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 12/19/08 EST. NO.16 TIME 02:09 PM R.E. NAME: ETEZADI, AMIR 11-2358U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0091 2,182.03 E.W. @ F.A.(+) 102908 N 0578.0 0092 2,207.05 111908 N 0604.0 0093 189.49 103008 N 0608.0 0094 81.19 100808 N 0612.0 0095 3,159.97 111508 N 0627.0 0096 1,614.45 111208 N 0594.0 005 0186 138.74 E.W. @ F.A.(+) 071408 N 0456.0 0188 206.02 110808 N 0609.0 0189 136.40 102108 N 0610.0 0191 1,297.23 101608 N 0553.5 011 0010 890.19 E.W. @ F.A.(+) 120308 N 0621.0 015 0038 757.47 E.W. @ F.A.(+) 112608 N 0620.0 033 0021 2,370.01 E.W. @ F.A.(+) 032408 N 0330.0 038 0003 543.08 E.W. @ F.A.(+) 112508 N 0615.0 039 0003 337.28 E.W. @ F.A.(+) 111608 N 0599.0 0006 5,244.50 112108 N 0606.0 0007 1,387.76 111808 N 0607.0 0008 1,672.66 111208 N 0596.0 0009 1,237.11 111308 N 0597.0 0019 1,085.30 112508 N 0618.0 045 0006 331.15 E.W. @ F.A.(+) 100208 N 0587.0 0008 5,650.64 101308 N 0549.0 32,719.72 TOTAL THIS ESTIMATE 1,239,875.45 TOTAL PREVIOUS ESTIMATE 1,272,595.17 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 12/19/08 EST. NO.16 TIME 02:09 PM R.E. NAME: ETEZADI, AMIR 11-2358U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM SCHEDULE -445,982.28 03 CL 2 AB OUT-OF-SPEC -4,779.93 04 CPM PROGRESS SCHED 445,982.28 04 RESET STAKING, R/W -2,720.00 04 RESET STAKING -2,380.00 05 RESET SURVEY STAKING -9,180.00 07 RESET SURVEY STAKING -4,420.00 08 RESET SURVEY STAKING -680.00 09 RESET SURVEY STAKING -2,720.00 10 CPM VIOLATION -710,400.99 11 CPM VIOLATION 710,400.99 13 SURVEY RESTAKING -340.00 13 RESTAKING WORK -2,720.00 15 CPM -155,006.04 16 LATE LANE CLO OPEN. -56,800.00 16 RESTAKING WORK -2,890.00 16 -214,696.04 -244,635.97 LABOR COMPLIANCE VIOLATION O/S PRS OCT -10,000.00 02 O/S PRS NOV -10,000.00 03 PRS RECD OCT 10,000.00 03 O/S PRS DEC -10,000.00 04 O/S PRS JAN -10,000.00 05 PRS RECD NOV 10,000.00 05 O/S PRS APR -10,000.00 08 PRS RECD DEC 10,000.00 08 O/S PRS MAY -10,000.00 09 O/S PRS JUNE -10,000.00 10 PRS RECD MAY 10,000.00 10 O/S PRS AUG 08 -10,000.00 13 PRS RECD APRIL 08 10,000.00 13 PRS RECD JUNE 08 10,000.00 13 O/S PRS SEPT 08 -10,000.00 14 O/S PRS OCT -10,000.00 15 O/S PRS NOV 08 -10,000.00 16 PRS RECD JAN 08 10,000.00 16 PRS RECD AUG 08 10,000.00 16 10,000.00 -30,000.00 TOTAL DEDUCTIONS -204,696.04 -274,635.97 PROGRAM CAS145 PAGE 1 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 LOCATION PROGRESS ESTIMATE 11-SD-5-35.7/38.5 ----------------- COFFMAN SPECIALTIES, INC. IN SAN DIEGO COUNTY IN SAN DIEGO 4375-260 JUTLAND DRIVE SOLANA BEACH AND ENCINITAS FROM SAN SAN DIEGO,CA 92117 DIEGUITO RIVER BRIDGE TO SAN ELIJO LAGOON BRIDGE FED. AID NO. N O N E CONSTRUCT HOV LANE ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750.00 02 TIME-RELATED OVERHEAD LS 1100,000.0000 1,100,000.00 1.000 1,100,000.00 03 TEMPORARY FENCE (TYPE CL-1.8) M 40.0000 6,400.00 170.000 6,800.00 04 TEMPORARY FENCE (TYPE ESA) M 10.0000 3,200.00 234.000 2,340.00 05 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000.00 06 PREPARE STORM WATER POLLUTION LS 15,000.0000 15,000.00 0.900 13,500.00 PREVENTION PLAN 07 TEMPORARY FIBER ROLL M 10.0000 72,500.00 281.900 2,819.00 7,496.200 74,962.00 08 TEMPORARY SILT FENCE M 6.0000 10,260.00 1,994.500 11,967.00 09 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,500.0000 42,500.00 10.000 25,000.00 10 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 77,500.00 9.000 22,500.00 11 TEMPORARY CHECK DAM M 10.0000 6,600.00 201.400 2,014.00 691.400 6,914.00 12 MOVE-IN/MOVE-OUT EA 500.0000 2,500.00 0.000 0.00 S) (TEMPORARY EROSION CONTROL) 13 TEMPORARY DRAINAGE INLET PROTECTION EA 315.0000 44,100.00 55.000 17,325.00 14 TEMPORARY HYDRAULIC MULCH M2 0.8200 127,100.00 0.000 0.00 S) (BONDED FIBER MATRIX) 15 STREET SWEEPING LS 50,000.0000 50,000.00 1.000 50,000.00 16 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 15,000.0000 15,000.00 1.000 15,000.00 17 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.800 16,000.00 S) 18 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000.00 S) 19 TYPE III BARRICADE EA 40.0000 3,640.00 31.000 1,240.00 S) 20 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 8,080.00 40,473.800 40,473.80 S) 21 TRAFFIC PLASTIC DRUM EA 40.0000 35,200.00 290.000 11,600.00 S) 22 TEMPORARY PAVEMENT MARKER EA 4.0000 1,480.00 6,655.000 26,620.00 S) PROGRAM CAS145 PAGE 2 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,500.0000 15,000.00 6.000 15,000.00 S) 24 TEMPORARY RAILING (TYPE K) M 100.0000 1,390,000.00 565.910 56,591.00 12,944.540 1,294,454.00 S) 25 TEMPORARY CRASH CUSHION MODULE EA 200.0000 36,000.00 136.000 27,200.00 S) 26 TEMPORARY CRASH CUSHION (ABSORB 350) EA 5,000.0000 100,000.00 6.000 30,000.00 S) 27 ABANDON CULVERT EA 1,000.0000 5,000.00 2.500 2,500.00 28 REMOVE CHAIN LINK FENCE M 30.0000 22,200.00 555.980 16,679.40 29 REMOVE METAL BEAM GUARD RAILING M 27.0000 24,840.00 100.000 2,700.00 30 REMOVE TRAFFIC STRIPE M 1.2000 103,920.00 46,789.000 56,146.80 S) 31 REMOVE ROADSIDE SIGN EA 250.0000 11,000.00 23.000 5,750.00 32 REMOVE SIGN STRUCTURE EA 5,000.0000 30,000.00 6.000 30,000.00 33 REMOVE BASE AND SURFACING M3 13.0000 27,170.00 2,122.980 27,598.74 34 RESET ROADSIDE SIGN EA 450.0000 3,150.00 0.000 0.00 35 RELOCATE ROADSIDE SIGN EA 225.0000 3,600.00 0.000 0.00 36 MODIFY INLET EA 2,000.0000 12,000.00 6.000 12,000.00 37 MODIFY SIGN STRUCTURE EA 5,000.0000 15,000.00 3.000 15,000.00 38 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 31,500.00 0.000 0.00 S) 39 REMOVE CONCRETE BARRIER (TYPE K) M 2.0000 15,300.00 8,401.000 16,802.00 40 CAP INLET EA 1,500.0000 4,500.00 3.000 4,500.00 41 BRIDGE REMOVAL (PORTION), LOCATION A LS 75,000.0000 75,000.00 1.000 75,000.00 42 BRIDGE REMOVAL (PORTION), LOCATION B LS 45,000.0000 45,000.00 1.000 45,000.00 43 BRIDGE REMOVAL (PORTION), LOCATION C LS 45,000.0000 45,000.00 1.000 45,000.00 44 BRIDGE REMOVAL (PORTION), LOCATION D LS 85,000.0000 85,000.00 1.000 85,000.00 45 CLEARING AND GRUBBING LS 24,000.0000 24,000.00 1.000 24,000.00 46 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 1.000 10,000.00 47 ROADWAY EXCAVATION M3 60.0000 4,110,000.00 1,000.000 60,000.00 69,459.110 4,167,546.60 48 ROADWAY EXCAVATION (TYPE Y-2) M3 10.0000 52,900.00 4,934.050 49,340.50 (AERIALLY DEPOSITED LEAD) 49 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM CAS145 PAGE 3 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 STRUCTURE EXCAVATION (BRIDGE) M3 130.0000 54,600.00 420.000 54,600.00 F) 51 STRUCTURE EXCAVATION (CRIB WALL) M3 40.0000 32,000.00 800.000 32,000.00 52 STRUCTURE EXCAVATION (RETAINING WALL) M3 50.0000 101,600.00 2,032.000 101,600.00 F) 53 STRUCTURE EXCAVATION (SOLDIER PILE WALL) M3 50.0000 30,600.00 612.000 30,600.00 F) 54 STRUCTURE EXCAVATION (TIEBACK WALL) M3 50.0000 45,400.00 908.000 45,400.00 F) 55 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 50.0000 87,500.00 1,750.000 87,500.00 F) 56 STRUCTURE BACKFILL (BRIDGE) M3 50.0000 12,750.00 255.000 12,750.00 F) 57 STRUCTURE BACKFILL (CRIB WALL) M3 100.0000 306,930.00 3,064.300 306,430.00 F) 58 STRUCTURE BACKFILL (RETAINING WALL) M3 50.0000 79,050.00 1,581.000 79,050.00 F) 59 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 50.0000 3,350.00 67.000 3,350.00 F) 60 STRUCTURE BACKFILL (SOLDIER PILE WALL) M3 50.0000 1,300.00 26.000 1,300.00 F) 61 SAND BACKFILL M3 200.0000 5,600.00 0.000 0.00 62 CONCRETE BACKFILL M3 200.0000 1,600.00 13.250 2,650.00 63 SOIL NAIL ASSEMBLY M 60.0000 616,200.00 10,286.430 617,185.80 S) 64 HIGHWAY PLANTING LS 400,000.0000 400,000.00 0.049 19,600.00 0.225 90,000.00 S) 65 PRUNE EXISTING PLANTS M 15.0000 42,900.00 2,860.000 42,900.00 S) 66 IMPORTED TOPSOIL M3 60.0000 4,680.00 0.000 0.00 S) 67 ROCK BLANKET M2 100.0000 51,000.00 209.650 20,965.00 S) 68 EROSION CONTROL (TYPE 1) M2 0.3000 10,830.00 0.000 0.00 S) 69 EROSION CONTROL (TYPE 2) M2 1.0000 3,100.00 0.000 0.00 S) 70 EROSION CONTROL (TYPE 3) M2 3.0000 2,880.00 0.000 0.00 S) 71 FIBER ROLLS M 8.0000 47,360.00 1,966.400 15,731.20 2,736.000 21,888.00 S) 72 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,500.00 0.000 0.00 S) 73 WILD FLOWER SEEDING HA 25,000.0000 2,500.00 0.000 0.00 S) 74 MAINTAIN EXISTING PLANTED AREAS LS 35,000.0000 35,000.00 0.061 2,135.00 0.551 19,285.00 S) 75 PLANT ESTABLISHMENT WORK LS 50,000.0000 50,000.00 0.000 0.00 S) 76 MAINTAIN EXISTING IRRIGATION FACILITIES LS 35,000.0000 35,000.00 0.061 2,135.00 0.551 19,285.00 S) PROGRAM CAS145 PAGE 4 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 IRRIGATION SYSTEM LS 400,000.0000 400,000.00 0.838 335,200.00 S) 78 WATER METER EA 50,000.0000 50,000.00 0.837 41,850.00 S) 79 TEMPORARY IRRIGATION SUPPLY LINE M 20.0000 12,800.00 320.000 6,400.00 S) 80 200 MM CORRUGATED HIGH DENSITY M 125.0000 26,250.00 160.200 20,025.00 S) POLYETHYLENE PIPE CONDUIT 81 250 MM CORRUGATED HIGH DENSITY M 150.0000 7,950.00 53.750 8,062.50 S) POLYETHYLENE PIPE CONDUIT 82 150 MM WELDED STEEL PIPE CONDUIT M 500.0000 75,000.00 149.870 74,935.00 S) (6.35 MM THICK) 83 EXTEND 200 MM CONDUIT M 400.0000 6,000.00 0.000 0.00 S) 84 FINISHING ROADWAY LS 15,000.0000 15,000.00 0.450 6,750.00 85 CLASS 2 AGGREGATE BASE M3 70.0000 1,176,000.00 16,945.790 1,186,205.30 86 AGGREGATE BASE (APPROACH SLAB) M3 100.0000 2,800.00 0.000 0.00 87 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 500.0000 3,500.00 1.050 525.00 88 ASPHALT CONCRETE (TYPE A) TONN 100.0000 1,550,000.00 607.150 60,715.00 12,914.695 1,291,469.50 89 ASPHALT CONCRETE BASE (TYPE A) TONN 95.0000 1,244,500.00 -22.780 -2,164.10 12,698.225 1,206,331.38 90 PLACE ASPHALT CONCRETE DIKE M 3.0000 5,880.00 804.000 2,412.00 1,270.600 3,811.80 91 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 135.0000 12,960.00 8.700 1,174.50 AREA) 92 ASPHALTIC EMULSION (PAINT BINDER) TONN 500.0000 1,000.00 0.000 0.00 93 CONCRETE PAVEMENT M3 240.0000 2,592,000.00 595.438 142,905.12 11,268.688 2,704,485.12 94 SEAL PAVEMENT JOINT M 3.0000 38,400.00 432.000 1,296.00 10,132.000 30,396.00 95 SEAL LONGITUDINAL ISOLATION JOINT M 3.0000 24,870.00 390.000 1,170.00 8,726.000 26,178.00 96 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 97 750 MM CAST-IN-DRILLED-HOLE CONCRETE M 200.0000 243,400.00 1,217.000 243,400.00 S) PILING 98 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 1,200.0000 271,200.00 246.000 295,200.00 S) PILING 99 TIEBACK ANCHOR EA 1,700.0000 234,600.00 138.000 234,600.00 S) 00 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 750.0000 78,750.00 125.250 93,937.50 F) 01 STRUCTURAL CONCRETE, BRIDGE M3 950.0000 915,800.00 912.000 866,400.00 F) 02 STRUCTURAL CONCRETE, RETAINING WALL M3 900.0000 1,937,700.00 2,136.970 1,923,273.00 F) 03 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,000.0000 263,000.00 200.000 200,000.00 F) (TYPE N) PROGRAM CAS145 PAGE 5 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,000.0000 248,000.00 15.000 15,000.00 108.770 108,770.00 (TYPE R) 05 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 371,000.00 191.450 382,900.00 F) 06 PAVING NOTCH EXTENSION M3 1,000.0000 6,000.00 0.520 520.00 2.160 2,160.00 07 ARCHITECTURAL TREATMENT (RANDOM FLUTE) M2 30.0000 79,200.00 2,644.040 79,321.20 F) 08 ARCHITECTURAL TREATMENT (MURAL BASE) M2 300.0000 29,100.00 97.000 29,100.00 F) 09 ARCHITECTURAL TREATMENT M2 20.0000 6,860.00 343.350 6,867.00 F) (WALL CAP TEXTURE) 10 DRILL AND BOND DOWEL M 110.0000 79,090.00 645.400 70,994.00 11 FURNISH PRECAST PRESTRESSED CONCRETE EA 10,000.0000 30,000.00 3.000 30,000.00 S) GIRDER (5 M - 10 M) 12 FURNISH PRECAST PRESTRESSED CONCRETE EA 10,000.0000 30,000.00 3.000 30,000.00 S) GIRDER (10 M - 15 M) 13 FURNISH PRECAST PRESTRESSED CONCRETE EA 17,500.0000 52,500.00 3.000 52,500.00 S) GIRDER (20 M - 25 M) 14 FURNISH PRECAST PRESTRESSED RECTANGULAR EA 10,000.0000 360,000.00 36.000 360,000.00 S) CONCRETE GIRDER (5 M - 10 M) 15 FURNISH PRECAST PRESTRESSED RECTANGULAR EA 15,000.0000 270,000.00 18.000 270,000.00 S) CONCRETE GIRDER (15 M - 20 M) 16 ERECT PRECAST PRESTRESSED CONCRETE EA 1,200.0000 75,600.00 63.000 75,600.00 S) GIRDER 17 REINFORCED CONCRETE CRIB WALL (TYPE A) M2 300.0000 36,000.00 99.570 29,871.00 18 REINFORCED CONCRETE CRIB WALL (TYPE B) M2 500.0000 145,000.00 267.930 133,965.00 19 REINFORCED CONCRETE CRIB WALL (TYPE C) M2 600.0000 66,000.00 105.660 63,396.00 20 REINFORCED CONCRETE CRIB WALL (TYPE D) M2 750.0000 225,000.00 296.060 222,045.00 21 JOINT SEAL (MR 15 MM) M 50.0000 10,300.00 44.400 2,220.00 44.400 2,220.00 S) 22 BAR REINFORCING STEEL (BRIDGE) KG 2.5000 538,250.00 217,204.320 543,010.80 SF) 23 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 598,100.00 299,382.420 598,764.84 SF) 24 SHOTCRETE M3 800.0000 478,400.00 595.750 476,600.00 F) 25 WEATHERING STEEL PLATE EA 150.0000 143,250.00 955.000 143,250.00 SF) 26 FURNISH SIGN STRUCTURE (TUBULAR) KG 10.0000 63,400.00 6,340.000 63,400.00 F) 27 INSTALL SIGN STRUCTURE (TUBULAR) KG 1.0000 6,340.00 6,340.000 6,340.00 SF) 28 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 82,360.00 8,236.000 82,360.00 F) 29 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 7,954.00 7,954.000 7,954.00 SF) 30 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 10.0000 8,500.00 850.000 8,500.00 F) WITHOUT WALKWAY) PROGRAM CAS145 PAGE 6 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 1.0000 850.00 850.000 850.00 850.000 850.00 SF)WITHOUT WALKWAY) 32 FURNISH LAMINATED PANEL SIGN M2 200.0000 28,000.00 121.110 24,222.00 (25.4 MM-TYPE A) 33 FURNISH LAMINATED PANEL SIGN M2 200.0000 6,800.00 0.000 0.00 (25.4 MM-TYPE B) 34 FURNISH LAMINATED PANEL SIGN M2 200.0000 2,800.00 0.000 0.00 (63.5 MM-TYPE H) 35 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 7,410.00 40.560 5,272.80 (1.6 MM-UNFRAMED) 36 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 5,200.00 0.000 0.00 (2.0 MM-UNFRAMED) 37 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 273.00 2.100 273.00 (1.6 MM-FRAMED) 38 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 1,170.00 9.000 1,170.00 (2.0 MM-FRAMED) 39 1524 MM CAST-IN-DRILLED-HOLE M 1,000.0000 18,000.00 17.600 17,600.00 S) CONCRETE PILE (SIGN FOUNDATION) 40 METAL (BARRIER MOUNTED SIGN) KG 10.0000 20,700.00 1,690.000 16,900.00 41 ROADSIDE SIGN - ONE POST EA 150.0000 5,100.00 4.000 600.00 18.000 2,700.00 42 ROADSIDE SIGN - TWO POST EA 150.0000 1,350.00 2.000 300.00 43 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 3,150.00 0.000 0.00 METHOD) 44 INSTALL ROADSIDE SIGN PANEL ON EA 250.0000 1,750.00 0.000 0.00 EXISTING POST 45 INSTALL SIGN PANEL ON EXISTING STRUCTURE M2 250.0000 2,250.00 0.000 0.00 46 INSTALL ROADSIDE SIGN EA 250.0000 250.00 1.000 250.00 (LAMINATED WOOD BOX POST) 47 450 MM ALTERNATIVE PIPE CULVERT M 300.0000 66,000.00 215.300 64,590.00 48 600 MM ALTERNATIVE PIPE CULVERT M 300.0000 180,000.00 488.100 146,430.00 49 750 MM ALTERNATIVE PIPE CULVERT M 300.0000 14,400.00 48.000 14,400.00 50 450 MM REINFORCED CONCRETE PIPE M 300.0000 14,400.00 47.500 14,250.00 51 600 MM REINFORCED CONCRETE PIPE M 1,000.0000 10,000.00 10.100 10,100.00 52 750 MM REINFORCED CONCRETE PIPE M 1,000.0000 22,000.00 25.800 25,800.00 53 450 MM BITUMINOUS COATED SLOTTED M 1,500.0000 9,000.00 0.000 0.00 CORRUGATED STEEL PIPE (2.77 MM THICK) 54 600 MM ALTERNATIVE PIPE DOWNDRAIN M 500.0000 12,500.00 25.400 12,700.00 55 900 MM PRECAST CONCRETE PIPE RISER M 2,200.0000 28,600.00 9.610 21,142.00 56 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 200.0000 8,600.00 43.250 8,650.00 57 CONCRETE (CHANNEL LINING) M3 1,000.0000 8,000.00 2.690 2,690.00 PROGRAM CAS145 PAGE 7 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 CONCRETE (CONCRETE APRON) M3 1,000.0000 11,000.00 0.860 860.00 10.250 10,250.00 59 SLOPE PAVING (CONCRETE) M3 500.0000 16,000.00 30.400 15,200.00 F) 60 ROCK SLOPE PROTECTION FABRIC M2 10.0000 360.00 50.590 505.90 61 MINOR CONCRETE (MISCELLANEOUS M3 350.0000 80,500.00 2.300 805.00 183.320 64,162.00 CONSTRUCTION) 62 MINOR CONCRETE (GUTTER) M 100.0000 26,000.00 247.000 24,700.00 F) 63 MINOR CONCRETE (TEXTURE PAVING) M2 80.0000 76,000.00 370.360 29,628.80 798.720 63,897.60 (GORE PAVING) 64 MISCELLANEOUS IRON AND STEEL KG 5.0000 78,235.00 12,201.000 61,005.00 SF) 65 MISCELLANEOUS METAL (BRIDGE) KG 5.0000 800.00 160.000 800.00 SF) 66 CHAIN LINK FENCE (TYPE CL-1.8) M 80.0000 6,400.00 0.000 0.00 S) 67 4.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 3,200.0000 3,200.00 0.000 0.00 S) 68 DELINEATOR (CLASS 1) EA 50.0000 5,500.00 0.000 0.00 69 METAL BEAM GUARD RAILING M 85.0000 21,250.00 0.000 0.00 S) 70 CONCRETE BARRIER (TYPE K) M 20.0000 2,800.00 73.000 1,460.00 71 TUBULAR RAILING (MODIFIED) M 520.0000 394,160.00 629.000 327,080.00 SF) 72 CABLE RAILING M 35.0000 9,765.00 223.200 7,812.00 SF) 73 TRANSITION RAILING (TYPE WB) EA 3,800.0000 11,400.00 0.000 0.00 S) 74 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 900.00 0.000 0.00 S) 75 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 3,500.00 0.000 0.00 S) 76 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0.00 S) 77 CRASH CUSHION (TYPE CAT) EA 6,500.0000 39,000.00 0.000 0.00 S) 78 CRASH CUSHION (TYPE CAT) BACKUP EA 450.0000 2,700.00 0.000 0.00 S) 79 CONCRETE BARRIER (TYPE 60) M 150.0000 43,500.00 288.000 43,200.00 80 CONCRETE BARRIER (TYPE 60C) M 500.0000 80,000.00 61.500 30,750.00 146.500 73,250.00 81 CONCRETE BARRIER (TYPE 60E) M 300.0000 105,000.00 181.160 54,348.00 82 CONCRETE BARRIER (TYPE 60S) M 150.0000 907,500.00 6,123.000 918,450.00 83 CONCRETE BARRIER (TYPE 60SA) M 350.0000 43,295.00 123.700 43,295.00 F) 84 CONCRETE BARRIER (TYPE 60SC) M 350.0000 343,000.00 930.000 325,500.00 PROGRAM CAS145 PAGE 8 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 CONCRETE BARRIER (TYPE 60SE) M 300.0000 105,000.00 200.000 60,000.00 86 CONCRETE BARRIER (TYPE 732) M 300.0000 30,000.00 95.000 28,500.00 F) 87 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 14,500.00 28.880 722.00 69.830 1,745.75 S) 88 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 28,820.00 0.000 0.00 S) 89 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 6,300.00 737.000 1,842.50 750.000 1,875.00 S) 90 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 2,260.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 91 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 451.00 88.000 96.80 88.000 96.80 S) (BROKEN 5.18 M - 2.14 M) 92 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 900.00 0.000 0.00 S) (BROKEN 11.0 M - 3.50 M) 93 PAINT TRAFFIC STRIPE (2-COAT) M 0.4500 56,250.00 1,568.000 705.60 90,723.000 40,825.35 S) 94 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 19,700.00 128.000 128.00 15,074.000 15,074.00 S) 95 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 35,280.00 163.000 456.40 5,820.000 16,296.00 S) 96 SIGNAL AND LIGHTING (LOCATION 1) LS 130,000.0000 130,000.00 0.150 19,500.00 0.970 126,100.00 S) 97 SIGNAL AND LIGHTING (LOCATION 2) LS 145,000.0000 145,000.00 0.090 13,050.00 0.810 117,450.00 S) 98 SIGNAL AND LIGHTING LS 50,000.0000 50,000.00 0.910 45,500.00 S) (STAGE CONSTRUCTION 2A - LOCATION 2) 99 LIGHTING AND SIGN ILLUMINATION LS 355,000.0000 355,000.00 0.150 53,250.00 0.860 305,300.00 S) 00 INTERCONNECTION CONDUIT AND CABLE M 100.0000 20,000.00 0.000 0.00 S) 01 COMMUNICATION CONDUIT (BRIDGE) M 90.0000 11,340.00 74.000 6,660.00 SF) 02 ELECTRIC SERVICE (IRRIGATION) LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 S) 03 TRAFFIC MONITORING STATION LS 40,000.0000 40,000.00 0.960 38,400.00 S) 04 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 10,000.0000 10,000.00 1.000 10,000.00 S) 05 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 10,000.0000 10,000.00 1.000 10,000.00 S) 06 RAMP METERING SYSTEM (LOCATION 3) LS 50,000.0000 50,000.00 0.440 22,000.00 0.860 43,000.00 S) 07 RAMP METERING SYSTEM (LOCATION 4) LS 50,000.0000 50,000.00 0.370 18,500.00 0.970 48,500.00 S) 08 RAMP METERING SYSTEM (LOCATION 5) LS 40,000.0000 40,000.00 0.860 34,400.00 S) 09 RAMP METERING SYSTEM (LOCATION 6) LS 30,000.0000 30,000.00 0.930 27,900.00 S) 10 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 11 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 200.0000 148,400.00 706.000 141,200.00 S) PILING PROGRAM CAS145 PAGE 9 DATE 12/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2358U4 TIME 02:09 PM ESTIMATE NO. 16 BID OPENING 06/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ETEZADI, AMIR DATE OF THIS ESTIMATE 12/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 585,094.32 27,482,975.28 ADJUSTMENT OF COMPENSATION 0.00 171,256.13 EXTRA WORK 32,719.72 1,101,339.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 617,814.04 28,755,570.45 12 MOBILIZATION LS 3225,000.0000 3,225,000.00 1.000 3,225,000.00 ORIGINAL CONTRACT AMOUNT 32,821,953.00 TOTAL WORK COMPLETED 617,814.04 31,980,570.45 MATERIALS ON HAND ON SITE 764.79 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -204,696.04 -274,635.97 TOTAL 413,118.00 31,706,699.27 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE (S) SYSTEM ELEMENTS DURING CONN 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 09/10/07 510 10/02/07 10/02/07 12/21/09 281 22 20 0 91% 100% PROGRESS UNSATISFACTORY ETEZADI, AMIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 7 DATE 12/19/08