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 09/19/03 EST. NO.35 TIME 12:31 PM R.E. NAME: HUYNH, PHILIP 04-013054 --------------------------------------------------------------------------- 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 9338 259.79 E.W. @ F.A.(+) 042803 N 2446.0 9343 598.97 080403 N 2661.0 008 7340 115.68 E.W. @ F.A.(+) 072803 N 2671.0 7341 300.26 080403 N 2672.0 7342 235.66 082003 N 2673.0 7343 65.47 071603 N 195 0 7344 146.65 071503 N 2550 0 7345 146.65 071403 N 2549 0 7346 146.65 071303 N 2548 0 7347 146.65 071203 N 2547 0 7348 232.42 071103 N 2546 0 7349 293.30 071003 N 2545 0 7350 293.30 070903 N 2544 0 7351 293.30 070803 N 2543 0 7352 293.30 070703 N 2542 0 7353 201.98 082003 N 2648 0 7354 293.30 082203 N 2650 0 7355 130.94 082603 N 2654 0 7356 293.30 082503 N 2653 0 7357 293.30 082403 N 2652 0 7358 293.30 082303 N 2651 0 7359 293.30 082103 N 2649 0 047 1434 340.59 E.W. @ F.A.(+) 062003 N 2507 0 1443 402.43 062403 N 2643 0 1444 700.84 062503 N 2644 0 1445 450.65 063003 N 2645 0 1446 256.12 070203 N 2646 0 1447 456.70 070103 N 2647 0 079 0078 84.50 E.W. @ U.P (+) 080903 N 2655 0 0079 207.50 081603 N 2656 0 0080 699.50 082303 N 2657 0 099 9302 618.36 E.W. @ F.A.(+) 051403 N 2475.0 9305 938.17 071003 N 2633.0 104 0014 849.32 E.W. @ F.A.(+) 052903 N 2490.0 0015 1,232.25 052103 N 2700 0 0016 1,224.14 060403 N 2641 0 0017 614.66 060503 N 2642 0 109 0020 1,646.36 E.W. @ F.A.(+) 071503 Y 2609.0 0021 617.40 071603 Y 2610.0 0022 290.01 061003 Y 2529.0 0023 745.00 072303 Y 2682.0 0024 284.17 072403 Y 2683.0 0025 4,088.80 080103 Y 2684.0 0030 813.48 081803 Y 2689.0 0031 1,225.23 081903 Y 2690.0 114 9231 489.32 E.W. @ F.A.(+) 072803 Y 2692.0 9232 515.77 072903 Y 2693.0 115 0004 935.15 E.W. @ F.A.(+) 062603 N 2567.0 125 0001 6,151.84 A.C. @ L.S.(+) 091103 N 2701 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 09/19/03 EST. NO.35 TIME 12:31 PM R.E. NAME: HUYNH, PHILIP 04-013054 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 32,245.73 TOTAL THIS ESTIMATE 5,750,008.75 TOTAL PREVIOUS ESTIMATE 5,782,254.48 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 09/19/03 EST. NO.35 TIME 12:31 PM R.E. NAME: HUYNH, PHILIP 04-013054 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FORCE ACCOUNT ADJUST -5,114.25 06 FORCE ACCOUNT ADJUST 5,114.25 09 SAND EQUIT FOR AGGRA -635.47 11 750 CIDH PILES VIAB4 -132.00 11 750 CIDH B4 VIADUCT -187.20 24 AS4 NON-COMPLIANCE -833.25 25 600MM CIDH ANOMALES -336.00 29 CL 3 NON-COMPLIANCE -1,250.43 34 CL 4 NON COMPLIANCE -613.86 34 0.00 -3,988.21 TOTAL DEDUCTIONS 0.00 -3,988.21 PROGRAM CAS145 PAGE 1 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 LOCATION PROGRESS ESTIMATE 04-CC-80-12.7/13.8 ----------------- 04-SOL-80-0.3/2.2 C C MYERS, INC IN CONTRA COSTA AND SOLANO COUNTIES PO BOX 2948. IN CROCKETT AND VALLEJO FROM OLEUM RANHCO CORDOVA CA 95741-2948 REFINERY ROAD UNDERCROSSING TO CARQUINEZ BRIDGE TOLL PLAZA FED. AID NO. N O N E SEISMIC AND WIDEN FREEWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 02 ELECTRONIC MOBILE DAILY DAIRY LS 10,000.0000 10,000.00 0.036 360.00 0.756 7,560.00 COMPUTER SYSTEM DATA DELIVERY 03 TIME-RELATED OVERHEAD LS 3500,000.0000 3,500,000.00 1.000 3,500,000.00 04 PROGRESS SCHEDULE (CRITICAL PATH) LS 8,000.0000 8,000.00 0.950 7,600.00 05 NON-STORM WATER DISCHARGE LS 1250,000.0000 1,250,000.00 1.000 1,250,000.00 06 PREPARE STORM WATER POLLUTION LS 8,000.0000 8,000.00 0.750 6,000.00 PREVENTION PLAN 07 WATER POLLUTION CONTROL LS 50,000.0000 50,000.00 1.000 50,000.00 08 TEMPORARY SILT FENCE M 5.0000 3,100.00 2,622.470 13,112.35 09 TEMPORARY COVER M2 5.0000 5,000.00 8,667.000 43,335.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 21,900.00 77.000 23,100.00 11 TEMPORARY EROSION CONTROL M2 0.5000 13,450.00 85,896.000 42,948.00 12 TEMPORARY CONCRETE WASHOUT EA 1,000.0000 10,000.00 10.000 10,000.00 13 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 14 TEMPORARY ROCK BAG BARRIER M 50.0000 8,000.00 128.000 6,400.00 15 TEMPORARY ENTRANCE/EXIT LS 25,000.0000 25,000.00 0.850 21,250.00 16 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.757 11,355.00 S) 17 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.904 113,000.00 S) 18 TYPE III BARRICADE EA 55.0000 1,100.00 39.000 2,145.00 S) 19 TEMPORARY PAVEMENT MARKING (PAINT) M2 7.0000 245.00 28.910 202.37 20 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.6500 10,244.00 13,895.950 9,032.37 21 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,625.00 138.000 4,830.00 22 TEMPORARY PAVEMENT MARKER EA 3.5000 26,355.00 4,215.000 14,752.50 PROGRAM CAS145 PAGE 2 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 120,000.00 8.000 120,000.00 S) 24 TEMPORARY RAILING (TYPE K) M 23.0000 253,920.00 5,662.200 130,230.60 25 TEMPORARY CRASH CUSHION MODULE EA 200.0000 26,000.00 14.000 2,800.00 26 ABANDON CULVERT EA 350.0000 7,000.00 19.000 6,650.00 27 REMOVE FENCE M 10.0000 2,600.00 279.870 2,798.70 28 REMOVE METAL BEAM GUARD RAILING M 16.0000 480.00 101.500 1,624.00 29 REMOVE DOUBLE METAL BEAM BARRIER M 20.0000 9,800.00 490.000 9,800.00 30 REMOVE PAINTED TRAFFIC STRIPE M 1.6500 15,015.00 4,393.800 7,249.77 31 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 1.7000 5,389.00 5,026.800 8,545.56 32 REMOVE PAINTED PAVEMENT MARKING M2 22.0000 770.00 5.200 114.40 33 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.2500 3,542.50 271.000 880.75 34 REMOVE YELLOW THERMOPLASTIC M 3.3000 528.00 0.000 0.00 TRAFFIC STRIPE 35 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 21.0000 189.00 0.000 0.00 36 REMOVE PAVEMENT MARKER EA 1.5000 14,580.00 3,658.000 5,487.00 37 REMOVE ROADSIDE SIGN (WOOD POST) EA 80.0000 1,600.00 19.000 1,520.00 38 REMOVE ROADSIDE SIGN EA 30.0000 600.00 11.000 330.00 (STRAP AND SADDLE BRACKET METHOD) 39 REMOVE SIGN STRUCTURE EA 2,500.0000 7,500.00 3.000 7,500.00 40 REMOVE CULVERT M 33.0000 3,795.00 173.000 5,709.00 41 REMOVE INLET EA 500.0000 11,000.00 22.000 11,000.00 42 REMOVE RETAINING WALL M3 100.0000 20,000.00 93.350 9,335.00 43 REMOVE CONCRETE PAVEMENT M3 35.0000 110,950.00 1,519.000 53,165.00 44 REMOVE ASPHALT CONCRETE SURFACING M3 20.0000 22,400.00 77.000 1,540.00 45 REMOVE BASE AND SURFACING M3 32.0000 206,080.00 1,481.000 47,392.00 46 REMOVE CONCRETE DECK SURFACE M2 50.0000 2,200.00 0.000 0.00 47 SALVAGE FENCE M 20.0000 4,300.00 0.000 0.00 48 SALVAGE METAL BEAM GUARD RAILING M 13.0000 1,040.00 79.050 1,027.65 49 SALVAGE ROADSIDE SIGN EA 60.0000 420.00 7.000 420.00 PROGRAM CAS145 PAGE 3 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 RELOCATE ROADSIDE SIGN EA 200.0000 1,800.00 4.000 800.00 51 RELOCATE SIGN STRUCTURE EA 4,000.0000 8,000.00 1.000 4,000.00 52 ADJUST MONUMENT TO GRADE EA 500.0000 500.00 0.000 0.00 53 ADJUST MANHOLE TO GRADE EA 350.0000 350.00 0.000 0.00 54 ADJUST PIPE INLET TO GRADE EA 1,000.0000 4,000.00 2.000 2,000.00 55 MODIFY INLET TO MANHOLE EA 2,000.0000 2,000.00 0.000 0.00 56 PLANE ASPHALT CONCRETE PAVEMENT M2 3.5000 21,700.00 1,701.000 5,953.50 S) (45 MM MAX) 57 PLANE ASPHALT CONCRETE PAVEMENT M2 4.2500 43,775.00 0.000 0.00 S) (75 MM MAX) 58 REMOVE CONCRETE M3 80.0000 45,600.00 8.940 715.20 426.900 34,152.00 59 REMOVE CONCRETE BARRIER (TYPE K) M 3.0000 2,100.00 0.000 0.00 60 CAP INLET EA 750.0000 3,750.00 1.000 750.00 2.000 1,500.00 61 BRIDGE REMOVAL, LOCATION A LS 650,000.0000 650,000.00 1.000 650,000.00 62 BRIDGE REMOVAL, LOCATION B LS 550,000.0000 550,000.00 1.000 550,000.00 63 BRIDGE REMOVAL, LOCATION C LS 650,000.0000 650,000.00 1.000 650,000.00 64 BRIDGE REMOVAL (PORTION), LOCATION D LS 45,000.0000 45,000.00 1.000 45,000.00 65 BRIDGE REMOVAL (PORTION), LOCATION E LS 375,000.0000 375,000.00 0.000 0.00 66 SALVAGE CRASH CUSHION EA 750.0000 1,500.00 3.000 2,250.00 67 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 1.000 200,000.00 68 ROADWAY EXCAVATION M3 10.0000 1,375,000.00 3,875.200 38,752.00 143,998.200 1,439,982.00 69 ROADWAY EXCAVATION (TYPE A) M3 57.0000 526,680.00 10,899.000 621,243.00 70 SHOULDER BACKING STA 1,000.0000 2,000.00 0.000 0.00 71 STRUCTURE EXCAVATION (BRIDGE) M3 40.0000 28,480.00 791.650 31,666.00 F) 72 STRUCTURE EXCAVATION (TYPE D) M3 35.0000 306,180.00 8,791.150 307,690.25 F) 73 STRUCTURE EXCAVATION (TYPE DH) M3 360.0000 210,960.00 667.600 240,336.00 F) 74 STRUCTURE EXCAVATION (TYPE H) M3 220.0000 44,660.00 252.000 55,440.00 F) 75 STRUCTURE EXCAVATION (SOLDIER PILE WALL) M3 40.0000 85,000.00 2,125.000 85,000.00 F) 76 SAND BEDDING M3 60.0000 4,560.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 STRUCTURE BACKFILL (BRIDGE) M3 35.0000 212,030.00 5,563.613 194,726.46 F) 78 STRUCTURE BACKFILL (SOLDIER PILE WALL) M3 35.0000 24,150.00 860.000 30,100.00 F) 79 SAND BACKFILL M3 65.0000 64,675.00 463.960 30,157.40 80 LEAN CONCRETE BACKFILL M3 90.0000 96,480.00 1,072.000 96,480.00 F) 81 CLASS 1 CONCRETE BACKFILL M3 125.0000 182,500.00 1,460.000 182,500.00 F) 82 DITCH EXCAVATION M3 25.0000 175.00 0.000 0.00 83 EARTH RETAINING STRUCTURE M2 390.0000 411,840.00 1,056.000 411,840.00 F) 84 IMPORTED MATERIAL (SHOULDER BACKING) M3 40.0000 1,080.00 31.400 1,256.00 85 GEOGRID M2 2.0000 39,600.00 15,837.100 31,674.20 86 HIGHWAY PLANTING LS 30,000.0000 30,000.00 0.500 15,000.00 1.000 30,000.00 S) 87 IMPORTED TOPSOIL M3 30.0000 136,800.00 0.000 0.00 88 EROSION CONTROL (BLANKET) M2 50.0000 3,900.00 0.000 0.00 89 STRAW (EROSION CONTROL) TONN 550.0000 6,050.00 6.670 3,668.50 S) 90 COMPOST (EROSION CONTROL) KG 2.0000 4,320.00 1,406.160 2,812.32 S) 91 FIBER (EROSION CONTROL) KG 1.5000 1,380.00 657.720 986.58 S) 92 FIBER ROLLS M 20.0000 82,200.00 1,325.810 26,516.20 S) 93 PURE LIVE SEED (EROSION CONTROL) KG 35.0000 9,450.00 161.310 5,645.85 S) 94 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.5000 495.00 204.120 306.18 S) 95 STABILIZING EMULSION (EROSION CONTROL) KG 3.0000 1,740.00 567.000 1,701.00 S) 96 PLANT ESTABLISHMENT WORK LS 10,000.0000 10,000.00 0.028 280.00 0.028 280.00 S) 97 IRRIGATION SYSTEM LS 45,000.0000 45,000.00 1.000 45,000.00 S) 98 NPS 1.5 SUPPLY LINE (BRIDGE) M 140.0000 19,600.00 126.000 17,640.00 126.000 17,640.00 99 NPS 4 SUPPLY LINE (BRIDGE) M 70.0000 9,800.00 126.000 8,820.00 126.000 8,820.00 00 MODIFY NPS 4 SUPPLY LINE (BRIDGE) M 275.0000 6,050.00 0.000 0.00 01 200 MM CORRUGATED HIGH DENSITY M 100.0000 4,100.00 13.350 1,335.00 POLYETHYLENE PIPE CONDUIT 02 CLASS 4 AGGREGATE SUBBASE M3 31.0000 287,990.00 706.550 21,903.05 6,192.250 191,959.75 03 CLASS 3 AGGREGATE BASE M3 44.0000 61,160.00 704.000 30,976.00 PROGRAM CAS145 PAGE 5 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 LEAN CONCRETE BASE M3 120.0000 596,400.00 114.000 13,680.00 4,153.640 498,436.80 05 ASPHALT TREATED PERMEABLE BASE M3 140.0000 61,600.00 197.000 27,580.00 06 REPLACE ASPHALT CONCRETE SURFACING M3 175.0000 4,025.00 0.000 0.00 07 ASPHALT CONCRETE (TYPE A) TONN 50.0000 853,500.00 2,460.230 123,011.50 08 ASPHALT CONCRETE BASE (TYPE A) TONN 55.0000 77,550.00 1,201.940 66,106.70 09 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 25.0000 10,500.00 304.320 7,608.00 AREA) 10 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 3.5000 5,775.00 1,621.160 5,674.06 11 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 3.5000 1,260.00 52.000 182.00 12 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 3.5000 1,225.00 489.640 1,713.74 13 ASPHALTIC EMULSION (PAINT BINDER) TONN 350.0000 66,500.00 20.000 7,000.00 14 CONCRETE PAVEMENT M3 100.0000 961,000.00 448.730 44,873.00 8,371.400 837,140.00 15 DRILLED HOLE (750 MM) M 150.0000 98,250.00 655.000 98,250.00 16 DRILLED HOLE (900 MM) M 250.0000 777,000.00 3,107.580 776,895.00 17 DRILLED HOLE (1000 MM) M 150.0000 48,750.00 325.000 48,750.00 18 FURNISH STEEL PILING (HP 250 X 62) M 35.0000 10,920.00 252.800 8,848.00 19 DRIVE STEEL PILE (HP 250 X 62) EA 1,100.0000 23,100.00 21.000 23,100.00 S) 20 FURNISH STEEL PILING (HP 360 X 174) M 70.0000 252,910.00 1,767.300 123,711.00 21 DRIVE STEEL PILE (HP 360 X 174) EA 1,500.0000 180,000.00 120.000 180,000.00 S) 22 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 280.0000 1,576,960.00 5,783.645 1,619,420.60 S) PILING 23 750 MM CAST-IN-DRILLED-HOLE CONCRETE M 320.0000 604,800.00 2,586.730 827,753.60 S) PILING 24 2.4 M CAST-IN-DRILLED-HOLE CONCRETE M 3,500.0000 259,000.00 74.800 261,800.00 S) PILING 25 STEEL SOLDIER PILE (W360 X 79) M 52.0000 52,000.00 1,000.000 52,000.00 F) 26 STEEL SOLDIER PILE (W360 X 101) M 65.0000 300,560.00 4,623.580 300,532.70 F) 27 STEEL SOLDIER PILE (W410 X 114) M 75.0000 31,200.00 416.000 31,200.00 F) 28 STEEL SOLDIER PILE (W410 X 149) M 95.0000 60,420.00 636.000 60,420.00 F) 29 STEEL SOLDIER PILE (W460 X 97) M 65.0000 11,375.00 175.000 11,375.00 F) 30 STEEL SOLDIER PILE (W460 X 128) M 85.0000 9,180.00 108.000 9,180.00 F) PROGRAM CAS145 PAGE 6 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 STEEL SOLDIER PILE (W530 X 219) M 145.0000 53,650.00 370.000 53,650.00 F) 32 STEEL SOLDIER PILE (W690 X 265) M 175.0000 46,375.00 265.000 46,375.00 F) 33 FURNISH CAST-IN-STEEL-SHELL CONCRETE M 175.0000 888,125.00 3,742.680 654,969.00 PILING (762 MM) 34 DRIVE CAST-IN-STEEL-SHELL CONCRETE EA 5,500.0000 1,067,000.00 158.000 869,000.00 S) PILE (762 MM) 35 PRESTRESSING CAST-IN-PLACE CONCRETE LS 700,000.0000 700,000.00 0.022 15,400.00 0.945 661,500.00 S) 36 TIEBACK ANCHOR EA 4,000.0000 1,816,000.00 454.000 1,816,000.00 S) 37 STRUCTURAL CONCRETE FACING M3 475.0000 230,375.00 200.000 95,000.00 285.000 135,375.00 F) 38 ARCHITECTURAL SURFACE TREATMENT M2 125.0000 62,750.00 502.000 62,750.00 F) 39 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 400.0000 1,298,000.00 3,286.920 1,314,768.00 F) 40 STRUCTURAL CONCRETE, BRIDGE M3 477.0000 10,068,993.00 885.000 422,145.00 17,973.710 8,573,459.67 F) 41 STRUCTURAL CONCRETE, APPROACH SLAB M3 475.0000 90,250.00 190.000 90,250.00 F) (TYPE N) 42 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 201,000.00 1.211 1,211.00 171.542 171,542.00 F) 43 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 44 LIGHTWEIGHT CONCRETE (BRIDGE) M3 750.0000 1,296,750.00 0.000 0.00 F) 45 FRACTURED RIB TEXTURE M2 75.0000 69,000.00 470.000 35,250.00 540.000 40,500.00 F) 46 DRILL AND BOND DOWEL M 55.0000 3,850.00 40.000 2,200.00 47 CONCRETE CLOSURE WALL M2 320.0000 16,640.00 52.000 16,640.00 F) 48 PTFE BEARING EA 2,000.0000 38,000.00 19.000 38,000.00 S) 49 PTFE BEARING (SPHERICAL) EA 2,500.0000 120,000.00 19.000 47,500.00 28.000 70,000.00 S) 50 JOINT SEAL ASSEMBLY (MR 90 MM) M 550.0000 4,400.00 0.000 0.00 S) 51 JOINT SEAL ASSEMBLY (MR 100 MM) M 550.0000 17,600.00 0.000 0.00 S) 52 JOINT SEAL ASSEMBLY (MR 101 MM - 160 MM) M 1,000.0000 20,000.00 20.000 20,000.00 S) 53 JOINT SEAL ASSEMBLY (MR 161 MM - 240 MM) M 2,000.0000 104,000.00 0.000 0.00 S) 54 JOINT SEAL ASSEMBLY (MR 321 MM - 400 MM) M 3,000.0000 186,000.00 0.000 0.00 S) 55 BAR REINFORCING STEEL (BRIDGE) KG 1.1000 5,209,050.00 53,960.000 59,356.00 4,393,727.000 4,833,099.70 SF) 56 WELDED HEADED BAR REINFORCEMENT EA 7.0000 329,175.00 5,017.000 35,119.00 45,332.000 317,324.00 S) 57 BAR REINFORCING STEEL (RETAINING WALL) KG 1.0000 87,400.00 87,400.000 87,400.00 SF) PROGRAM CAS145 PAGE 7 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 BAR REINFORCING STEEL (EPOXY COATED) KG 1.8500 717,800.00 0.000 0.00 SF)(BRIDGE) 59 SHOTCRETE M3 600.0000 91,200.00 152.000 91,200.00 F) 60 STRUCTURAL STEEL (BRIDGE) KG 8.0000 612,000.00 21,000.000 168,000.00 SF) 61 FURNISH STRUCTURAL STEEL (BRIDGE) KG 2.5000 988,000.00 388,224.000 970,560.00 395,200.000 988,000.00 SF) 62 ERECT STRUCTURAL STEEL (BRIDGE) KG 0.6000 237,120.00 395,200.000 237,120.00 395,200.000 237,120.00 SF) 63 ISOLATION CASING KG 25.0000 312,800.00 11,952.000 298,800.00 SF) 64 FURNISH SIGN STRUCTURE (TRUSS) KG 4.0000 141,740.00 35,435.000 141,740.00 SF) 65 INSTALL SIGN STRUCTURE (TRUSS) KG 0.7000 24,804.50 35,435.000 24,804.50 SF) 66 920 MM CAST-IN-DRILLED-HOLE M 825.0000 36,300.00 33.500 27,637.50 S) CONCRETE PILE (SIGN FOUNDATION) 67 METAL (BARRIER MOUNTED SIGN) KG 20.0000 3,200.00 0.000 0.00 68 METAL (RAIL MOUNTED SIGN) KG 25.0000 10,000.00 0.000 0.00 69 ROADSIDE SIGN - ONE POST EA 150.0000 1,950.00 5.000 750.00 70 ROADSIDE SIGN - TWO POST EA 300.0000 3,900.00 2.000 600.00 71 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 60.0000 840.00 3.000 180.00 METHOD) 72 INSTALL SIGN OVERLAY M2 125.0000 350.00 0.000 0.00 73 INSTALL SIGN PANEL ON EXISTING FRAME M2 75.0000 450.00 0.000 0.00 74 TIMBER LAGGING M3 650.0000 297,700.00 458.000 297,700.00 F) 75 CLEAN AND PAINT SOLDIER PIPE LS 75,000.0000 75,000.00 0.000 0.00 76 CLEAN AND PAINT STRUCTURAL STEEL LS 95,000.0000 95,000.00 0.000 0.00 S) 77 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 135.0000 351,000.00 60.000 8,100.00 S) 78 WORK AREA MONITORING (LOCATION A) LS 15,000.0000 15,000.00 0.000 0.00 S) 79 WORK AREA MONITORING (LOCATION B) LS 5,000.0000 5,000.00 1.000 5,000.00 S) 80 150 MM ALTERNATIVE PIPE CULVERT M 400.0000 320.00 0.000 0.00 81 300 MM ALTERNATIVE PIPE CULVERT M 150.0000 300.00 9.600 1,440.00 82 450 MM ALTERNATIVE PIPE CULVERT M 145.0000 69,600.00 14.000 2,030.00 220.800 32,016.00 83 600 MM ALTERNATIVE PIPE CULVERT M 145.0000 20,300.00 144.500 20,952.50 84 900 MM ALTERNATIVE PIPE CULVERT M 200.0000 71,000.00 341.200 68,240.00 PROGRAM CAS145 PAGE 8 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 450 MM REINFORCED CONCRETE PIPE M 100.0000 94,000.00 821.120 82,112.00 86 600 MM REINFORCED CONCRETE PIPE M 200.0000 78,000.00 385.000 77,000.00 87 900 MM REINFORCED CONCRETE PIPE M 410.0000 35,260.00 86.000 35,260.00 88 1200 MM REINFORCED CONCRETE PIPE M 500.0000 55,000.00 100.400 50,200.00 89 300 MM CORRUGATED STEEL PIPE M 700.0000 23,800.00 26.200 18,340.00 (1.63 MM THICK) 90 300 MM CORRUGATED STEEL PIPE M 400.0000 6,800.00 2.500 1,000.00 (2.01 MM THICK) 91 450 MM CORRUGATED STEEL PIPE M 325.0000 12,675.00 26.900 8,742.50 (1.63 MM THICK) 92 80 MM PLASTIC PIPE (EDGE DRAIN) M 50.0000 18,500.00 344.000 17,200.00 93 CLASS 3 PERMEABLE MATERIAL (BLANKET) M3 55.0000 398,750.00 5,253.000 288,915.00 94 200 MM ALTERNATIVE PIPE UNDERDRAIN M 45.0000 133,650.00 2,402.350 108,105.75 95 300 MM TRENCH DRAIN M 200.0000 378,000.00 1,887.570 377,514.00 96 400 MM TRENCH DRAIN M 300.0000 6,600.00 22.000 6,600.00 97 300 MM WELDED STEEL PIPE (2.67 MM THICK) M 350.0000 1,155.00 3.300 1,155.00 98 450 MM ALTERNATIVE FLARED END SECTION EA 250.0000 250.00 1.000 250.00 99 ROCK SLOPE PROTECTION M3 100.0000 630.00 1.800 180.00 (FACING, METHOD B) 00 SACKED CONCRETE SLOPE PROTECTION M3 500.0000 800.00 0.000 0.00 01 ROCK SLOPE PROTECTION FABRIC M2 4.0000 84.00 6.000 24.00 02 MINOR CONCRETE (MISCELLANEOUS M3 400.0000 240,000.00 415.000 166,000.00 CONSTRUCTION) 03 MINOR CONCRETE (GUTTER) M 125.0000 66,000.00 94.000 11,750.00 F) 04 MISCELLANEOUS IRON AND STEEL KG 2.2000 24,376.00 148.000 325.60 7,453.000 16,396.60 SF) 05 MISCELLANEOUS METAL (BRIDGE) KG 6.0000 326,580.00 49,150.000 294,900.00 SF) 06 BRIDGE DECK DRAINAGE SYSTEM KG 13.0000 470,080.00 815.000 10,595.00 34,790.000 452,270.00 SF) 07 CHAIN LINK FENCE (TYPE CL-1.2, M 40.0000 12,000.00 0.000 0.00 SF)VINYL-CLAD) 08 CHAIN LINK FENCE (TYPE CL-1.8) M 30.0000 14,790.00 0.000 0.00 S) 09 CHAIN LINK FENCE (TYPE CL-1.8, M 45.0000 10,440.00 96.000 4,320.00 SF)VINYL-CLAD) 10 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 500.0000 500.00 0.000 0.00 S) 11 9.6 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 1,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 9 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 4.8 M CHAIN GATE (TYPE CL-1.8) EA 700.0000 700.00 1.000 700.00 13 DELINEATOR (CLASS 1) EA 35.0000 5,250.00 0.000 0.00 14 CONCRETE BARRIER MARKER EA 15.0000 2,340.00 0.000 0.00 15 OBJECT MARKER (TYPE K-1) EA 70.0000 70.00 0.000 0.00 16 OBJECT MARKER (TYPE Q) EA 70.0000 420.00 0.000 0.00 17 METAL BEAM GUARD RAILING (STEEL POST) M 50.0000 36,000.00 738.050 36,902.50 S) 18 CHAIN LINK RAILING (TYPE 7) M 200.0000 800.00 0.000 0.00 SF) 19 CONCRETE BARRIER (TYPE 25) M 130.0000 424,710.00 460.000 59,800.00 F) 20 CONCRETE BARRIER (TYPE 27B MODIFIED) M 330.0000 39,600.00 0.000 0.00 F) 21 CONCRETE BARRIER (TYPE 27 MODIFIED) M 150.0000 70,650.00 0.000 0.00 F) 22 CONCRETE BARRIER (TYPE 41) M 175.0000 98,875.00 0.000 0.00 F) 23 BARRIER MOUNTED BRIDGE RAILING M 145.0000 85,695.00 0.000 0.00 SF) 24 PEDESTRIAN RAILING M 185.0000 108,040.00 0.000 0.00 SF) 25 TERMINAL SYSTEM (TYPE ET) EA 3,000.0000 3,000.00 1.000 3,000.00 S) 26 TERMINAL SYSTEM (TYPE SRT) EA 2,200.0000 33,000.00 13.000 28,600.00 S) 27 CRASH CUSHION, SAND FILLED EA 5,500.0000 11,000.00 0.000 0.00 S) 28 CONCRETE BARRIER (TYPE 60) M 120.0000 16,800.00 0.000 0.00 29 CONCRETE BARRIER (TYPE 60A) M 120.0000 145,800.00 0.000 0.00 30 CONCRETE BARRIER (TYPE 60D) M 200.0000 60,000.00 0.000 0.00 F) 31 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 16,250.00 27.850 1,392.50 S) 32 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 14,550.00 852.000 852.00 S) 33 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 5,775.00 80.500 241.50 S) 34 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 273.00 10.000 30.00 S) (BROKEN 5.18 M - 2.14 M) 35 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 6,600.00 0.000 0.00 S) 36 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,720.00 20.000 40.00 S) 37 SIGNAL AND LIGHTING LS 170,000.0000 170,000.00 0.358 60,860.00 0.358 60,860.00 S) 38 LIGHTING STAGE CONSTRUCTION - LOCATION 1 LS 10,000.0000 10,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 10 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 39 LIGHTING STAGE CONSTRUCTION - LOCATION 2 LS 5,000.0000 5,000.00 0.000 0.00 S) 40 LIGHTING AND SIGN ILLUMINATION AND LS 25,000.0000 25,000.00 0.000 0.00 S) TRAFFIC OPERATIONS SYSTEM STAGE CONSTRUCTION - LOCATION 3 41 SIGNAL AND LIGHTING STAGE CONSTRUCTION - LS 25,000.0000 25,000.00 1.000 25,000.00 S) LOCATION 4 42 LIGHTING (LOCATION 2) LS 475,000.0000 475,000.00 0.004 1,900.00 0.144 68,400.00 S) 43 LIGHTING AND SIGN ILLUMINATION LS 200,000.0000 200,000.00 0.922 184,400.00 S) (LOCATION 1) 44 CAMERA UNIT EA 10,000.0000 10,000.00 0.000 0.00 S) 45 PAN/TILT UNIT EA 3,000.0000 3,000.00 0.000 0.00 S) 46 CAMERA CONTROL UNIT EA 4,500.0000 4,500.00 0.000 0.00 S) 47 VIDEO ENCODER UNIT EA 25,000.0000 25,000.00 0.000 0.00 S) 48 INTERGRATED SERVICE DIGITAL NETWORK EA 1,500.0000 1,500.00 0.000 0.00 S) TERMINAL ADAPTER 49 CLUSTER CONTROLLER FOR MICROWAVE VEHICLE EA 1,500.0000 1,500.00 0.000 0.00 S) DETECTION SENSOR SYSTEM 50 ANALOG DATA STATION TERMINATION EA 1,000.0000 1,000.00 0.000 0.00 S) 51 TRAFFIC OPERATIONS SYSTEM (LOCATION-1) LS 450,000.0000 450,000.00 0.359 161,550.00 S) 52 TRAFFIC OPERATIONS SYSTEM (LOCATION-2) LS 15,000.0000 15,000.00 0.632 9,480.00 S) 53 TRAFFIC OPERATIONS SYSTEM (LOCATION-3) LS 25,000.0000 25,000.00 0.033 825.00 0.390 9,750.00 S) 54 CALLBOX SYSTEM LS 550,000.0000 550,000.00 0.053 29,150.00 S) 55 SEISMIC MONITORING SYSTEM LS 350,000.0000 350,000.00 0.083 29,050.00 0.169 59,150.00 S) 56 INSTALL SEISMIC MONITORING CASING M 450.0000 82,800.00 0.000 0.00 S) 57 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 58 50 MM PERFORATED PLASTIC PIPE M 35.0000 54,985.00 1,121.000 39,235.00 59 50 MM PLASTIC PIPE M 5.0000 1,360.00 212.000 1,060.00 60 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 61 REMOVE CHAIN LINK GATE EA 200.0000 600.00 5.000 1,000.00 62 STRUCTURE BACKFILL M3 9.0000 203,400.00 23,606.000 212,454.00 63 STRUCTURE BACKFILL (TYPE E) M3 32.0000 656,000.00 16,177.000 517,664.00 64 150 MM ALTERNATIVE PIPE UNDERDRAIN M 30.0000 6,900.00 296.400 8,892.00 PROGRAM CAS145 PAGE 11 DATE 09/19/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013054 TIME 12:31 PM ESTIMATE NO. 35 BID OPENING 11/15/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/03 R.E. NAME: HUYNH, PHILIP DATE OF THIS ESTIMATE 09/19/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,187,019.85 43,677,746.13 ADJUSTMENT OF COMPENSATION 6,151.84 2,088,487.91 EXTRA WORK 26,093.89 3,693,766.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,219,265.58 49,460,000.61 65 MOBILIZATION LS 6100,000.0000 6,100,000.00 1.000 6,100,000.00 ORIGINAL CONTRACT AMOUNT 61,080,878.00 TOTAL WORK COMPLETED 2,219,265.58 55,560,000.61 MATERIALS ON HAND ON SITE 196,034.54 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -3,988.21 TOTAL 2,219,265.58 55,752,046.94 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 12/19/00 800 12/12/00 12/12/00 02/17/04 1012 2 154 3 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE W H Y ... W H Y ... W H HUYNH, PHILIP RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 09/19/03