAR REINFORCING STEEL (RETAINING WALL) KG 2.5000 6,062.50 2,425.000 6,062.50 SF) 87 BAR REINFORCING STEEL KG 2.5000 54,800.00 21,920.000 54,800.00 SF)(EPOXY COATED, PUMPING PLANT) 88 450 MM ALTERNATIVE PIPE CULVERT M 330.0000 141,900.00 552.300 182,259.00 89 600 MM ALTERNATIVE PIPE CULVERT M 340.0000 741,200.00 60.000 20,400.00 1,503.500 511,190.00 90 750 MM ALTERNATIVE PIPE CULVERT M 350.0000 28,000.00 12.400 4,340.00 19.800 6,930.00 91 900 MM ALTERNATIVE PIPE CULVERT M 800.0000 8,800.00 10.500 8,400.00 92 150 MM CORRUGATED HIGH DENSITY M 160.0000 8,000.00 0.000 0.00 POLYETHYLENE PIPE 93 750 MM REINFORCED CONCRETE PIPE CASING M 660.0000 60,060.00 42.000 27,720.00 (CLASS IV) 94 2400 MM REINFORCED CONCRETE PIPE 65 D M 2,000.0000 56,000.00 28.000 56,000.00 (CLASS III) 95 JACKED 750 MM WELDED STEEL PIPE M 4,000.0000 80,000.00 51.000 204,000.00 96 150 MM PERFORATED PLASTIC PIPE M 40.0000 35,200.00 132.000 5,280.00 880.000 35,200.00 UNDERDRAIN 97 150 MM NON-PERFORATED PLASTIC PIPE M 40.0000 5,600.00 173.000 6,920.00 UNDERDRAIN 98 200 MM NON-PERFORATED PLASTIC PIPE M 80.0000 4,400.00 55.000 4,400.00 UNDERDRAIN 99 GEOCOMPOSITE DRAIN M2 22.0000 144,760.00 329.000 7,238.00 6,580.000 144,760.00 00 80 MM PLASTIC PIPE (EDGE DRAIN) M 80.0000 800.00 10.000 800.00 01 900 MM CORRUGATED STEEL PIPE INLET EA 4,000.0000 4,000.00 1.000 4,000.00 (TYPE OMP) 02 GRATED LINE DRAIN M 260.0000 23,140.00 0.000 0.00 03 900 MM CORRUGATED STEEL PIPE RISER EA 2,000.0000 8,000.00 1.000 2,000.00 4.000 8,000.00 (3.51 MM THICK) PROGRAM CAS145 PAGE 5 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 250 MM DUCTILE IRON PIPE M 200.0000 154,000.00 764.810 152,962.00 05 300 MM DUCTILE IRON PIPE M 230.0000 181,700.00 790.000 181,700.00 06 450 MM DUCTILE IRON PIPE M 230.0000 108,100.00 23.000 5,290.00 397.470 91,418.10 07 450 MM ALTERNATIVE FLARED END SECTION EA 2,000.0000 2,000.00 1.000 2,000.00 08 600 MM ALTERNATIVE FLARED END SECTION EA 2,000.0000 6,000.00 3.000 6,000.00 09 300 MM AUTOMATIC DRAINAGE GATE EA 1,500.0000 3,000.00 0.000 0.00 10 450 MM AUT0MATIC DRAINAGE GATE EA 2,500.0000 12,500.00 0.000 0.00 11 600 MM AUTOMATIC DRAINAGE GATE EA 5,000.0000 15,000.00 1.000 5,000.00 3.000 15,000.00 12 FORCE MAINE CLEANOUT EA 2,400.0000 52,800.00 20.000 48,000.00 13 BLOWOFF ASSEMBLY EA 4,000.0000 20,000.00 6.000 24,000.00 14 AIR AND VACUUM RELEASE VALVE EA 3,800.0000 22,800.00 6.000 22,800.00 15 900 MM CONCRETE PIPE INLET EA 2,000.0000 4,000.00 1.000 2,000.00 16 ROCK SLOPE PROTECTION M3 150.0000 7,050.00 5.200 780.00 10.020 1,503.00 (BACKING NO. 1, METHOD B) 17 ROCK SLOPE PROTECTION M3 140.0000 2,800.00 20.000 2,800.00 (BACKING NO. 3, METHOD B) 18 ROCK SLOPE PROTECTION FABRIC M2 10.0000 1,700.00 15.700 157.00 68.000 680.00 19 MINOR CONCRETE (MISCELLANEOUS M3 2,000.0000 360,000.00 34.230 68,460.00 142.240 284,480.00 CONSTRUCTION) 20 DRAINAGE PUMPING EQUIPMENT LS 1500,000.0000 1,500,000.00 0.873 1,309,500.00 S) 21 PUMPING PLANT ELECTRICAL EQUIPMENT LS 300,000.0000 300,000.00 0.232 69,600.00 0.727 218,100.00 S) 22 MISCELLANEOUS IRON AND STEEL KG 10.0000 171,760.00 16,257.000 162,570.00 SF) 23 PUMPING PLANT METAL WORK KG 10.0000 37,280.00 3,728.000 37,280.00 SF) 24 CHAIN LINK FENCE (TYPE CL-1.8) M 60.0000 3,300.00 0.000 0.00 S) 25 CHAIN LINK FENCE M 70.0000 12,600.00 40.000 2,800.00 40.000 2,800.00 S) (TYPE CL-1.2, BLACK VINYL CLAD) 26 CHAIN LINK FENCE M 80.0000 7,280.00 44.000 3,520.00 83.000 6,640.00 S) (TYPE CL-1.8, GREEN VINYL CLAD) 27 CHAIN LINK FENCE M 80.0000 14,400.00 432.300 34,584.00 S) (TYPE CL-1.2, GREEN VINYL CLAD) 28 3.7 M CHAIN LINK GATE EA 1,400.0000 2,800.00 1.000 1,400.00 2.000 2,800.00 S) (TYPE CL-1.8, GREEN VINYL CLAD) 29 GUARD RAILING DELINEATOR EA 30.0000 1,020.00 16.000 480.00 S) (CLASS 1, TYPE F) 30 OBJECT MARKER (TYPE L-1) EA 50.0000 300.00 1.000 50.00 S) PROGRAM CAS145 PAGE 6 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 METAL BEAM GUARD RAILING (WOOD POST) M 150.0000 31,500.00 115.000 17,250.00 S) 32 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 3,000.00 1.000 500.00 S) 33 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,000.0000 6,000.00 1.000 1,000.00 S) 34 ELECTRIC SERVICE (IRRIGATION) LS 5,000.0000 5,000.00 0.000 0.00 S) 35 ELECTRIC SERVICE (PUMP STATION) LS 270,000.0000 270,000.00 0.320 86,400.00 0.775 209,250.00 S) PROGRAM CAS145 PAGE 7 DATE 08/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0120J4 TIME 07:56 AM ESTIMATE NO. 16 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: DUNCAN RICHARD DATE OF THIS ESTIMATE 08/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 444,015.40 10,563,765.88 ADJUSTMENT OF COMPENSATION 0.00 122,659.67 EXTRA WORK 237,908.03 1,271,098.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 681,923.43 11,957,523.86 36 MOBILIZATION LS 1200,000.0000 1,200,000.00 1.000 1,200,000.00 ORIGINAL CONTRACT AMOUNT 12,864,662.50 TOTAL WORK COMPLETED 681,923.43 13,157,523.86 MATERIALS ON HAND ON SITE 204,700.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 681,923.43 13,362,223.86 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 04/03/06 508 04/18/06 04/18/06 10/09/07 287 30 82 0 89% 49% PROGRESS IS SATISFACTORY DUNCAN RICHARD RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 08/21/07