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 10/24/03 EST. NO.11 TIME 08:32 AM R.E. NAME: RIVAS, OCTAVIO 12-1072U4 --------------------------------------------------------------------------- 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 0054 5,933.08 E.W. @ F.A.(+) 052003 N KB0510 0055 184.76 030503 N KB0520 004 0004 350.00 E.W. @ F.A.(+) 080603 N 9004 0 006 0006 23,155.12 E.W. @ F.A.(+) 101703 N 9006 0 013 0001-1 -2,800.00 E.W. @ U.P (+) 031703 N 9001 0 DAO CORRECTING ENTRY 0002-1 -5,600.00 090303 N 9002 0 DAO CORRECTING ENTRY 0003 8,400.00 090303 Y 9003 0 050 0001 1,066.66 E.W. @ F.A.(+) 082203 N KB0010 0003 4,066.80 082603 N KB0030 0004 1,685.44 082703 N KB0040 0005 4,859.83 082803 N KB0050 0006 100.85 082903 N KB0060 41,402.54 TOTAL THIS ESTIMATE 250,898.89 TOTAL PREVIOUS ESTIMATE 292,301.43 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 10/24/03 EST. NO.11 TIME 08:32 AM R.E. NAME: RIVAS, OCTAVIO 12-1072U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION UNSAT PAYROLL -10,000.00 09 RETURN UNSAT PAYROLL 10,000.00 10 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-133-4.2/8.1 ----------------------- SEMA CONSTRUCTION IN ORANGE COUNTY IN LAGUNA BEACH 2 SOUTH POINTE DR., SUITE 295 AND IRVINE FROM ROUTE 73 AND 133 LAKE FOREST, CA 92630 SEPARATION TO 0.5 KM SOUTH OF ROUTE 403 AND 133 SEPARATION FED. AID NO. ACST-P133(10)E ,P-P133(10)E WIDEN AND REALIGN HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 13,500.0000 13,500.00 0.500 6,750.00 02 TIME-RELATED OVERHEAD WDAY 588.0000 499,800.00 21.000 12,348.00 190.000 111,720.00 03 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 04 450 MM TEMPORARY CULVERT M 118.0000 30,680.00 45.000 5,310.00 05 PREPARE STORM WATER POLLUTION LS 4,100.0000 4,100.00 1.000 4,100.00 PREVENTION PLAN 06 WATER POLLUTION CONTROL LS 278,000.0000 278,000.00 0.580 161,240.00 07 TEMPORARY SOIL STABILIZATION BONDED M2 0.5600 50,484.00 145,019.000 81,210.64 FIBER MATRIX 08 TEMPORARY MULCH M2 0.1600 16,328.00 48,912.000 7,825.92 S) 09 TEMPORARY FIBER ROLL M 14.9600 110,105.60 817.000 12,222.32 14,990.500 224,257.88 10 CONSTRUCTION AREA SIGNS LS 19,700.0000 19,700.00 0.700 13,790.00 S) 11 TRAFFIC CONTROL SYSTEM LS 89,000.0000 89,000.00 0.350 31,150.00 S) 12 TEMPORARY PAVEMENT MARKING (PAINT) M2 15.4500 3,862.50 0.000 0.00 S) 13 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.6200 21,514.00 0.000 0.00 S) 14 CHANNELIZER (SURFACE MOUNTED) EA 30.9000 5,253.00 0.000 0.00 S) 15 TEMPORARY PAVEMENT MARKER EA 3.1000 4,743.00 0.000 0.00 S) 16 PORTABLE CHANGEABLE MESSAGE SIGN LS 95,000.0000 95,000.00 0.350 33,250.00 S) 17 TEMPORARY RAILING (TYPE K) M 105.6000 13,728.00 500.000 52,800.00 S) 18 TEMPORARY CRASH CUSHION MODULE EA 360.0000 7,920.00 2.000 720.00 S) 19 REMOVE YELLOW PROFILED THERMOPLASTIC M 1.0300 6,509.60 0.000 0.00 S) TRAFFIC STRIPE 20 REMOVE FENCE (TYPE BW) M 4.0700 18,070.80 4,665.000 18,986.55 S) 21 REMOVE METAL BEAM GUARD RAILING M 15.5000 12,710.00 0.000 0.00 S) 22 REMOVE PAINTED TRAFFIC STRIPE M 0.2100 3,507.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE YELLOW TRAFFIC STRIPE (PAINT) M 0.2100 3,738.00 0.000 0.00 S) 24 REMOVE PAINTED PAVEMENT MARKING M2 5.1500 1,287.50 0.000 0.00 S) 25 REMOVE ROADSIDE SIGN (WOOD POST) EA 102.7500 12,330.00 0.000 0.00 26 REMOVE CULVERT M 154.0000 924.00 0.000 0.00 27 REMOVE CONCRETE PAVEMENT M2 3.5700 121,380.00 0.000 0.00 28 REMOVE BASE AND SURFACING M3 5.0100 140,781.00 0.000 0.00 29 RELOCATE ROADSIDE SIGN-ONE POST EA 151.0000 1,208.00 0.000 0.00 30 RELOCATE ROADSIDE SIGN-TWO POST EA 202.0000 606.00 0.000 0.00 31 REMOVE CONCRETE (WINGWALL) EA 1,470.0000 2,940.00 0.000 0.00 32 REMOVE CONCRETE BARRIER (TYPE K) M 35.5000 2,201.00 0.000 0.00 33 REMOVE BOX CULVERT M3 44.0000 14,520.00 0.000 0.00 34 CLEARING AND GRUBBING LS 99,000.0000 99,000.00 0.950 94,050.00 35 DEVELOP WATER SUPPLY LS 3,420.0000 3,420.00 0.900 3,078.00 36 ROADWAY EXCAVATION M3 3.7500 2,212,500.00 540,587.000 2,027,201.25 37 ROADWAY EXCAVATION (TYPE Y) M3 15.0000 9,450.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 38 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500.00 S) 39 STRUCTURE EXCAVATION (BRIDGE) M3 32.0000 45,024.00 1,234.000 39,488.00 F) 40 STRUCTURE EXCAVATION (TYPE D) M3 50.0000 8,800.00 176.000 8,800.00 F) 41 STRUCTURE EXCAVATION (RETAINING WALL) M3 26.0000 11,414.00 439.000 11,414.00 439.000 11,414.00 F) 42 CLEAN SAND M3 63.0000 2,520.00 0.000 0.00 43 STRUCTURE BACKFILL (BRIDGE) M3 110.0000 108,460.00 40.000 4,400.00 F) 44 STRUCTURE BACKFILL (RETAINING WALL) M3 66.3000 22,475.70 0.000 0.00 F) 45 SUBGRADE ENHANCEMENT FABRIC M2 2.4200 57,838.00 23,900.000 57,838.00 46 ROADSIDE CLEARING LS 233,000.0000 233,000.00 0.320 74,560.00 S) 47 DUFF M2 1.8500 312,650.00 82,145.000 151,968.25 S) 48 STRAW (EROSION CONTROL) TONN 484.0000 29,040.00 0.000 0.00 S) 49 FIBER (EROSION CONTROL) KG 0.4000 24,800.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ENDOMYCORRHIZAL INOCULUM KG 16.0000 12,320.00 0.000 0.00 S) 51 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 410.0000 2,050.00 2.000 820.00 S) 52 PURE LIVE SEED (TYPE 1) KG 189.0000 20,790.00 0.000 0.00 S) (EROSION CONTROL) 53 PURE LIVE SEED (TYPE 2) KG 259.0000 90,650.00 0.000 0.00 S) (EROSION CONTROL) 54 PURE LIVE SEED (TYPE 3) KG 117.0000 15,210.00 0.000 0.00 S) (EROSION CONTROL) 55 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 0.9000 5,733.00 0.000 0.00 S) 56 STABILIZING EMULSION (EROSION CONTROL) KG 1.9400 7,566.00 0.000 0.00 S) 57 300 MM BITUMINOUS COATED STEEL PIPE M 201.0000 243,210.00 582.000 116,982.00 S) CONDUIT (1.63 MM THICK) 58 INSTALL WILDLIFE WATER GUZZLER EA 3,300.0000 16,500.00 0.000 0.00 59 CLASS 2 AGGREGATE SUBBASE M3 37.5000 168,000.00 4,480.000 168,000.00 60 CLASS 2 AGGREGATE BASE M3 28.8900 895,590.00 0.000 0.00 61 DECOMPOSED GRANITE M3 79.0000 18,960.00 0.000 0.00 62 LEAN CONCRETE BASE M3 109.0000 11,009.00 0.000 0.00 F) 63 ASPHALT TREATED PERMEABLE BASE M3 76.9000 807,450.00 0.000 0.00 64 ASPHALT CONCRETE (TYPE B) TONN 49.9700 1,059,364.00 0.000 0.00 65 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 53.7000 719,580.00 0.000 0.00 66 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 71.0000 6,390.00 0.000 0.00 AREA) 67 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 2.8400 908.80 0.000 0.00 68 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 2.8400 1,022.40 0.000 0.00 69 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 2.8400 33,796.00 0.000 0.00 70 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 2.8400 2,584.40 0.000 0.00 71 LIQUID ASPHALT (PRIME COAT) TONN 77.2300 13,129.10 0.000 0.00 72 FURNISH PILING (CLASS 625) M 69.0000 11,247.00 137.000 9,453.00 (ALTERNATIVE V) 73 DRIVE PILE (CLASS 625) (ALTERNATIVE V) EA 1,250.0000 45,000.00 36.000 45,000.00 S) 74 FURNISH PILING (CLASS 625C) M 71.7000 67,756.50 909.141 65,185.41 909.141 65,185.41 (ALTERNATIVE V) 75 DRIVE PILE (CLASS 625C) (ALTERNATIVE V) EA 1,460.0000 113,880.00 39.000 56,940.00 78.000 113,880.00 S) 76 FURNISH PILING (CLASS 400) M 63.7000 37,965.20 569.000 36,245.30 (ALTERNATIVE V) PROGRAM CAS145 PAGE 4 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 DRIVE PILE (CLASS 400) (ALTERNATIVE V) EA 1,246.0000 89,712.00 72.000 89,712.00 S) 78 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 223.0000 26,537.00 15.000 3,345.00 93.000 20,739.00 F) 79 STRUCTURAL CONCRETE, BRIDGE M3 502.0000 1,680,696.00 663.000 332,826.00 980.000 491,960.00 F) 80 STRUCTURAL CONCRETE,INVERT SLAB M3 232.5000 69,285.00 0.000 0.00 F) 81 STRUCTURAL CONCRETE, RETAINING WALL M3 436.0000 62,784.00 76.000 33,136.00 76.000 33,136.00 F) 82 STRUCTURAL CONCRETE, APPROACH SLAB M3 406.0000 220,458.00 0.000 0.00 F) (TYPE N) 83 CLASS 1 CONCRETE (BOX CULVERT) M3 526.3000 518,142.35 23.000 12,104.90 360.000 189,468.00 F) 84 MINOR CONCRETE (MINOR STRUCTURE) M3 1,085.0000 651,000.00 29.890 32,430.65 238.990 259,304.15 F) 85 HEAVY BLAST TEXTURE M2 220.0000 48,180.00 0.000 0.00 F) 86 JOINT SEAL (MR 15 MM) M 93.5000 23,281.50 0.000 0.00 S) 87 BAR REINFORCING STEEL (BRIDGE) KG 1.1600 532,600.08 61,498.000 71,337.68 86,436.000 100,265.76 SF) 88 BAR REINFORCING STEEL (RETAINING WALL) KG 1.2100 12,327.48 5,377.000 6,506.17 5,377.000 6,506.17 S) 89 BAR REINFORCING STEEL (BOX CULVERT) KG 2.0000 244,156.00 3,066.000 6,132.00 48,256.000 96,512.00 SF) 90 ROADSIDE SIGN - ONE POST EA 195.0000 37,050.00 0.000 0.00 91 ROADSIDE SIGN - TWO POST EA 292.0000 1,460.00 0.000 0.00 92 300 MM PLASTIC PIPE M 176.0000 7,040.00 0.000 0.00 93 300 MM PERFORATED PLASTIC PIPE M 156.0000 936.00 0.000 0.00 94 450 MM REINFORCED CONCRETE PIPE M 108.0000 156,600.00 762.250 82,323.00 95 600 MM REINFORCED CONCRETE PIPE M 120.0000 670,800.00 4,865.700 583,884.00 96 750 MM REINFORCED CONCRETE PIPE M 138.0000 140,760.00 752.400 103,831.20 97 900 MM REINFORCED CONCRETE PIPE M 220.0000 61,600.00 100.000 22,000.00 98 1050 MM REINFORCED CONCRETE PIPE M 229.0000 45,800.00 141.000 32,289.00 99 1200 MM REINFORCED CONCRETE PIPE M 240.0000 172,800.00 362.500 87,000.00 00 3300 MM REINFORCED CONCRETE PIPE M 2,050.0000 176,300.00 56.000 114,800.00 01 600 MM BITUMINOUS COATED CORRUGATED M 190.0000 1,900.00 6.000 1,140.00 STEEL PIPE (1.63 MM THICK) 02 80 MM PLASTIC PIPE (EDGE DRAIN) M 21.2000 260,760.00 0.000 0.00 03 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 49.0000 38,710.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 PERMEABLE MATERIAL M3 1,430.0000 14,300.00 0.000 0.00 05 900 MM BITUMINOUS COAT CORRUGATED STEEL M 301.0000 7,525.00 20.800 6,260.80 PIPE INLET (1.99 MM THICK) 06 1650 MM BITUMINOUS COAT CORRUGATED M 675.0000 6,750.00 9.400 6,345.00 STEEL PIPE INLET (3.51MM THICK) 07 1200 MM BITUMINOUS COATED CORRUGATED M 436.0000 1,744.00 0.000 0.00 STEEL PIPE RISER (2.77 MM THICK) 08 450 MM ALTERNATIVE FLARED END SECTION EA 700.0000 5,600.00 0.000 0.00 09 600 MM ALTERNATIVE FLARED END SECTION EA 760.0000 2,280.00 0.000 0.00 10 900 MM PRECAST CONCRETE PIPE MANHOLE M 650.0000 11,700.00 0.000 0.00 11 ROCK SLOPE PROTECTION TONN 29.0000 2,204.00 0.000 0.00 (FACING, METHOD B) 12 ROCK SLOPE PROTECTION TONN 28.8000 7,200.00 0.000 0.00 (BACKING NO. 2, METHOD B) 13 ROCK SLOPE PROTECTION (1/2T, METHOD B) TONN 29.0000 423,400.00 0.000 0.00 14 ROCK SLOPE PROTECTION (1/4T, METHOD B) TONN 29.0000 65,250.00 634.100 18,388.90 15 CONCRETED-ROCK SLOPE PROTECTION TONN 60.0000 19,800.00 0.000 0.00 (FACING, METHOD B) 16 GABION M3 258.0000 234,780.00 0.000 0.00 17 ROCK SLOPE PROTECTION FABRIC M2 3.1000 24,304.00 338.600 1,049.66 18 MINOR CONCRETE (MISCELLANEOUS M3 335.0000 56,950.00 8.000 2,680.00 CONSTRUCTION) 19 MISCELLANEOUS IRON AND STEEL KG 2.5000 73,010.00 740.000 1,850.00 23,275.000 58,187.50 SF) 20 FENCE (TYPE WIRE, 5-STRAND, WOOD POST) M 30.0000 117,600.00 3,522.000 105,660.00 S) 21 CHAIN LINK FENCE (TYPE CL-1.8) M 29.0000 30,160.00 552.000 16,008.00 S) 22 CHAIN LINK FENCE (TYPE CL-2.4) M 50.0000 95,500.00 0.000 0.00 S) 23 5.0 M CL GATE (TYPE CL-2.4) EA 1,100.0000 2,200.00 0.000 0.00 S) 24 DELINEATOR (CLASS 1) EA 49.0000 11,270.00 0.000 0.00 25 METAL BEAM GUARD RAILING M 57.0000 145,920.00 0.000 0.00 S) 26 TUBULAR HANDRAILING M 106.0000 57,134.00 0.000 0.00 SF) 27 CABLE RAILING M 89.0000 2,403.00 0.000 0.00 SF) 28 TERMINAL SECTION (TYPE B) EA 103.0000 1,751.00 0.000 0.00 S) 29 END SECTION EA 262.0000 1,310.00 0.000 0.00 S) 30 TERMINAL SYSTEM (TYPE SRT) EA 1,880.0000 43,240.00 0.000 0.00 S) PROGRAM CAS145 PAGE 6 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 430.0000 6,020.00 0.000 0.00 S) 32 CRASH CUSHION MODULE, SAND FILLED EA 2,570.0000 5,140.00 0.000 0.00 S) 33 CONCRETE BARRIER TYPE 732 (MOD) M 214.0000 118,984.00 0.000 0.00 34 THERMOPLASTIC PAVEMENT MARKING M2 30.8000 8,008.00 0.000 0.00 S) 35 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7700 20,482.00 0.000 0.00 S) 36 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.6000 1,118.00 0.000 0.00 S) 37 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6700 8,576.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 38 PAVEMENT MARKER (RETROREFLECTIVE) M 3.0900 5,778.30 0.000 0.00 S) 39 MODIFY SIGNAL AND LIGHTING LS 21,800.0000 21,800.00 0.000 0.00 S) 40 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 41 FENCE (TYPE ESA) M 5.1000 209,207.10 15,237.000 77,708.70 42 TERMINAL SYSTEM (TYPE ET) EA 2,720.0000 2,720.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 10/24/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 08:32 AM ESTIMATE NO. 11 BID OPENING 11/07/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/03 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 10/24/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 657,778.13 6,393,133.04 ADJUSTMENT OF COMPENSATION 0.00 54,700.26 EXTRA WORK 41,402.54 237,601.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 699,180.67 6,685,434.47 43 MOBILIZATION LS 1340,411.1900 1,340,411.19 0.950 1,273,390.63 ORIGINAL CONTRACT AMOUNT 18,384,189.10 TOTAL WORK COMPLETED 699,180.67 7,958,825.10 MATERIALS ON HAND ON SITE 55,350.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 699,180.67 8,014,175.10 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 12/16/02 850 01/02/03 00/00/00 06/01/06 190 14 0 0 41% 22% PROGRESS IS SATISFACTORY RIVAS, OCTAVIO RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/03