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 02/21/08 EST. NO.06 TIME 08:30 AM R.E. NAME: FARAZMAND FARHAD 04-226144 --------------------------------------------------------------------------- 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 0024 684.85 E.W. @ F.A.(+) 103007 N 0109.0 0025 351.15 112907 N 0156.0 0026 1,961.80 112907 N 0157.0 0027 300.55 120307 N 0162.0 0029 2,153.36 112707 N 0149.0 0031 2,450.60 112907 N 0155.0 0033 2,637.35 112607 N 0167.0 0034 1,300.51 112607 N 0143.0 0038 631.66 121207 N 0185.0 0039 381.65 121907 N 0189.0 0040 3,145.98 010308 N 0194.0 15,999.46 TOTAL THIS ESTIMATE 120,548.92 TOTAL PREVIOUS ESTIMATE 136,548.38 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 02/21/08 EST. NO.06 TIME 08:30 AM R.E. NAME: FARAZMAND FARHAD 04-226144 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 LOCATION PROGRESS ESTIMATE 04-MRN-101-11.2/12.8 ----------------- GHILOTTI BROS. INC IN MARIN COUNTY IN SAN RAFAEL FROM 525 JACOBY STREET 0.8 KM SOUTH OF COLEMAN SCHOOL SAN RAFAEL, CA 94901 PEDESTRIAN OVERCROSSING TO NORTH SAN PEDRO ROAD UNDERCROSSING FED. AID NO. ACST-Q101(127)E ,PE-Q101(127)E ,CML-6204(43) WIDEN FREEWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,500.0000 4,500.00 0.250 1,125.00 02 TIME-RELATED OVERHEAD LS 900,000.0000 900,000.00 0.085 76,500.00 03 TEMPORARY FENCE M 22.0000 14,960.00 22.000 484.00 04 TEMPORARY FENCE (TYPE ESA) M 4.5000 450.00 100.000 450.00 05 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 1.000 3,500.00 PREVENTION PLAN 06 WATER POLLUTION CONTROL LS 75,000.0000 75,000.00 0.050 3,750.00 0.550 41,250.00 07 DEWATERING AND NON-STORM WATER DISCHARGE LS 40,000.0000 40,000.00 0.050 2,000.00 0.550 22,000.00 CONTROL 08 TEMPORARY SILT FENCE M 9.0000 6,300.00 29.500 265.50 826.800 7,441.20 09 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,500.0000 25,000.00 2.000 5,000.00 5.000 12,500.00 10 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 22,000.00 9.000 18,000.00 11 TEMPORARY COVER M2 3.0000 15,000.00 186.000 558.00 4,693.110 14,079.33 12 TEMPORARY DRAINAGE INLET PROTECTION EA 700.0000 24,500.00 37.000 25,900.00 13 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.980 14,700.00 S) 14 TRAFFIC CONTROL SYSTEM LS 514,000.0000 514,000.00 0.080 41,120.00 0.554 284,756.00 S) 15 TEMPORARY PAVEMENT MARKING (TAPE) M2 75.0000 2,250.00 0.000 0.00 S) 16 TEMPORARY TRAFFIC STRIPE (PAINT) M 3.2500 35,750.00 0.000 0.00 S) 17 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 3,975.00 68.000 5,100.00 S) 18 TEMPORARY PAVEMENT MARKER EA 5.0000 16,100.00 0.000 0.00 S) 19 PORTABLE CHANGEABLE MESSAGE SIGN LS 75,000.0000 75,000.00 0.080 6,000.00 0.554 41,550.00 S) 20 TEMPORARY RAILING (TYPE K) M 45.0000 490,500.00 335.260 15,086.70 3,560.360 160,216.20 S) 21 TEMPORARY CRASH CUSHION MODULE EA 200.0000 60,000.00 64.000 12,800.00 S) 22 ABANDON CULVERT EA 700.0000 3,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON INLET EA 1,200.0000 1,200.00 0.000 0.00 24 REMOVE CHAIN LINK FENCE M 14.0000 16,660.00 30.000 420.00 982.000 13,748.00 25 REMOVE FLARED END SECTION EA 250.0000 2,750.00 3.000 750.00 26 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 6.0000 20,760.00 0.000 0.00 STRIPE 27 REMOVE PAINTED TRAFFIC STRIPE M 3.0000 2,190.00 0.000 0.00 28 REMOVE PAVEMENT MARKING M2 65.0000 975.00 0.000 0.00 29 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.0000 12,690.00 0.000 0.00 30 REMOVE ROADSIDE SIGN (WOOD POST) EA 90.0000 1,170.00 0.000 0.00 31 REMOVE ROADSIDE SIGN PANEL EA 200.0000 800.00 0.000 0.00 32 REMOVE SIGN STRUCTURE EA 6,600.0000 19,800.00 0.000 0.00 33 REMOVE CULVERT EA 700.0000 21,700.00 9.000 6,300.00 34 REMOVE SLOTTED PIPE EA 6,000.0000 36,000.00 0.000 0.00 35 REMOVE INLET EA 350.0000 8,050.00 6.000 2,100.00 36 REMOVE HEADWALL EA 3,000.0000 9,000.00 7.000 21,000.00 37 REMOVE CONCRETE PAVEMENT M3 100.0000 15,000.00 221.900 22,190.00 38 SALVAGE CHAIN LINK FENCE M 1,000.0000 90,000.00 0.000 0.00 39 SALVAGE METAL BEAM GUARD RAILING M 27.5000 18,150.00 548.000 15,070.00 548.000 15,070.00 40 AT AND T TELEPHONE CONDUIT RELOCATION LS 75,000.0000 75,000.00 0.000 0.00 S) 41 RELOCATE ROADSIDE SIGN EA 200.0000 400.00 0.000 0.00 42 ADJUST WATER METER TO GRADE EA 450.0000 900.00 0.000 0.00 43 ADJUST WATER VALVE COVER TO GRADE EA 450.0000 450.00 0.000 0.00 44 MODIFY INLET EA 2,100.0000 6,300.00 0.000 0.00 45 REMODEL INLET EA 2,500.0000 5,000.00 0.000 0.00 46 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 237,600.00 0.000 0.00 S) 47 REMOVE CONCRETE BARRIER M 75.0000 180,000.00 0.000 0.00 48 REMOVE CONCRETE (CURB, GUTTER, AND M3 250.0000 27,500.00 10.000 2,500.00 SIDEWALK) 49 REMOVE SOUND WALL M2 25.0000 130,750.00 150.000 3,750.00 150.000 3,750.00 PROGRAM CAS145 PAGE 3 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 REMOVE SOUND WALL (AT SOUND WALL NO.9) LS 125,000.0000 125,000.00 0.000 0.00 51 CAP INLET EA 1,500.0000 4,500.00 0.000 0.00 52 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 1.000 30,000.00 53 BRIDGE REMOVAL (PORTION), LOCATION B LS 35,000.0000 35,000.00 1.000 35,000.00 54 BRIDGE REMOVAL (PORTION), LOCATION C LS 50,000.0000 50,000.00 0.000 0.00 55 CLEARING AND GRUBBING LS 77,500.0000 77,500.00 1.000 77,500.00 56 ROADWAY EXCAVATION M3 50.0000 1,105,000.00 3,515.220 175,761.00 57 ROADWAY EXCAVATION (TYPE Y-1) M3 40.0000 52,000.00 1,614.000 64,560.00 (AERIALLY DEPOSITED LEAD) 58 ROADWAY EXCAVATION (TYPE Y-2) M3 40.0000 80,000.00 744.000 29,760.00 (AERIALLY DEPOSITED LEAD) 59 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000.00 60 STRUCTURE EXCAVATION (BRIDGE) M3 130.0000 118,170.00 124.000 16,120.00 F) 61 STRUCTURE EXCAVATION (TYPE D) M3 200.0000 14,000.00 0.000 0.00 F) 62 STRUCTURE EXCAVATION (RETAINING WALL) M3 105.0000 1,014,615.00 1,485.000 155,925.00 F) 63 STRUCTURE EXCAVATION, RETAINING WALL M3 70.0000 751,380.00 3,652.600 255,682.00 F) (SOUND WALL ) 64 STRUCTURE EXCAVATION (TYPE Z-2) M3 200.0000 14,000.00 136.580 27,316.00 (AERIALLY DEPOSITED LEAD) 65 STRUCTURE EXCAVATION (TYPE Y-1) M3 40.0000 72,000.00 819.000 32,760.00 (AERIALLY DEPOSITED LEAD) 66 STRUCTURE BACKFILL (BRIDGE) M3 22.0000 15,114.00 7.000 154.00 7.000 154.00 F) 67 CLASS 4 CONCRETE (BACKFILL) M3 450.0000 7,200.00 0.000 0.00 F) 68 STRUCTURE BACKFILL (RETAINING WALL) M3 22.0000 200,046.00 0.000 0.00 F) 69 STRUCTURE BACKFILL (SOUND WALL) M3 22.0000 5,060.00 0.000 0.00 70 STRUCTURE BACKFILL, RETAINING WALL M3 22.0000 249,436.00 0.000 0.00 F) (SOUND WALL ) 71 PERVIOUS BACKFILL MATERIAL M3 47.0000 52,969.00 0.000 0.00 F) 72 SAND BACKFILL M3 220.0000 22,000.00 0.000 0.00 73 DITCH EXCAVATION M3 60.0000 126,000.00 688.000 41,280.00 74 IMPORTED BORROW M3 0.0100 90.00 0.000 0.00 75 HIGHWAY PLANTING LS 75,000.0000 75,000.00 0.000 0.00 S) 76 EROSION CONTROL (NETTING) M2 5.5000 18,700.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 FIBER (EROSION CONTROL) KG 1.0000 710.00 0.000 0.00 S) 78 FIBER ROLLS M 11.0000 14,410.00 0.000 0.00 S) 79 LOG REVETMENT LS 5,000.0000 5,000.00 0.900 4,500.00 S) 80 COMPOST (EROSION CONTROL) M3 250.0000 2,250.00 0.000 0.00 S) 81 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 600.0000 4,800.00 0.000 0.00 S) 82 PURE LIVE SEED (EROSION CONTROL) KG 78.0000 7,332.00 0.000 0.00 S) 83 STABILIZING EMULSION (EROSION CONTROL) KG 2.0000 320.00 0.000 0.00 S) 84 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.000 0.00 S) 85 IRRIGATION SYSTEM LS 150,000.0000 150,000.00 0.000 0.00 S) 86 WATER METER EA 20,000.0000 40,000.00 0.000 0.00 87 200 MM CORRUGATED HIGH DENSITY M 220.0000 11,220.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 88 200 MM WELDED STEEL PIPE CONDUIT M 1,000.0000 15,000.00 0.000 0.00 (6.35 MM THICK) 89 CLASS 4 AGGREGATE SUBBASE M3 152.0000 42,560.00 0.000 0.00 90 CLASS 2 AGGREGATE BASE M3 125.0000 242,500.00 0.000 0.00 91 SEAL RANDOM CRACKS LNKM 1,500.0000 15,000.00 0.000 0.00 92 ASPHALT CONCRETE (TYPE A) TONN 86.0000 1,917,800.00 9.920 853.12 9.920 853.12 93 ASPHALT CONCRETE (OPEN GRADED) TONN 115.0000 805,000.00 0.000 0.00 94 ASPHALT CONCRETE (LEVELING) TONN 90.0000 129,600.00 0.000 0.00 95 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 60.0000 6,000.00 52.000 3,120.00 52.000 3,120.00 AREA) 96 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 9.5000 522.50 0.000 0.00 97 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 8.0000 4,240.00 0.000 0.00 98 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 8.0000 2,960.00 0.000 0.00 99 ASPHALTIC EMULSION (PAINT BINDER) TONN 500.0000 70,000.00 0.000 0.00 00 PORTLAND CEMENT CONCRETE BASE M3 400.0000 100,000.00 0.000 0.00 01 610 MM CAST-IN-DRILLED-HOLE CONCRETE M 660.0000 541,200.00 0.000 0.00 S) PILING 02 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 710.0000 636,870.00 115.570 82,054.70 S) PILING 03 750 MM CAST-IN-DRILLED-HOLE CONCRETE M 600.0000 900,000.00 138.600 83,160.00 709.400 425,640.00 S) PILING PROGRAM CAS145 PAGE 5 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 270.0000 1,301,400.00 0.000 0.00 S) PILING (SOUND WALL) 05 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 720.0000 131,760.00 0.000 0.00 S) PILING (RETAINING WALL) 06 PRESTRESSING CAST-IN-PLACE CONCRETE LS 75,000.0000 75,000.00 0.000 0.00 S) 07 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 500.0000 83,500.00 9.000 4,500.00 9.000 4,500.00 F) 08 STRUCTURAL CONCRETE, BRIDGE M3 1,200.0000 783,600.00 54.500 65,400.00 62.600 75,120.00 F) 09 STRUCTURE CONCRETE, RETAINING WALL M3 725.0000 1,870,500.00 137.830 99,926.75 482.830 350,051.75 (SOUND WALL) 10 STRUCTURAL CONCRETE, RETAINING WALL M3 625.0000 2,517,500.00 0.000 0.00 F) 11 SKYLIGHT LS 2,500.0000 2,500.00 0.000 0.00 12 STRUCTURAL CONCRETE, APPROACH SLAB M3 0.0100 0.11 0.000 0.00 F) (TYPE N) 13 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,500.0000 15,000.00 0.000 0.00 F) (TYPE N MODIFIED) 14 CLASS 2 CONCRETE (BOX CULVERT) M3 1,000.0000 370,000.00 112.660 112,660.00 15 CLASS 2 CONCRETE (WINGWALLS) M3 700.0000 14,000.00 0.000 0.00 16 CLASS 1 CONCRETE (BOX CULVERT) M3 980.0000 172,480.00 0.000 0.00 F) 17 CLASS 1 CONCRETE M3 900.0000 64,800.00 0.000 0.00 F) (BOX CULVERT EXTENSION AND WINGWALL) 18 MINOR CONCRETE (MINOR STRUCTURE) M3 1,700.0000 816,340.00 7.300 12,410.00 126.600 215,220.00 F) 19 MINOR CONCRETE (STAIRWAY) M3 2,500.0000 12,500.00 0.000 0.00 F) 20 MINOR CONCRETE (SOUND WALL) M3 500.0000 355,000.00 0.000 0.00 21 MINOR CONCRETE (BACKFILL) M3 600.0000 54,600.00 34.400 20,640.00 34.400 20,640.00 22 BIKE PATH AMENITIES LS 275,000.0000 275,000.00 0.000 0.00 23 FRACTURED RIB TEXTURE M2 70.0000 477,260.00 349.410 24,458.70 349.410 24,458.70 F) 24 RANDOM RIB TEXTURE M2 170.0000 484,160.00 0.000 0.00 F) 25 DRILL AND BOND DOWEL M 90.0000 15,570.00 27.400 2,466.00 97.900 8,811.00 26 CORE CONCRETE (680 MM) M 1,000.0000 3,000.00 4.330 4,330.00 S) 27 SOUND WALL (PRECAST CONCRETE PANEL) M2 600.0000 10,200.00 0.000 0.00 SF) 28 SOUND WALL (MASONRY BLOCK) M2 250.0000 327,500.00 0.000 0.00 SF) 29 SOUND WALL (SOUND ABSORPTIVE) M2 600.0000 2,472,000.00 0.000 0.00 S) 30 SOUND WALL M2 430.0000 3,513,100.00 0.000 0.00 S) (SOUND ABSORPTIVE WITH BARRIER) PROGRAM CAS145 PAGE 6 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 JOINT SEAL (MR 15 MM) M 85.0000 4,080.00 0.000 0.00 S) 32 BAR REINFORCING STEEL KG 3.3000 485,459.70 9,009.000 29,729.70 46,062.000 152,004.60 SF) 33 BAR REINFORCING STEEL (BRIDGE) KG 3.0000 382,740.00 3,356.200 10,068.60 14,944.200 44,832.60 SF) 34 BAR REINFORCING STEEL (RETAINING WALL) KG 1.8000 565,111.80 5,000.000 9,000.00 SF) 35 BAR REINFORCING STEEL (WINGWALL) KG 3.3000 5,735.40 0.000 0.00 SF) 36 BAR REINFORCING STEEL (BOX CULVERT) KG 3.3000 140,028.90 14,344.500 47,336.85 SF) 37 BAR REINFORCING STEEL, RETAINING WALL KG 3.0000 564,711.00 81,832.200 245,496.60 SF)(SOUND WALL) 38 WATERPROOFING AND COVER M2 150.0000 14,100.00 0.000 0.00 SF) 39 FURNISH SIGN STRUCTURE (TRUSS) KG 12.0000 343,200.00 0.000 0.00 SF) 40 INSTALL SIGN STRUCTURE (TRUSS) KG 0.7500 26,850.00 0.000 0.00 SF) 41 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 135.0000 12,150.00 0.000 0.00 S) 42 FURNISH LAMINATED PANEL SIGN M2 250.0000 1,500.00 0.000 0.00 S) (25.4 MM-TYPE B) 43 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 6,020.00 0.000 0.00 S) (1.6 MM-UNFRAMED) 44 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 1,200.00 0.000 0.00 S) (2.0 MM-UNFRAMED) 45 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 600.00 0.000 0.00 S) (1.6 MM-FRAMED) 46 FURNISH SINGLE SHEET ALUMINUM SIGN M2 190.0000 2,660.00 0.000 0.00 S) (2.0 MM-FRAMED) 47 1524 MM CAST-IN-DRILLED-HOLE M 215.0000 6,450.00 14.310 3,076.65 14.310 3,076.65 S) CONCRETE PILE (SIGN FOUNDATION) 48 METAL (BARRIER MOUNTED SIGN) KG 27.0000 16,200.00 0.000 0.00 49 ROADSIDE SIGN - ONE POST EA 230.0000 3,450.00 0.000 0.00 50 ROADSIDE SIGN - TWO POST EA 400.0000 2,400.00 0.000 0.00 51 ROADSIDE SIGN EA 100.0000 500.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 52 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 500.00 0.000 0.00 METHOD) 53 INSTALL SIGN PANEL ON EXISTING FRAME M2 150.0000 6,450.00 0.000 0.00 54 INSTALL ROADSIDE SIGN PANEL ON EA 300.0000 900.00 0.000 0.00 EXISTING POST 55 REMOVE RAILROAD TRACK LS 435,600.0000 435,600.00 1.000 435,600.00 S) 56 CONSTRUCT RAILROAD TRACK LS 850,000.0000 850,000.00 0.000 0.00 S) 57 450 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 325.0000 412,750.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 450 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 785.0000 172,700.00 0.000 0.00 59 600 MM ALTERNATIVE PIPE CULVERT M 410.0000 110,700.00 61.000 25,010.00 61.000 25,010.00 60 750 MM ALTERNATIVE PIPE CULVERT M 450.0000 4,950.00 11.000 4,950.00 61 900 MM ALTERNATIVE PIPE CULVERT M 560.0000 145,600.00 131.090 73,410.40 62 1050 MM ALTERNATIVE PIPE CULVERT M 630.0000 40,320.00 51.810 32,640.30 (TYPE A) 63 1050 MM ALTERNATIVE PIPE CULVERT M 660.0000 270,600.00 408.120 269,359.20 (TYPE B) 64 1200 MM ALTERNATIVE PIPE CULVERT M 800.0000 37,600.00 46.330 37,064.00 65 450 MM REINFORCED CONCRETE PIPE M 1.0000 31.00 0.000 0.00 66 600 MM REINFORCED CONCRETE PIPE M 715.0000 22,880.00 2.440 1,744.60 67 750 MM REINFORCED CONCRETE PIPE M 480.0000 6,720.00 7.310 3,508.80 68 900 MM REINFORCED CONCRETE PIPE M 630.0000 25,830.00 0.000 0.00 69 1050 MM REINFORCED CONCRETE PIPE M 830.0000 5,810.00 0.000 0.00 70 1650 MM REINFORCED CONCRETE PIPE M 1,400.0000 19,600.00 14.000 19,600.00 71 450 MM REINFORCED CONCRETE PIPE M 315.0000 7,245.00 0.000 0.00 (CLASS V) 72 600 MM REINFORCED CONCRETE PIPE M 560.0000 19,600.00 23.160 12,969.60 (CLASS V) 73 750 MM REINFORCED CONCRETE PIPE M 475.0000 5,700.00 0.000 0.00 (CLASS V) 74 900 MM REINFORCED CONCRETE PIPE M 600.0000 16,200.00 0.000 0.00 (CLASS V) 75 1050 MM CORRUGATED STEEL PIPE M 1.0000 9.00 0.000 0.00 (3.51 MM THICK) 76 1650 MM CORRUGATED STEEL PIPE M 1,100.0000 15,400.00 17.060 18,766.00 (3.51 MM THICK) 77 450 MM CORRUGATED STEEL PIPE WITH M 350.0000 32,550.00 16.100 5,635.00 16.100 5,635.00 POLYMERIC COATING (1.63 MM THICK) 78 450 MM SLOTTED CORRUGATED STEEL PIPE M 300.0000 213,000.00 0.000 0.00 (1.63 MM THICK) 79 450 MM WELDED STEEL PIPE (3.40 MM THICK) M 1,100.0000 4,400.00 0.000 0.00 80 600 MM WELDED STEEL PIPE (3.40 MM THICK) M 1,100.0000 18,700.00 0.000 0.00 81 750 MM WELDED STEEL PIPE (9.53 MM THICK) M 1,200.0000 3,600.00 0.000 0.00 82 900 MM WELDED STEEL PIPE (9.53 MM THICK) M 1,400.0000 5,600.00 0.000 0.00 83 450 MM CONCRETE FLARED END SECTION EA 1,000.0000 1,000.00 0.000 0.00 84 750 MM CONCRETE FLARED END SECTION EA 1,100.0000 3,300.00 3.000 3,300.00 PROGRAM CAS145 PAGE 8 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 900 MM CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 0.000 0.00 86 1050 MM CONCRETE FLARED END SECTION EA 2,500.0000 2,500.00 0.000 0.00 87 1050 MM ALTERNATIVE FLARED END SECTION EA 2,500.0000 2,500.00 0.000 0.00 88 ROCK SLOPE PROTECTION M3 160.0000 52,800.00 49.000 7,840.00 (FACING, METHOD B) 89 SLOPE PAVING (CONCRETE) M3 1,900.0000 5,700.00 0.000 0.00 F) 90 ROCK SLOPE PROTECTION FABRIC M2 5.0000 2,850.00 113.000 565.00 91 MINOR CONCRETE (MISCELLANEOUS M3 1,300.0000 130,000.00 0.000 0.00 CONSTRUCTION) 92 MINOR CONCRETE (MEDIUM BROOM FINISH) M2 200.0000 24,000.00 0.000 0.00 93 MISCELLANEOUS IRON AND STEEL KG 2.7500 55,825.00 296.000 814.00 3,552.000 9,768.00 SF) 94 GRATE LOCKING DEVICE EA 300.0000 3,000.00 0.000 0.00 S) 95 CHAIN LINK FENCE (TYPE CL-1.2) M 70.0000 30,800.00 0.000 0.00 S) 96 CHAIN LINK FENCE (TYPE CL-1.8) M 70.0000 77,000.00 0.000 0.00 S) 97 METAL BEAM GUARD RAILING (WOOD POST) M 132.0000 19,800.00 0.000 0.00 S) 98 CHAIN LINK RAILING (TYPE 7) M 180.0000 34,560.00 0.000 0.00 SF) 99 CHAIN LINK RAILING (TYPE 7 MODIFIED) M 155.0000 274,350.00 0.000 0.00 S) 00 CONCRETE BARRIER (TYPE 26 MODIFIED) M 250.0000 15,500.00 0.000 0.00 F) 01 METAL BRIDGE RAILING LS 13,000.0000 13,000.00 0.000 0.00 SF) 02 TRANSITION RAILING (TYPE WB) EA 3,775.0000 3,775.00 0.000 0.00 S) 03 TERMINAL SYSTEM (TYPE SRT) EA 2,675.0000 2,675.00 0.000 0.00 S) 04 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,675.0000 2,675.00 0.000 0.00 S) 05 CRASH CUSHION, SAND FILLED EA 900.0000 2,700.00 0.000 0.00 S) 06 CRASH CUSHION (ADIEM) EA 40,000.0000 40,000.00 0.000 0.00 S) 07 CONCRETE BARRIER (TYPE 60) M 280.0000 739,200.00 0.000 0.00 08 CONCRETE BARRIER (TYPE 60C) M 760.0000 737,200.00 0.000 0.00 09 CONCRETE BARRIER (TYPE 60D) M 260.0000 31,200.00 0.000 0.00 10 CONCRETE BARRIER (TYPE 736 MODIFIED) M 710.0000 32,660.00 0.000 0.00 F) 11 CONCRETE BARRIER (TYPE 736S) M 450.0000 432,000.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 CONCRETE BARRIER (TYPE 736SV) M 27.0000 38,340.00 0.000 0.00 13 THERMOPLASTIC PAVEMENT MARKING M2 65.0000 3,250.00 0.000 0.00 S) 14 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7500 19,145.00 0.000 0.00 S) 15 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,340.00 0.000 0.00 S) 16 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,160.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 17 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 150.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 18 PAINT TRAFFIC STRIPE (2-COAT) M 1.5000 4,080.00 0.000 0.00 S) 19 PAINT PAVEMENT MARKING (2-COAT) M2 65.0000 585.00 0.000 0.00 S) 20 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 22,050.00 0.000 0.00 S) 21 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 12,740.00 0.000 0.00 S) 22 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 25,000.0000 25,000.00 0.750 18,750.00 S) 23 LIGHTING (BIKE PATH) LS 290,000.0000 290,000.00 0.030 8,700.00 0.030 8,700.00 S) 24 LIGHTING (CITY) LS 10,000.0000 10,000.00 0.050 500.00 S) 25 LIGHTING (CITY STAGE CONSTRUCTION) LS 9,000.0000 9,000.00 0.000 0.00 S) 26 LIGHTING AND SIGN ILLUMINATION LS 90,000.0000 90,000.00 0.100 9,000.00 0.900 81,000.00 S) (STAGE CONSTRUCTION) 27 LIGHTING AND SIGN ILLUMINATION LS 270,000.0000 270,000.00 0.020 5,400.00 0.140 37,800.00 S) 28 FLASHING BEACON SYSTEM LS 45,000.0000 45,000.00 0.000 0.00 S) 29 ELECTRIC SERVICE (IRRIGATION) LS 15,000.0000 15,000.00 0.500 7,500.00 S) 30 TRAFFIC OPERATIONS SYSTEM LS 570,000.0000 570,000.00 0.040 22,800.00 0.180 102,600.00 S) 31 DIAL-UP MODEM EA 2,000.0000 2,000.00 0.000 0.00 S) 32 GENERAL PACKET RADIO SYSTEM WIRELESS EA 3,000.0000 18,000.00 0.000 0.00 S) MODEM ASSEMBLY 33 CAMERA UNIT EA 6,000.0000 6,000.00 0.000 0.00 S) 34 PAN/TILT UNIT EA 4,500.0000 4,500.00 0.000 0.00 S) 35 CAMERA CONTROL UNIT EA 4,500.0000 4,500.00 0.000 0.00 S) 36 VIDEO ENCODER UNIT EA 29,000.0000 29,000.00 0.000 0.00 S) 37 INTEGRATED SERVICE DIGITAL NETWORK EA 2,000.0000 2,000.00 0.000 0.00 S) TERMINAL ADAPTER 38 RELOCATE UNDERGROUND ELECTRIC CONDUITS LS 17,000.0000 17,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 10 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 39 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 40 SAMPLING AND ANALYSIS LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000.00 41 HEALTH AND SAFETY PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 42 ASBESTOS COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 43 STRUCTURE EXCAVATION (TYPE Y-2) M3 40.0000 116,000.00 180.000 7,200.00 (AERIALLY DEPOSITED LEAD) 44 STRUCTURE EXCAVATION (TYPE TPH) M3 125.0000 12,500.00 459.300 57,412.50 PROGRAM CAS145 PAGE 11 DATE 02/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-226144 TIME 08:30 AM ESTIMATE NO. 06 BID OPENING 05/30/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: FARAZMAND FARHAD DATE OF THIS ESTIMATE 02/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 535,342.72 4,952,477.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,999.46 136,548.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 551,342.18 5,089,026.08 45 MOBILIZATION LS 4385,000.0000 4,385,000.00 0.750 3,288,750.00 ORIGINAL CONTRACT AMOUNT 43,851,526.41 TOTAL WORK COMPLETED 551,342.18 8,377,776.08 MATERIALS ON HAND ON SITE 851,520.95 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 551,342.18 9,229,297.03 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 08/15/07 515 08/15/07 08/15/07 01/16/09 42 73 0 4 19% 14% PROGRESS IS SATISFACTORY FARAZMAND FARHAD RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 02/21/08