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 11/21/06 EST. NO.22 TIME 08:07 AM R.E. NAME: SAMUEL WANG 04-4396U4 --------------------------------------------------------------------------- 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 0525 177.13 E.W. @ F.A.(+) 090106 N 1418.0 0526 935.40 090106 N 1419.0 0527 376.98 090206 N 1422.0 0528 398.86 090306 N 1423.0 0529 398.86 090406 N 1424.0 0530 245.19 090506 N 1426.0 0531 177.13 090506 N 1428.0 0533 210.54 090606 N 1430.0 0534 177.13 090706 N 1432.0 0535 177.13 090806 N 1434.0 0536 229.64 090906 N 1437.0 0537 229.64 091006 N 1438.0 0538 177.13 091106 N 1441.0 0539 177.13 091206 N 1442.0 0540 177.13 091306 N 1444.0 0543 229.64 081206 N 1412.0 0544 229.64 081306 N 1415.0 0545 181.74 081406 N 1417.0 0546 210.54 081406 N 1447.0 0547 177.13 081506 N 1450.0 0548 210.54 081606 N 1460.0 0549 177.13 081606 N 1466.0 0550 177.13 081706 N 1469.0 0551 210.54 081706 N 1470.0 0552 177.13 081806 N 1472.0 0553 210.54 081806 N 1474.0 0554 229.64 081906 N 1479.0 0555 229.64 082006 N 1483.0 0556 221.52 091406 N 1536.0 0557 1,697.61 082106 N 1485.0 0558 177.13 082106 N 1486.0 0559 245.19 082106 N 1488.0 0560 222.23 082706 N 1490.0 0561 177.13 082806 N 1491.0 0562 177.13 082906 N 1495.0 0563 177.13 083006 N 1498.0 0564 177.13 083106 N 1502.0 0565 177.13 082206 N 1505.0 0566 210.54 082206 N 1506.0 0567 210.54 082306 N 1507.0 0568 210.54 082306 N 1508.0 0569 177.13 082306 N 1509.0 0570 177.13 082406 N 1510.0 0573 221.52 091506 N 1541.0 0574 229.64 091606 N 1544.0 0575 229.64 091706 N 1546.0 0576 177.13 091806 N 1547.0 0577 177.13 091906 N 1550.0 0578 177.13 092006 N 1552.0 0579 177.13 092106 N 1555.0 0580 177.13 092206 N 1556.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 11/21/06 EST. NO.22 TIME 08:07 AM R.E. NAME: SAMUEL WANG 04-4396U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0581 229.64 092306 N 1558.0 0582 229.64 092406 N 1560.0 0583 177.13 092506 N 1561.0 0584 177.13 092606 N 1565.0 0585 210.54 092606 N 1566.0 0586 210.54 092706 N 1568.0 0587 177.13 092706 N 1571.0 028 0003 48,000.00 A.C. @ U.P.(+) 092006 N 0003 0 039 0130 451.46 E.W. @ F.A.(+) 091306 N 1445.0 0141 3,342.64 081706 N 1468.0 0145 263.53 091406 N 1538.0 0150 1,478.78 082306 N 1519.0 0158 200,000.00 112006 N RGW 0 047 0066 1,697.61 E.W. @ F.A.(+) 082106 N 1484.0 0070 3,430.83 083006 N 1500.0 272,994.26 TOTAL THIS ESTIMATE 1,901,708.13 TOTAL PREVIOUS ESTIMATE 2,174,702.39 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 11/21/06 EST. NO.22 TIME 08:07 AM R.E. NAME: SAMUEL WANG 04-4396U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DELINQUENT CPM -394,523.35 20 DELINQUENT CPM 394,523.35 21 RESTAKING SURVEY CHG -7,820.00 21 0.00 -7,820.00 TOTAL DEDUCTIONS 0.00 -7,820.00 PROGRAM CAS145 PAGE 1 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 LOCATION PROGRESS ESTIMATE 04-SCL-87-0.0/5.1 ----------------- RGW CONSTRUCTION INC IN SANTA CLARA COUNTY IN SAN JOSE 550 GREENVILLE ROAD FROM 0.4 KM NORTH OF BRAHNAM LANE LIVERMORE CA 94550 OVERCROSSING TO 0.4 KM NORTH OF VIRGINIA STREET OVERCROSSING FED. AID NO. ACNH-S087(27)E WIDEN ROADWAY AND BRIDGE REPAIR ------------------------------------------------------------------------------------------------------------------------------------ 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 135,000.0000 135,000.00 0.500 67,500.00 02 TIME-RELATED OVERHEAD LS 2200,000.0000 2,200,000.00 0.960 2,112,000.00 03 TEMPORARY FENCE (TYPE ESA) M 6.0000 1,560.00 64.400 386.40 04 450 MM TEMPORARY CULVERT M 90.0000 4,770.00 53.000 4,770.00 05 PREPARE STORM WATER POLLUTION LS 13,500.0000 13,500.00 0.200 2,700.00 0.950 12,825.00 PREVENTION PLAN 06 WATER POLLUTION CONTROL LS 40,000.0000 40,000.00 0.106 4,240.00 0.850 34,000.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 77,000.00 85.000 18,700.00 08 TEMPORARY EROSION CONTROL M2 1.0000 14,000.00 17,852.000 17,852.00 09 TEMPORARY INLET EA 1,000.0000 2,000.00 2.000 2,000.00 10 TEMPORARY SILT FENCE M 4.0000 24,000.00 617.000 2,468.00 2,920.000 11,680.00 11 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 18,000.00 1.000 1,500.00 28.000 42,000.00 12 TEMPORARY CONSTRUCTION ENTRANCE EA 2,200.0000 33,000.00 19.000 41,800.00 13 TEMPORARY COVER M2 4.0000 25,000.00 16,186.000 64,744.00 14 FISH FRIENDLY DIVERSION LS 135,000.0000 135,000.00 0.050 6,750.00 1.000 135,000.00 15 CONSTRUCTION AREA SIGNS LS 57,000.0000 57,000.00 0.700 39,900.00 S) 16 TRAFFIC CONTROL SYSTEM LS 230,000.0000 230,000.00 0.050 11,500.00 0.900 207,000.00 S) 17 TEMPORARY PAVEMENT MARKING (PAINT) M2 10.0000 310.00 27.300 273.00 S) 18 TEMPORARY TRAFFIC STRIPE (PAINT) M 3.0000 181,500.00 46,740.730 140,222.19 S) 19 CHANNELIZER (SURFACE MOUNTED) EA 10.0000 3,400.00 90.000 900.00 20 TEMPORARY PAVEMENT MARKER EA 10.0000 126,000.00 9,931.000 99,310.00 S) 21 PORTABLE CHANGEABLE MESSAGE SIGN EA 550.0000 2,200.00 3.000 1,650.00 S) 22 TEMPORARY RAILING (TYPE K) M 18.0000 477,990.00 12,921.980 232,595.64 PROGRAM CAS145 PAGE 2 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY CRASH CUSHION MODULE EA 100.0000 57,000.00 274.000 27,400.00 S) 24 ABANDON CULVERT EA 1,500.0000 6,000.00 2.000 3,000.00 25 ABANDON RISER EA 650.0000 5,850.00 5.000 3,250.00 26 ABANDON PIEZOMETER EA 400.0000 4,000.00 5.000 2,000.00 10.000 4,000.00 27 REMOVE SECURITY FENCE M 50.0000 1,100.00 0.000 0.00 28 REMOVE CHAIN LINK FENCE M 15.0000 26,700.00 1,470.000 22,050.00 29 REMOVE FLARED END SECTION EA 300.0000 300.00 1.000 300.00 1.000 300.00 30 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 1.0000 27,100.00 4,924.000 4,924.00 31 REMOVE PAINTED TRAFFIC STRIPE M 1.0000 24,400.00 20,019.180 20,019.18 32 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 8,440.00 17,830.570 35,661.14 33 REMOVE PAVEMENT MARKER EA 1.0000 12,300.00 5,790.000 5,790.00 34 REMOVE ROADSIDE SIGN EA 80.0000 2,000.00 0.000 0.00 35 REMOVE SIGN STRUCTURE EA 3,000.0000 24,000.00 6.000 18,000.00 36 REMOVE FRAMED SIGN PANEL EA 900.0000 11,700.00 6.000 5,400.00 37 REMOVE ASPHALT CONCRETE DIKE M 2.0000 820.00 2.000 4.00 38 REMOVE 40 MM PVC WATERLINE M 35.0000 1,050.00 30.000 1,050.00 39 REMOVE CULVERT M 85.0000 119,850.00 273.720 23,266.20 1,043.610 88,706.85 40 REMOVE UNDERDRAIN M 45.0000 76,950.00 1,679.000 75,555.00 41 REMOVE INLET EA 650.0000 31,850.00 5.000 3,250.00 31.000 20,150.00 42 REMOVE HEADWALL EA 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500.00 43 REMOVE MANHOLE EA 1,400.0000 1,400.00 0.000 0.00 44 REMOVE 750 MM VCP SEWER PIPE M 1,400.0000 67,200.00 37.000 51,800.00 45 REMOVE CONCRETE PAVEMENT M2 15.0000 6,150.00 67.500 1,012.50 46 REMOVE BASE AND SURFACING M3 60.0000 2,160.00 0.000 0.00 47 SALVAGE METAL BEAM GUARD RAILING M 15.0000 29,550.00 1,367.900 20,518.50 48 RECONSTRUCT CHAIN LINK RAILING M 15.0000 840.00 0.000 0.00 S) 49 ADJUST INLET EA 715.0000 22,880.00 25.000 17,875.00 PROGRAM CAS145 PAGE 3 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 990 MM PLASTIC PIPE LINER (SDR=32.5) M 595.0000 416,500.00 716.280 426,186.60 51 450 MM CURED IN PLACE PIPE M 440.0000 167,200.00 365.600 160,864.00 52 600 MM CURED IN PLACE PIPE M 530.0000 148,400.00 272.100 144,213.00 53 750 MM CURED IN PLACE PIPE M 820.0000 114,800.00 131.600 107,912.00 54 1350 MM CURED IN PLACE PIPE M 1,345.0000 147,950.00 105.000 141,225.00 55 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 32,600.00 6,613.400 13,226.80 7,179.400 14,358.80 S) 56 REMOVE CONCRETE M3 160.0000 17,600.00 3.300 528.00 86.180 13,788.80 57 REMOVE CONCRETE BARRIER M 27.0000 72,360.00 989.000 26,703.00 58 REMOVE SLOPE PROTECTION (ROCK) M3 21.0000 4,935.00 7.500 157.50 59 REMOVE SLOPE PROTECTION M3 85.0000 6,545.00 30.000 2,550.00 (SACKED CONCRETE) 60 CLEAN BRIDGE DECK M2 4.0000 25,320.00 0.000 0.00 61 REMOVE AUTOMATIC DRAINAGE GATE EA 190.0000 190.00 1.000 190.00 62 CLEANOUT EXISTING DRAINAGE FACILITY EA 3,300.0000 6,600.00 0.000 0.00 63 ACCESS OPENING, SOFFIT EA 1,650.0000 6,600.00 2.000 3,300.00 4.000 6,600.00 64 REMOVE CRASH CUSHION (SAND FILLED) EA 270.0000 270.00 0.000 0.00 65 BRIDGE REMOVAL (PORTION), LOCATION A LS 42,500.0000 42,500.00 1.000 42,500.00 66 BRIDGE REMOVAL (PORTION), LOCATION B LS 57,300.0000 57,300.00 1.000 57,300.00 67 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 1.000 35,000.00 68 BRIDGE REMOVAL (PORTION), LOCATION D LS 37,300.0000 37,300.00 1.000 37,300.00 69 BRIDGE REMOVAL (PORTION), LOCATION E LS 45,500.0000 45,500.00 1.000 45,500.00 70 BRIDGE REMOVAL (PORTION), LOCATION F LS 21,800.0000 21,800.00 1.000 21,800.00 71 BRIDGE REMOVAL (PORTION), LOCATION G LS 16,500.0000 16,500.00 1.000 16,500.00 72 BRIDGE REMOVAL (PORTION), LOCATION H LS 15,200.0000 15,200.00 1.000 15,200.00 73 BRIDGE REMOVAL (PORTION), LOCATION I LS 3,200.0000 3,200.00 0.000 0.00 74 BRIDGE REMOVAL (PORTION), LOCATION J LS 2,700.0000 2,700.00 1.000 2,700.00 75 BRIDGE REMOVAL (PORTION), LOCATION K LS 39,000.0000 39,000.00 1.000 39,000.00 76 BRIDGE REMOVAL (PORTION), LOCATION L LS 28,200.0000 28,200.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 CLEARING AND GRUBBING LS 108,000.0000 108,000.00 0.950 102,600.00 78 DEVELOP WATER SUPPLY LS 108,000.0000 108,000.00 0.650 70,200.00 79 ROADWAY EXCAVATION M3 17.0000 1,402,500.00 27,333.290 464,665.93 61,875.000 1,051,875.00 80 ROADWAY EXCAVATION (NATURALLY OCCURRING M3 25.0000 530,000.00 57,224.000 1,430,600.00 ASBESTOS) (RESTRICTED) 81 ROADWAY EXCAVATION (NATURALLY OCCURRING M3 30.0000 147,000.00 4,900.000 147,000.00 ASBESTOS) (HAZARDOUS) 82 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500.00 83 ASBESTOS HEALTH AND SAFETY PLAN LS 4,500.0000 4,500.00 1.000 4,500.00 84 DEWATERING LS 20,000.0000 20,000.00 0.900 18,000.00 85 STRUCTURE EXCAVATION (BRIDGE) M3 1,000.0000 921,000.00 921.000 921,000.00 F) 86 STRUCTURE EXCAVATION (TYPE A) M3 1,500.0000 156,000.00 104.000 156,000.00 F) 87 STRUCTURE EXCAVATION (RETAINING WALL) M3 20.0000 279,540.00 1,951.000 39,020.00 F) 88 STRUCTURE BACKFILL (BRIDGE) M3 75.0000 55,050.00 39.000 2,925.00 668.000 50,100.00 F) 89 STRUCTURE BACKFILL (RETAINING WALL) M3 24.0000 338,760.00 0.000 0.00 F) 90 PERVIOUS BACKFILL MATERIAL (RETAINING M3 135.0000 124,740.00 604.000 81,540.00 815.000 110,025.00 F) WALL) 91 SAND BACKFILL M3 125.0000 4,000.00 4.840 605.00 92 GROUT BACKFILL M3 425.0000 10,625.00 24.600 10,455.00 93 COMPACTION GROUTING M3 540.0000 1,566,000.00 568.000 306,720.00 3,468.000 1,872,720.00 94 DITCH EXCAVATION M3 245.0000 1,225.00 0.000 0.00 95 LIGHTWEIGHT EMBANKMENT MATERIAL M3 67.0000 1,031,800.00 1,800.000 120,600.00 14,599.885 978,192.30 (CELLULAR CONCRETE) 96 EROSION CONTROL (BLANKET) M2 6.0000 9,840.00 0.000 0.00 S) 97 STRAW (EROSION CONTROL) TONN 250.0000 2,750.00 0.000 0.00 S) 98 FIBER (EROSION CONTROL) KG 1.0000 1,590.00 435.840 435.84 435.840 435.84 S) 99 FIBER ROLLS M 12.0000 44,520.00 1,217.000 14,604.00 1,444.000 17,328.00 S) 00 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,000.00 1.000 500.00 3.000 1,500.00 01 SEED (EROSION CONTROL) KG 135.0000 14,850.00 55.840 7,538.40 55.840 7,538.40 S) 02 COMPOST (EROSION CONTROL) KG 3.0000 14,370.00 1,280.300 3,840.90 1,280.300 3,840.90 S) 03 STABILIZING EMULSION (EROSION CONTROL) KG 2.0000 720.00 190.680 381.36 190.680 381.36 S) PROGRAM CAS145 PAGE 5 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 MAINTAIN EXISTING PLANTED AREAS LS 35,000.0000 35,000.00 0.000 0.00 S) 05 REMOVE EXISTING IRRIGATION FACILITIES LS 35,000.0000 35,000.00 0.600 21,000.00 06 MAINTAIN EXISTING IRRIGATION FACILITIES LS 35,000.0000 35,000.00 0.000 0.00 S) 07 200 MM CORRUGATED HIGH DENSITY M 250.0000 5,000.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 08 200 MM WELDED STEEL PIPE CONDUIT M 230.0000 14,720.00 0.000 0.00 (6.35 MM THICK) 09 EXTEND 200 MM CONDUIT M 300.0000 7,200.00 7.500 2,250.00 7.500 2,250.00 10 CLASS 4 AGGREGATE SUBBASE M3 15.0000 489,000.00 798.000 11,970.00 31,658.920 474,883.80 11 CLASS 3 AGGREGATE BASE M3 50.0000 33,000.00 44.000 2,200.00 704.000 35,200.00 12 CEMENT TREATED BASE M3 87.0000 1,139,700.00 766.680 66,701.16 12,062.830 1,049,466.21 13 ASPHALT TREATED PERMEABLE BASE M3 100.0000 368,000.00 549.520 54,952.00 3,797.490 379,749.00 14 ASPHALT CONCRETE (TYPE A) TONN 55.0000 2,865,500.00 3,349.700 184,233.50 38,030.419 2,091,673.05 15 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 2.0000 10,100.00 402.880 805.76 AREA) 16 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 12.0000 3,960.00 0.000 0.00 17 PLACE ASPHALT CONCRETE DIKE (TYPE B) M 12.0000 2,160.00 0.000 0.00 18 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 12.0000 1,800.00 0.000 0.00 19 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 12.0000 228.00 0.000 0.00 20 LIQUID ASPHALT, SC-70 (PRIME COAT) TONN 380.0000 1,900.00 16.140 6,133.20 21 CONCRETE PAVEMENT M3 175.0000 64,750.00 377.750 66,106.25 22 SEAL PAVEMENT JOINT M 20.0000 22,200.00 831.330 16,626.60 23 FURNISH STEEL PILING (HP 310 X 79) M 55.0000 5,775.00 102.000 5,610.00 24 DRIVE STEEL PILE (HP 310 X 79) EA 3,200.0000 12,800.00 4.000 12,800.00 S) 25 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 1,900.0000 104,500.00 55.000 104,500.00 S) PILING 26 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 2,900.0000 269,700.00 92.400 267,960.00 S) PILING 27 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 5,000.0000 305,000.00 60.500 302,500.00 S) PILING 28 2.4 M CAST-IN-DRILLED-HOLE CONCRETE M 6,500.0000 318,500.00 49.000 318,500.00 S) PILING 29 900 MM CAST-IN-DRILLED-HOLE CONCRETE M 1,100.0000 173,800.00 158.200 174,020.00 S) PILING 30 FURNISH PILING (CLASS 900C) M 45.0000 2,385.00 52.100 2,344.50 PROGRAM CAS145 PAGE 6 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 DRIVE PILE (CLASS 900C) EA 1,950.0000 5,850.00 3.000 5,850.00 S) 32 FURNISH CONCRETE PILING (CLASS 625 M 40.0000 11,960.00 300.000 12,000.00 MODIFIED ALT "X") 33 DRIVE CONCRETE PILE (CLASS 625 EA 1,000.0000 15,000.00 15.000 15,000.00 S) MODIFIED ALT "X") 34 FURNISH PILING (CLASS 625C MODIFIED) M 40.0000 35,560.00 1,061.000 42,440.00 35 DRIVE PILE (CLASS 625C MODIFIED) EA 1,000.0000 66,000.00 66.000 66,000.00 S) 36 FURNISH PILING (CLASS 400C MODIFIED) M 40.0000 995,160.00 22,764.000 910,560.00 37 DRIVE PILE (CLASS 400C MODIFIED) EA 1,005.0000 1,365,795.00 1,258.000 1,264,290.00 S) 38 FURNISH CONCRETE PILING (CLASS 400 M 40.0000 8,880.00 222.000 8,880.00 MODIFIED ALT "X") 39 DRIVE CONCRETE PILE (CLASS 400 MODIFIED EA 1,000.0000 15,000.00 15.000 15,000.00 S) ALT "X") 40 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 225.0000 198,000.00 880.000 198,000.00 S) PILING (SOUND WALL) 41 PRESTRESSING CAST-IN-PLACE CONCRETE LS 85,000.0000 85,000.00 1.000 85,000.00 S) 42 SEAL COURSE CONCRETE M3 220.0000 2,200.00 0.000 0.00 43 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 1,500.0000 217,500.00 145.000 217,500.00 F) 44 STRUCTURAL CONCRETE, BRIDGE M3 1,200.0000 1,825,200.00 79.000 94,800.00 1,477.000 1,772,400.00 F) 45 STRUCTURAL CONCRETE, RETAINING WALL M3 400.0000 2,348,400.00 387.000 154,800.00 5,304.000 2,121,600.00 F) 46 STRUCTURAL CONCRETE, APPROACH SLAB M3 640.0000 635,520.00 251.000 160,640.00 777.000 497,280.00 F) (TYPE N) 47 STRUCTURAL CONCRETE, APPROACH SLAB M3 700.0000 94,500.00 46.500 32,550.00 135.000 94,500.00 (TYPE R) 48 MINOR CONCRETE (MINOR STRUCTURE) M3 1,310.0000 436,230.00 39.930 52,308.30 269.723 353,337.13 SF) 49 MINOR CONCRETE (BACKFILL) M3 135.0000 11,880.00 3.300 445.50 3.300 445.50 50 FRACTURED FIN TEXTURE M2 60.0000 285,960.00 37.000 2,220.00 4,744.000 284,640.00 F) 51 DRILL AND BOND DOWEL M 40.0000 12,400.00 4.000 160.00 225.000 9,000.00 52 FURNISH PRECAST PRESTRESSED CONCRETE EA 15,000.0000 90,000.00 6.000 90,000.00 GIRDER (20 M - 25 M) 53 ERECT PRECAST PRESTRESSED CONCRETE EA 1,500.0000 9,000.00 6.000 9,000.00 S) GIRDER 54 CORE CONCRETE (201 MM - 250 MM) M 500.0000 2,000.00 0.000 0.00 S) 55 CORE CONCRETE (251 MM - 300 MM) M 550.0000 4,950.00 5.500 3,025.00 9.200 5,060.00 S) 56 SOUND WALL (MASONRY BLOCK) M2 150.0000 471,000.00 553.000 82,950.00 SF) 57 JOINT SEAL (MR 30 MM) M 96.0000 20,448.00 0.000 0.00 S) PROGRAM CAS145 PAGE 7 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 JOINT SEAL (MR 40 MM) M 125.0000 14,500.00 0.000 0.00 S) 59 JOINT SEAL (MR 50 MM) M 250.0000 13,500.00 0.000 0.00 S) 60 BAR REINFORCING STEEL (BRIDGE) KG 2.0000 704,900.00 11,530.000 23,060.00 352,450.000 704,900.00 SF) 61 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 821,524.00 28,600.000 57,200.00 379,762.000 759,524.00 SF) 62 TREAT BRIDGE DECK M2 4.0000 25,320.00 0.000 0.00 F) 63 FURNISH BRIDGE DECK TREATMENT MATERIAL L 15.0000 38,010.00 0.000 0.00 (LOW ODOR) 64 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 9.0000 12,240.00 0.000 0.00 F) WITH WALKWAY) 65 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 3.0000 4,080.00 0.000 0.00 SF)WITH WALKWAY) 66 FURNISH SIGN STRUCTURE (TRUSS) KG 8.0000 367,200.00 10,237.000 81,896.00 10,237.000 81,896.00 F) 67 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 45,900.00 10,237.000 10,237.00 10,237.000 10,237.00 SF) 68 920 MM CAST-IN-DRILLED-HOLE M 1,400.0000 46,200.00 6.500 9,100.00 13.500 18,900.00 S) CONCRETE PILE (SIGN FOUNDATION) 69 METAL (BARRIER MOUNTED SIGN) KG 26.0000 30,420.00 0.000 0.00 F) 70 METAL (RAIL MOUNTED SIGN) KG 16.0000 5,280.00 0.000 0.00 F) 71 METAL (SOUNDWALL MOUNTED SIGN) KG 16.0000 5,760.00 0.000 0.00 F) 72 ROADSIDE SIGN - ONE POST EA 300.0000 6,900.00 0.000 0.00 73 ROADSIDE SIGN - TWO POST EA 450.0000 2,250.00 0.000 0.00 74 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 400.00 0.000 0.00 METHOD) 75 INSTALL SIGN OVERLAY M2 750.0000 1,500.00 0.000 0.00 76 INSTALL FRAMED SIGN PANEL EA 1,000.0000 13,000.00 6.000 6,000.00 77 450 MM ALTERNATIVE PIPE CULVERT M 175.0000 194,250.00 133.100 23,292.50 731.000 127,925.00 78 600 MM ALTERNATIVE PIPE CULVERT M 205.0000 28,700.00 125.000 25,625.00 79 900 MM ALTERNATIVE PIPE CULVERT M 160.0000 8,320.00 52.000 8,320.00 80 450 MM REINFORCED CONCRETE PIPE M 165.0000 33,000.00 149.250 24,626.25 81 600 MM REINFORCED CONCRETE PIPE M 870.0000 3,480.00 2.440 2,122.80 82 750 MM REINFORCED CONCRETE PIPE M 350.0000 24,150.00 40.200 14,070.00 83 1200 MM REINFORCED CONCRETE PIPE M 1,685.0000 77,510.00 41.500 69,927.50 84 JACKED 450 MM REINFORCED CONCRETE PIPE M 1,750.0000 227,500.00 98.000 171,500.00 (CLASS IV) PROGRAM CAS145 PAGE 8 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 JACKED 600 MM REINFORCED CONCRETE PIPE M 1,425.0000 228,000.00 50.000 71,250.00 136.000 193,800.00 (CLASS IV) 86 600 MM BITUMINOUS COATED CORRUGATED M 350.0000 14,700.00 11.000 3,850.00 27.200 9,520.00 STEEL PIPE (1.32 MM THICK) 87 750 MM BITUMINOUS COATED CORRUGATED M 480.0000 6,720.00 14.000 6,720.00 STEEL PIPE (1.32 MM THICK) 88 450 MM BITUMINOUS COATED SLOTTED M 220.0000 215,600.00 517.700 113,894.00 CORRUGATED STEEL PIPE (1.32 MM THICK) 89 200 MM PERFORATED PLASTIC M 65.0000 115,700.00 1,500.000 97,500.00 PIPE UNDERDRAIN 90 250 MM PERFORATED PLASTIC M 125.0000 110,000.00 1,025.500 128,187.50 PIPE UNDERDRAIN 91 80 MM PLASTIC PIPE (EDGE DRAIN) M 25.0000 130,250.00 3,825.900 95,647.50 92 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 160.0000 8,480.00 25.000 4,000.00 93 80 MM PLASTIC PIPE M 70.0000 9,800.00 0.000 0.00 (APPROACH SLAB DRAIN OUTLET) 94 CLASS 3 PERMEABLE MATERIAL (BLANKET) M3 52.0000 338,000.00 5,507.280 286,378.56 95 450 MM BITUMINOUS COATED CORRUGATED M 160.0000 32,000.00 58.000 9,280.00 97.500 15,600.00 STEEL PIPE DOWNDRAIN (1.63 MM THICK) 96 450 MM ANCHOR ASSEMBLY EA 10.0000 160.00 6.000 60.00 6.000 60.00 97 WELDED STEEL PIPE CASING (BRIDGE) M 180.0000 4,140.00 25.000 4,500.00 98 450 MM ALTERNATIVE FLARED END SECTION EA 620.0000 1,240.00 0.000 0.00 99 750 MM AUTOMATIC DRAINAGE GATE EA 4,500.0000 4,500.00 1.000 4,500.00 1.000 4,500.00 00 1220 MM PRECAST CONCRETE PIPE MANHOLE M 700.0000 14,700.00 8.000 5,600.00 01 40 MM POLYVINYL CHLORIDE WATERLINE M 50.0000 1,550.00 25.000 1,250.00 25.000 1,250.00 02 300 MM REINFORCED CONCRETE PIPE CASING M 190.0000 1,900.00 0.000 0.00 03 750 MM VITRIFIED CLAY SEWER PIPE M 1,825.0000 93,075.00 54.795 100,000.88 54.795 100,000.88 S) 04 ROCK SLOPE PROTECTION M3 155.0000 18,600.00 -28.300 -4,386.50 39.200 6,076.00 (BACKING NO. 2, METHOD B) 05 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 160.0000 51,200.00 12.120 1,939.20 325.210 52,033.60 06 CONCRETE (GUTTER LINING) M3 1,500.0000 120,000.00 77.070 115,605.00 07 SLOPE PAVING (CONCRETE) M3 885.0000 149,565.00 16.000 14,160.00 16.000 14,160.00 F) 08 SLOPE PAVING (PRECAST PANEL) M3 1,030.0000 5,150.00 0.000 0.00 F) 09 ROCK SLOPE PROTECTION FABRIC M2 1.0000 490.00 -152.500 -152.50 329.300 329.30 10 MINOR CONCRETE (MISCELLANEOUS M3 1,500.0000 180,000.00 3.560 5,340.00 58.190 87,285.00 S) CONSTRUCTION) PROGRAM CAS145 PAGE 9 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 11 MINOR CONCRETE (GUTTER) M 45.0000 22,680.00 379.320 17,069.40 F) 12 MISCELLANEOUS IRON AND STEEL KG 8.0000 128,800.00 1,146.000 9,168.00 5,843.000 46,744.00 SF) 13 MISCELLANEOUS METAL KG 14.0000 41,300.00 1,770.000 24,780.00 2,950.000 41,300.00 SF)(RESTRAINER - PIPE TYPE) 14 MISCELLANEOUS METAL KG 13.0000 12,090.00 465.000 6,045.00 930.000 12,090.00 SF)(RESTRAINER - BAR TYPE) 15 MISCELLANEOUS METAL (BRIDGE) KG 16.0000 47,520.00 0.000 0.00 SF) 16 MISCELLANEOUS METAL (RETAINING WALL) KG 19.0000 4,636.00 0.000 0.00 SF) 17 SECURITY FENCE M 350.0000 11,550.00 0.000 0.00 S) 18 SECURITY FENCE GATE EA 2,250.0000 2,250.00 0.000 0.00 S) 19 CHAIN LINK FENCE (TYPE CL-1.2, M 80.0000 82,720.00 388.000 31,040.00 388.000 31,040.00 SF)VINYL-CLAD) 20 CHAIN LINK FENCE M 125.0000 38,750.00 0.000 0.00 S) (TYPE CL-1.2, BARRIER MOUNTED) 21 CHAIN LINK FENCE (TYPE CL-1.5, M 88.0000 58,960.00 0.000 0.00 S) VINYL-CLAD) 22 CHAIN LINK FENCE (TYPE CL-1.8) M 90.0000 33,300.00 100.000 9,000.00 S) 23 0.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 950.0000 8,550.00 0.000 0.00 S) 24 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,500.0000 9,000.00 0.000 0.00 S) 25 3.0 M CHAIN LINK GATE (TYPE CL-1.8) EA 2,500.0000 2,500.00 0.000 0.00 S) 26 OBJECT MARKER EA 25.0000 275.00 0.000 0.00 27 METAL BEAM GUARD RAILING (WOOD POST) M 75.0000 3,450.00 0.000 0.00 S) 28 CHAIN LINK RAILING (TYPE 7) M 75.0000 21,750.00 0.000 0.00 S) 29 CONCRETE BARRIER (TYPE 25) M 290.0000 11,310.00 0.000 0.00 F) 30 CONCRETE BARRIER (TYPE 25B) M 245.0000 151,900.00 0.000 0.00 31 CONCRETE BARRIER (TYPE 27A MODIFIED) M 150.0000 198,450.00 328.000 49,200.00 705.000 105,750.00 F) 32 CONCRETE BARRIER (TYPE 27) M 245.0000 5,635.00 0.000 0.00 F) 33 CONCRETE BARRIER (TYPE 27A) M 160.0000 70,560.00 0.000 0.00 F) 34 CONCRETE BARRIER (TYPE 27B) M 350.0000 38,500.00 0.000 0.00 35 CONCRETE BARRIER (TYPE 27B MODIFIED) M 400.0000 16,800.00 0.000 0.00 36 CONCRETE BARRIER (TYPE 27SV MODIFIED) M 170.0000 29,750.00 144.000 24,480.00 F) 37 CONCRETE BARRIER (TYPE 27 MODIFIED) M 165.0000 69,630.00 116.000 19,140.00 253.000 41,745.00 F) PROGRAM CAS145 PAGE 10 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 38 CONCRETE BARRIER (TYPE 50) M 90.0000 214,200.00 1,255.420 112,987.80 39 CONCRETE BARRIER (TYPE 50C) M 330.0000 36,300.00 0.000 0.00 40 CONCRETE BARRIER (TYPE 50G2) M 2,300.0000 11,500.00 4.500 10,350.00 41 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 15,000.00 0.000 0.00 S) 42 CRASH CUSHION (QUAD-GUARD) EA 40,000.0000 40,000.00 0.000 0.00 S) 43 CRASH CUSHION (ADIEM) EA 40,000.0000 40,000.00 0.000 0.00 S) 44 CONCRETE BARRIER (TYPE 60) M 166.0000 149,400.00 377.275 62,627.65 45 CONCRETE BARRIER (TYPE 60A MODIFIED) M 186.0000 26,784.00 144.000 26,784.00 F) 46 CONCRETE BARRIER (TYPE 60C) M 220.0000 48,400.00 68.760 15,127.20 47 CONCRETE BARRIER (TYPE 60D) M 118.0000 61,950.00 525.000 61,950.00 525.000 61,950.00 F) 48 CONCRETE BARRIER (TYPE 60E) M 800.0000 2,400.00 0.000 0.00 49 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 7,000.00 0.000 0.00 S) 50 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 37,000.00 8,302.000 8,302.00 S) 51 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 5,720.00 70.000 70.00 S) 52 PAINT POSTMILE MARKING M2 200.0000 2,000.00 0.000 0.00 S) 53 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 16,880.00 2,438.000 4,876.00 S) 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 19,320.00 1,210.000 4,840.00 S) 55 SIGNAL AND LIGHTING LS 55,000.0000 55,000.00 0.680 37,400.00 S) (CITY STREET LOCATION 1) 56 LIGHTING (CITY STREET, LOCATION 1) LS 2,500.0000 2,500.00 1.000 2,500.00 S) 57 LIGHTING (CITY STREET, LOCATION 2) LS 12,000.0000 12,000.00 0.930 11,160.00 S) 58 LIGHTING (CITY STREET, LOCATION 3) LS 2,500.0000 2,500.00 1.000 2,500.00 S) 59 LIGHTING (STAGE CONSTRUCTION) LS 80,500.0000 80,500.00 0.040 3,220.00 0.950 76,475.00 S) 60 LIGHTING AND SIGN ILLUMINATION LS 376,500.0000 376,500.00 0.160 60,240.00 0.860 323,790.00 S) 61 POWER AND COMMUNICATION (VTA) LS 25,000.0000 25,000.00 0.950 23,750.00 S) 62 TRAFFIC OPERATION SYSTEMS LS 52,500.0000 52,500.00 0.560 29,400.00 S) 63 TRAFFIC OPERATION SYSTEMS LS 79,000.0000 79,000.00 0.260 20,540.00 0.470 37,130.00 S) (STAGE CONSTRUCTION) 64 TRAFFIC OPERATION SYSTEMS (COUNTY) LS 4,000.0000 4,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 11 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 65 TRAFFIC OPERATION SYSTEMS (LOCATION 1) LS 20,000.0000 20,000.00 0.700 14,000.00 S) 66 TRAFFIC OPERATION SYSTEMS (LOCATION 2) LS 25,000.0000 25,000.00 0.980 24,500.00 S) 67 TRAFFIC OPERATION SYSTEMS (LOCATION 3) LS 20,000.0000 20,000.00 0.800 16,000.00 S) 68 TRAFFIC OPERATION SYSTEMS (LOCATION 4) LS 8,500.0000 8,500.00 0.610 5,185.00 S) 69 TRAFFIC OPERATION SYSTEMS (LOCATION 5) LS 7,500.0000 7,500.00 0.820 6,150.00 S) 70 TRAFFIC OPERATION SYSTEMS (LOCATION 6) LS 6,500.0000 6,500.00 0.800 5,200.00 S) 71 TRAFFIC OPERATION SYSTEMS (LOCATION 7) LS 1.0000 1.00 0.000 0.00 S) 72 TRAFFIC OPERATION SYSTEMS (LOCATION 8) LS 41,500.0000 41,500.00 0.500 20,750.00 S) 73 TRAFFIC OPERATION SYSTEMS (LOCATION 9) LS 40,500.0000 40,500.00 0.350 14,175.00 S) 74 TRAFFIC OPERATION SYSTEMS (LOCATION 10) LS 68,500.0000 68,500.00 0.143 9,795.50 S) 75 TRAFFIC OPERATION SYSTEMS (LOCATION 11) LS 51,500.0000 51,500.00 0.693 35,689.50 S) 76 TRAFFIC OPERATION SYSTEMS (LOCATION 12) LS 156,500.0000 156,500.00 0.390 61,035.00 S) 77 TRAFFIC OPERATION SYSTEMS (LOCATION 13) LS 22,000.0000 22,000.00 0.360 7,920.00 S) 78 TRAFFIC OPERATION SYSTEMS (LOCATION 14) LS 42,000.0000 42,000.00 0.690 28,980.00 S) 79 TRAFFIC OPERATION SYSTEMS (LOCATION 15) LS 2,400.0000 2,400.00 0.000 0.00 S) 80 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 81 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 3.0000 1,440.00 18,667.970 56,003.91 STRIPE 82 REMOVE SOUND WALL M2 35.0000 109,550.00 5,015.000 175,525.00 PROGRAM CAS145 PAGE 12 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4396U4 TIME 08:07 AM ESTIMATE NO. 22 BID OPENING 10/26/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: SAMUEL WANG DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,602,735.47 30,596,268.75 ADJUSTMENT OF COMPENSATION 48,000.00 208,033.80 EXTRA WORK 224,994.26 1,966,668.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,875,729.73 32,770,971.14 83 MOBILIZATION LS 4014,705.0000 4,014,705.00 1.000 4,014,705.00 ORIGINAL CONTRACT AMOUNT 40,182,721.00 TOTAL WORK COMPLETED 2,875,729.73 36,785,676.14 MATERIALS ON HAND ON SITE 297,861.67 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -7,820.00 TOTAL 2,875,729.73 37,075,717.81 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 12/17/04 275 03/14/05 03/14/05 11/06/06 284 29 0 109 85% 64% PROGRESS IS SATISFACTORY PENDING CCO APPROVALS SAMUEL WANG RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 11/21/06