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 12/23/05 EST. NO.38 TIME 10:13 AM R.E. NAME: EMAM, KAMRAN 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 0081 328.84 E.W. @ F.A.(+) 022005 N 0090.0 0082 242.38 020805 N 0091.0 0083 252.08 022405 N 0092.0 0084 2,093.50 071105 N 0093.0 0085 2,607.79 071205 N 0094.0 0086 1,581.01 071305 N 0095.0 0087 1,115.74 111705 N 0096.0 0088 538.00 111605 N 0097.0 0090 1,134.14 020504 N 0079.0 005 0003 584.17 E.W. @ F.A.(+) 061504 N 0087.0 006 0033 29,256.87 E.W. @ F.A.(+) 113005 N 9033 0 008 0052 103.62 E.W. @ F.A.(+) 042704 N 0221.0 0053 1,154.31 021204 N 0150.0 0055 1,143.07 011205 N 0156.0 0056 412.24 013105 N 0157.0 0057 626.78 020105 N 0158.0 0058 196.95 020205 N 0159.0 0059 430.04 020305 N 0160.0 0061 190.50 021105 N 0162.0 0064 264.75 021805 N 0167.0 0067 389.49 022405 N 0172.0 0068 277.20 022805 N 0174.0 0069 167.56 031105 N 0175.0 0072 5,135.49 091405 N 0178.0 0074 3,263.84 091605 N 0180.0 0075 5,320.55 091905 N 0181.0 0077 347.13 092105 N 0183.0 0078 347.13 092205 N 0184.0 0080 505.20 031005 N 0341.0 0081 2,444.75 022105 N 0168.0 0082 4,162.83 022205 N 0169.0 0083 3,791.90 022305 N 0170.0 0084 4,411.56 022405 N 0171.0 0085 2,375.21 022505 N 0173.0 019 0002 4,642.44 E.W. @ F.A.(+) 022603 N 0238.0 035 0002 1,492.70 E.W. @ F.A.(+) 081704 N 0248.0 044 0001 374.43 E.W. @ F.A.(+) 082003 N 0251.0 0002 1,265.45 082103 N 0252.0 050 0007 264.12 E.W. @ F.A.(+) 091703 N 0250.0 0008 348.83 091003 N 0253.0 053 9001 30,031.20 E.W. @ L.S.(+) 121505 N 9001 0 9002 123,647.00 A.C. @ L.S.(+) 121505 N 9002 0 054 0004 1,660.91 E.W. @ F.A.(+) 091903 N 0265.0 058 0002 197.77 E.W. @ F.A.(+) 012204 N 0266.0 060 0012 24,000.00 A.C. @ L.S.(+) 122005 N 9012 0 090 0006 1,571.57 E.W. @ F.A.(+) 081204 N 0307.0 102 0001 883.29 E.W. @ F.A.(+) 063004 N 0088.0 0002 6,702.21 070104 N 0089.0 106 0001 737.72 E.W. @ F.A.(+) 111705 N 0084.0 0002 982.84 111805 N 0085.0 0003 319.17 111605 N 0082.0 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 12/23/05 EST. NO.38 TIME 10:13 AM R.E. NAME: EMAM, KAMRAN 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 --------------------------------------------------------------------------- 0004 1,310.43 111705 N 0083.0 110 0001 733.98 E.W. @ F.A.(+) 041305 N 0315.0 0002 733.98 041405 N 0316.0 0003 733.98 041505 N 0317.0 0004 366.99 041805 N 0318.0 111 0004 665.32 E.W. @ F.A.(+) 100305 N 0322.0 0005 357.12 100505 N 0323.0 0006 4,051.29 061405 N 0324.0 0007 1,543.41 061405 N 0325.0 0008 53.39 061705 N 0326.0 0009 66.33 061605 N 0327.0 0012 3,210.00 A.C. @ L.S.(+) 122005 N 9012 0 115 0001 3,329.89 E.W. @ F.A.(+) 030205 N 0331.0 0002 4,085.38 030305 N 0332.0 0003 4,505.49 030705 N 0333.0 0004 3,260.05 030805 N 0334.0 0005 2,154.08 030905 N 0335.0 0006 880.35 031005 N 0336.0 308,359.73 TOTAL THIS ESTIMATE 1,989,390.08 TOTAL PREVIOUS ESTIMATE 2,297,749.81 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 12/23/05 EST. NO.38 TIME 10:13 AM R.E. NAME: EMAM, KAMRAN 12-1072U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON SUB CPM SCHEDULE -40,339.76 35 MISSING CPM SCHEDULE -44,672.88 36 NONSUBMITTAL CPM SCH -69,782.49 37 NONSUB CPM SCHEDULE -127,347.36 38 -127,347.36 -282,142.49 LABOR COMPLIANCE VIOLATION UNSAT PAYROLL -10,000.00 09 RETURN UNSAT PAYROLL 10,000.00 10 MISSING CPRS -4,090.87 24 RETRUN UNSAT PAYROLL 4,090.87 31 UNSAT PAYROLL -10,000.00 31 RET UNSAT PAYROLL 10,000.00 34 0.00 0.00 TOTAL DEDUCTIONS -127,347.36 -282,142.49 PROGRAM CAS145 PAGE 1 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-133-4.2/8.1 ----------------------- SEMA CONSTRUCTION, INC. IN ORANGE COUNTY IN LAGUNA BEACH 6 ORCHARD, SUITE 150 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 0.750 10,125.00 02 TIME-RELATED OVERHEAD WDAY 588.0000 499,800.00 11.000 6,468.00 680.000 399,840.00 03 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 04 450 MM TEMPORARY CULVERT M 118.0000 30,680.00 174.500 20,591.00 05 PREPARE STORM WATER POLLUTION LS 4,100.0000 4,100.00 0.750 3,075.00 PREVENTION PLAN 06 WATER POLLUTION CONTROL LS 278,000.0000 278,000.00 0.730 202,940.00 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 16,328.00 118,587.000 18,973.92 S) 09 TEMPORARY FIBER ROLL M 14.9600 110,105.60 16,453.500 246,144.36 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 0.380 33,820.00 S) 12 TEMPORARY PAVEMENT MARKING (PAINT) M2 15.4500 3,862.50 94.060 1,453.23 S) 13 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.6200 21,514.00 11,413.160 7,076.16 S) 14 CHANNELIZER (SURFACE MOUNTED) EA 30.9000 5,253.00 150.000 4,635.00 S) 15 TEMPORARY PAVEMENT MARKER EA 3.1000 4,743.00 3,251.000 10,078.10 S) 16 PORTABLE CHANGEABLE MESSAGE SIGN LS 95,000.0000 95,000.00 0.450 42,750.00 S) 17 TEMPORARY RAILING (TYPE K) M 105.6000 13,728.00 1,261.000 133,161.60 S) 18 TEMPORARY CRASH CUSHION MODULE EA 360.0000 7,920.00 244.000 87,840.00 S) 19 REMOVE YELLOW PROFILED THERMOPLASTIC M 1.0300 6,509.60 7,347.000 7,567.41 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 12,710.00 305.000 4,727.50 S) 22 REMOVE PAINTED TRAFFIC STRIPE M 0.2100 3,507.00 672.000 141.12 S) PROGRAM CAS145 PAGE 2 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,738.00 527.000 110.67 S) 24 REMOVE PAINTED PAVEMENT MARKING M2 5.1500 1,287.50 36.680 188.90 S) 25 REMOVE ROADSIDE SIGN (WOOD POST) EA 102.7500 12,330.00 28.000 2,877.00 26 REMOVE CULVERT M 154.0000 924.00 0.000 0.00 27 REMOVE CONCRETE PAVEMENT M2 3.5700 121,380.00 7,650.000 27,310.50 28 REMOVE BASE AND SURFACING M3 5.0100 140,781.00 14,017.000 70,225.17 29 RELOCATE ROADSIDE SIGN-ONE POST EA 151.0000 1,208.00 0.500 75.50 30 RELOCATE ROADSIDE SIGN-TWO POST EA 202.0000 606.00 0.500 101.00 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 62.000 2,201.00 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 0.975 96,525.00 35 DEVELOP WATER SUPPLY LS 3,420.0000 3,420.00 0.900 3,078.00 36 ROADWAY EXCAVATION M3 3.7500 2,212,500.00 660,284.850 2,476,068.19 37 ROADWAY EXCAVATION (TYPE Y) M3 15.0000 9,450.00 471.600 7,074.00 (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 1,407.000 45,024.00 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 F) 42 CLEAN SAND M3 63.0000 2,520.00 19.000 1,197.00 43 STRUCTURE BACKFILL (BRIDGE) M3 110.0000 108,460.00 965.000 106,150.00 F) 44 STRUCTURE BACKFILL (RETAINING WALL) M3 66.3000 22,475.70 339.000 22,475.70 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 0.020 4,660.00 0.780 181,740.00 S) 47 DUFF M2 1.8500 312,650.00 135,200.000 250,120.00 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 23,435.600 9,374.24 S) PROGRAM CAS145 PAGE 3 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ENDOMYCORRHIZAL INOCULUM KG 16.0000 12,320.00 578.680 9,258.88 S) 51 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 410.0000 2,050.00 5.000 2,050.00 S) 52 PURE LIVE SEED (TYPE 1) KG 189.0000 20,790.00 168.030 31,757.67 S) (EROSION CONTROL) 53 PURE LIVE SEED (TYPE 2) KG 259.0000 90,650.00 88.320 22,874.88 S) (EROSION CONTROL) 54 PURE LIVE SEED (TYPE 3) KG 117.0000 15,210.00 31.190 3,649.23 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 243,210.00 937.400 188,417.40 S) CONDUIT (1.63 MM THICK) 58 INSTALL WILDLIFE WATER GUZZLER EA 3,300.0000 16,500.00 3.000 9,900.00 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 24,908.000 719,592.12 61 DECOMPOSED GRANITE M3 79.0000 18,960.00 0.000 0.00 62 LEAN CONCRETE BASE M3 109.0000 11,009.00 161.000 17,549.00 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 35,925.960 1,795,220.22 65 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 53.7000 719,580.00 4,877.850 261,940.55 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 1,022.40 142.000 403.28 69 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 2.8400 33,796.00 3,629.000 10,306.36 70 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 2.8400 2,584.40 280.000 795.20 71 LIQUID ASPHALT (PRIME COAT) TONN 77.2300 13,129.10 57.720 4,457.72 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 (ALTERNATIVE V) 75 DRIVE PILE (CLASS 625C) (ALTERNATIVE V) EA 1,460.0000 113,880.00 78.000 113,880.00 S) 76 FURNISH PILING (CLASS 400) M 63.7000 37,965.20 708.000 45,099.60 (ALTERNATIVE V) PROGRAM CAS145 PAGE 4 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 26,537.00 119.000 26,537.00 F) 79 STRUCTURAL CONCRETE, BRIDGE M3 502.0000 1,680,696.00 3,310.000 1,661,620.00 F) 80 STRUCTURAL CONCRETE,INVERT SLAB M3 232.5000 69,285.00 255.000 59,287.50 F) 81 STRUCTURAL CONCRETE, RETAINING WALL M3 436.0000 62,784.00 36.800 16,044.80 180.800 78,828.80 F) 82 STRUCTURAL CONCRETE, APPROACH SLAB M3 406.0000 220,458.00 468.000 190,008.00 F) (TYPE N) 83 CLASS 1 CONCRETE (BOX CULVERT) M3 526.3000 518,142.35 198.000 104,207.40 711.110 374,257.19 F) 84 MINOR CONCRETE (MINOR STRUCTURE) M3 1,085.0000 651,000.00 425.200 461,342.00 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 97.467 9,113.16 S) 87 BAR REINFORCING STEEL (BRIDGE) KG 1.1600 532,600.08 455,365.000 528,223.40 SF) 88 BAR REINFORCING STEEL (RETAINING WALL) KG 1.2100 12,327.48 3,150.000 3,811.50 13,338.000 16,138.98 S) 89 BAR REINFORCING STEEL (BOX CULVERT) KG 2.0000 244,156.00 32,919.000 65,838.00 100,332.000 200,664.00 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 3.800 668.80 93 300 MM PERFORATED PLASTIC PIPE M 156.0000 936.00 20.000 3,120.00 94 450 MM REINFORCED CONCRETE PIPE M 108.0000 156,600.00 1,135.970 122,684.76 95 600 MM REINFORCED CONCRETE PIPE M 120.0000 670,800.00 5,245.100 629,412.00 96 750 MM REINFORCED CONCRETE PIPE M 138.0000 140,760.00 981.000 135,378.00 97 900 MM REINFORCED CONCRETE PIPE M 220.0000 61,600.00 119.600 26,312.00 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 172,800.00 592.130 142,111.20 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 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 6.000 8,580.00 05 900 MM BITUMINOUS COAT CORRUGATED STEEL M 301.0000 7,525.00 24.300 7,314.30 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 2.000 872.00 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 12.350 8,027.50 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 1,317.000 38,193.00 14 ROCK SLOPE PROTECTION (1/4T, METHOD B) TONN 29.0000 65,250.00 841.340 24,398.86 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 24,304.00 743.600 2,305.16 18 MINOR CONCRETE (MISCELLANEOUS M3 335.0000 56,950.00 139.710 46,802.85 CONSTRUCTION) 19 MISCELLANEOUS IRON AND STEEL KG 2.5000 73,010.00 27,722.000 69,305.00 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 145,920.00 634.000 36,138.00 S) 26 TUBULAR HANDRAILING M 106.0000 57,134.00 490.500 51,993.00 SF) 27 CABLE RAILING M 89.0000 2,403.00 27.000 2,403.00 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 9.000 2,358.00 S) 30 TERMINAL SYSTEM (TYPE SRT) EA 1,880.0000 43,240.00 8.000 15,040.00 S) PROGRAM CAS145 PAGE 6 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 1,720.00 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 118,984.00 520.000 111,280.00 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 0.180 3,924.00 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 15,867.000 80,921.70 42 TERMINAL SYSTEM (TYPE ET) EA 2,720.0000 2,720.00 2.000 5,440.00 PROGRAM CAS145 PAGE 7 DATE 12/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-1072U4 TIME 10:13 AM ESTIMATE NO. 38 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 12/20/05 R.E. NAME: EMAM, KAMRAN DATE OF THIS ESTIMATE 12/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 201,029.70 13,806,862.14 ADJUSTMENT OF COMPENSATION 150,857.00 1,268,103.65 EXTRA WORK 157,502.73 1,029,646.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 509,389.43 16,104,611.95 43 MOBILIZATION LS 1340,411.1900 1,340,411.19 1.000 1,340,411.19 ORIGINAL CONTRACT AMOUNT 18,384,189.10 TOTAL WORK COMPLETED 509,389.43 17,445,023.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -127,347.36 -282,142.49 TOTAL 382,042.07 17,162,880.65 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 01/02/03 08/25/06 680 60 0 0 77% 80% PROGRESS IS SATISFACTORY EMAM, KAMRAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/05