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 01/22/07 EST. NO.01 TIME 09:24 AM R.E. NAME: PANG DAVE 04-1123U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 01/22/07 EST. NO.01 TIME 09:24 AM R.E. NAME: PANG DAVE 04-1123U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 LOCATION PROGRESS ESTIMATE 04-SM-1-38.0/38.6 ----------------- 04-SM-1-39.6/40.4 SEAN MENGE IN SAN MATEO COUNTY NEAR PACIFICA 5000 MARSH AVE. FROM 4.7 KM TO 1.0 KM SOUTH OF CONCORD, CA 94520 LINDAMAR BOULEVARD FED. AID NO. ACST-1187(11)E ,P-1187(11)E ,ER-1187(11)E CONSTRUCT TUNNELS, APPROACH ROADS ------------------------------------------------------------------------------------------------------------------------------------ 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 75,000.0000 75,000.00 0.000 0.00 02 TIME-RELATED OVERHEAD LS 4473,200.0000 54,473,200.00 0.001 54,473.20 0.001 54,473.20 03 TEMPORARY FENCE (TYPE ESA) M 15.0000 18,000.00 0.000 0.00 04 PREPARE STORM WATER POLLUTION LS 100,000.0000 100,000.00 0.000 0.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 250,000.0000 250,000.00 0.000 0.00 06 STABILIZED CONSTRUCTION ROADWAY M3 100.0000 155,000.00 0.000 0.00 07 NON-STORM WATER DISCHARGE CONTROL LS 200,000.0000 200,000.00 0.000 0.00 08 TEMPORARY HYDRAULIC MULCH M2 0.5000 10,000.00 0.000 0.00 (BONDED FIBER MATRIX) 09 TEMPORARY IRRIGATION SYSTEM LS 400,000.0000 400,000.00 0.000 0.00 10 TEMPORARY SILT FENCE M 60.0000 21,000.00 0.000 0.00 11 TEMPORARY PERIMETER BARRIER M 102.0000 22,440.00 0.000 0.00 (TYPE WM 1.8) 12 TEMPORARY PERIMETER BARRIER (TYPE FROG) M 98.0000 14,700.00 0.000 0.00 13 TEMPORARY CONCRETE WASHOUT FACILITY EA 74,000.0000 370,000.00 0.000 0.00 14 TEMPORARY CONSTRUCTION ENTRANCE EA 50,000.0000 150,000.00 0.000 0.00 15 TEMPORARY COVER M2 18.0000 360,000.00 0.000 0.00 16 TEMPORARY CHECK DAM M 280.0000 5,600.00 0.000 0.00 17 TEMPORARY DRAINAGE INLET PROTECTION EA 3,630.0000 127,050.00 0.000 0.00 18 MOVE-IN/MOVE-OUT EA 1,000.0000 5,000.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 19 TEMPORARY ASPHALT CONCRETE (TYPE A) TONN 100.0000 457,000.00 0.000 0.00 20 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.000 0.00 S) 21 TRAFFIC CONTROL SYSTEM LS 1141,000.0000 1,141,000.00 0.000 0.00 S) 22 PORTABLE CHANGEABLE MESSAGE SIGN EA 20,400.0000 81,600.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY RAILING (TYPE K) M 200.0000 690,000.00 0.000 0.00 S) 24 TEMPORARY CRASH CUSHION MODULE EA 1,000.0000 99,000.00 0.000 0.00 S) 25 ABANDON CULVERT M 100.0000 18,000.00 0.000 0.00 26 ABANDON INLET EA 2,000.0000 4,000.00 0.000 0.00 27 REMOVE METAL BEAM GUARD RAILING M 15.0000 375.00 0.000 0.00 28 REMOVE CULVERT M 500.0000 11,500.00 0.000 0.00 29 REMOVE INLET EA 1,900.0000 7,600.00 0.000 0.00 30 REMOVE RISER EA 875.0000 2,625.00 0.000 0.00 31 REMOVE DOWNDRAIN M 170.0000 12,240.00 0.000 0.00 32 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 33 REMOVE ASPHALT CONCRETE SURFACING M2 100.0000 323,000.00 0.000 0.00 34 CLEARING AND GRUBBING LS 20,500.0000 20,500.00 0.000 0.00 35 ROADWAY EXCAVATION M3 19.0000 1,138,860.00 0.000 0.00 36 ROADWAY EXCAVATION (SELECTED MATERIAL) M3 20.0000 880,000.00 0.000 0.00 37 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0.00 38 TUNNEL EXCAVATION AND SUPPORT M 14,000.0000 8,792,000.00 0.000 0.00 S) (CATEGORY I) 39 TUNNEL EXCAVATION AND SUPPORT M 18,500.0000 15,022,000.00 0.000 0.00 S) (CATEGORY II) 40 TUNNEL EXCAVATION AND SUPPORT M 18,500.0000 684,500.00 0.000 0.00 S) (CATEGORY II, ALONG SOUTH) 41 TUNNEL EXCAVATION AND SUPPORT M 18,500.0000 1,424,500.00 0.000 0.00 S) (CATEGORY II, ALONG CENTER) 42 TUNNEL EXCAVATION AND SUPPORT M 27,500.0000 15,647,500.00 0.000 0.00 S) (CATEGORY III) 43 TUNNEL EXCAVATION AND SUPPORT M 40,000.0000 8,880,000.00 0.000 0.00 S) (CATEGORY IV) 44 TUNNEL EXCAVATION AND SUPPORT M 45,000.0000 2,565,000.00 0.000 0.00 S) (CATEGORY V) 45 ENLARGED TUNNEL EXCAVATION AND SUPPORT M 18,500.0000 277,500.00 0.000 0.00 S) (CATEGORY II) 46 ENLARGED TUNNEL EXCAVATION AND SUPPORT M 18,500.0000 814,000.00 0.000 0.00 S) (CATEGORY II, ALONG SOUTH) 47 ENLARGED TUNNEL EXCAVATION AND SUPPORT M 42,000.0000 882,000.00 0.000 0.00 S) (CATEGORY IV) 48 ENLARGED TUNNEL EXCAVATION AND SUPPORT M 46,000.0000 1,472,000.00 0.000 0.00 S) (CATEGORY V) 49 CROSS PASSAGE TUNNEL EXCAVATION AND M 14,000.0000 1,330,000.00 0.000 0.00 S) SUPPORT (CATEGORY I) PROGRAM CAS145 PAGE 3 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CROSS PASSAGE TUNNEL EXCAVATION AND M 14,000.0000 532,000.00 0.000 0.00 S) SUPPORT (CATEGORY II) 51 CROSS PASSAGE TUNNEL EXCAVATION AND M 18,000.0000 684,000.00 0.000 0.00 S) SUPPORT (CATEGORY IV) 52 EMERGENCY VEHICLE CROSS PASSAGE M 10,000.0000 190,000.00 0.000 0.00 S) EXCAVATION AND SUPPORT 53 SOUTH EQUIPMENT CHAMBER EXCAVATION AND M 10,000.0000 320,000.00 0.000 0.00 S) SUPPORT 54 CENTER EQUIPMENT CHAMBER EXCAVATION AND M 10,000.0000 230,000.00 0.000 0.00 S) SUPPORT 55 EQUIPMENT CHAMBER ACCESSES M 10,000.0000 140,000.00 0.000 0.00 56 STRUCTURE EXCAVATION (RETAINING WALL) M3 200.0000 87,000.00 0.000 0.00 F) 57 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 50.0000 41,000.00 0.000 0.00 F) 58 STRUCTURE EXCAVATION (SOUTH PORTAL) M3 1,000.0000 2,950,000.00 0.000 0.00 F) 59 STRUCTURE EXCAVATION (NORTH PORTAL) M3 50.0000 670,000.00 0.000 0.00 F) 60 STRUCTURE EXCAVATION M3 200.0000 9,600.00 0.000 0.00 F) (VENTILATION OUTLET) 61 STRUCTURE BACKFILL (RETAINING WALL) M3 435.0000 174,000.00 0.000 0.00 F) 62 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 100.0000 11,000.00 0.000 0.00 F) 63 STRUCTURE BACKFILL (SOUTH PORTAL) M3 30.0000 91,800.00 0.000 0.00 F) 64 STRUCTURE BACKFILL (NORTH PORTAL) M3 30.0000 144,600.00 0.000 0.00 F) 65 STRUCTURE BACKFILL (VENTILATION OUTLET) M3 30.0000 750.00 0.000 0.00 F) 66 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 67 SOIL NAIL ASSEMBLY M 142.0000 1,706,840.00 0.000 0.00 S) 68 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 69 BORE HOLE FOR CONDUIT/VENT DUCTS M 1,000.0000 43,000.00 0.000 0.00 70 IMPORTED BORROW M3 130.0000 83,200.00 0.000 0.00 71 GEOSYNTHETIC REINFORCED EMBANKMENT M2 37.0000 562,400.00 0.000 0.00 F) 72 TUNNEL MONITORING SYSTEM LS 255,000.0000 255,000.00 0.000 0.00 S) 73 ROADSIDE CLEARING LS 15,000.0000 15,000.00 0.000 0.00 S) 74 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 75 EROSION CONTROL (NETTING) M2 7.0000 77,700.00 0.000 0.00 S) 76 STRAW (EROSION CONTROL) TONN 500.0000 12,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 FIBER (EROSION CONTROL) KG 1.0000 4,100.00 0.000 0.00 S) 78 FIBER ROLLS M 15.0000 45,000.00 0.000 0.00 S) 79 COMPOST (EROSION CONTROL) M3 200.0000 6,000.00 0.000 0.00 S) 80 MYCORRHIZAL INOCULUM KG 20.0000 11,600.00 0.000 0.00 S) 81 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 5,000.00 0.000 0.00 S) 82 PURE LIVE SEED (EROSION CONTROL)(TYPE 1) KG 140.0000 67,200.00 0.000 0.00 S) 83 PURE LIVE SEED (EROSION CONTROL)(TYPE 2) KG 140.0000 700.00 0.000 0.00 S) 84 STABILIZING EMULSION (EROSION CONTROL) KG 1.0000 740.00 0.000 0.00 S) 85 CLASS 4 AGGREGATE SUBBASE M3 115.0000 87,400.00 0.000 0.00 86 CLASS 2 AGGREGATE BASE M3 86.0000 1,519,620.00 0.000 0.00 87 CLASS 3 AGGREGATE BASE M3 123.0000 451,410.00 0.000 0.00 88 LEAN CONCRETE BASE M3 450.0000 931,500.00 0.000 0.00 89 ASPHALT TREATED PERMEABLE BASE M3 300.0000 78,000.00 0.000 0.00 90 ASPHALT CONCRETE (TYPE A) TONN 104.0000 754,000.00 0.000 0.00 91 ASPHALT CONCRETE (OPEN GRADED) TONN 150.0000 61,500.00 0.000 0.00 92 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 25.0000 3,750.00 0.000 0.00 93 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 25.0000 8,000.00 0.000 0.00 94 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 25.0000 4,750.00 0.000 0.00 95 CONCRETE PAVEMENT M3 500.0000 2,028,000.00 0.000 0.00 96 SEAL PAVEMENT JOINT M 20.0000 82,400.00 0.000 0.00 97 ROCK BOLT EA 17,000.0000 204,000.00 0.000 0.00 S) 98 STRUCTURAL CONCRETE, RETAINING WALL M3 10,000.0000 2,400,000.00 0.000 0.00 F) 99 STRUCTURAL CONCRETE, FINAL LINING M3 600.0000 14,202,000.00 0.000 0.00 F) 00 STRUCTURAL CONCRETE, TRANSITION BARRIER M3 1,100.0000 8,800.00 0.000 0.00 F) SLAB 01 STRUCTURAL CONCRETE, FINAL LINING M3 1,000.0000 3,060,000.00 0.000 0.00 F) ABUTMENT 02 STRUCTURAL CONCRETE, FINAL LINING INVERT M3 450.0000 2,538,000.00 0.000 0.00 F) ARCH 03 STRUCTURAL CONCRETE, FINAL LINING INVERT M3 460.0000 239,200.00 0.000 0.00 F) SLAB PROGRAM CAS145 PAGE 5 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 STRUCTURAL CONCRETE, PORTAL M3 1,410.0000 3,102,000.00 0.000 0.00 F) 05 STRUCTURAL CONCRETE, PORTAL INVERT SLAB M3 470.0000 498,200.00 0.000 0.00 F) 06 CLASS 1 CONCRETE (BOX CULVERT) M3 12,000.0000 3,840,000.00 0.000 0.00 07 MINOR CONCRETE M3 750.0000 2,827,500.00 0.000 0.00 F) 08 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 75,000.00 0.000 0.00 F) 09 MINOR CONCRETE (PIPE COVER) M3 500.0000 25,000.00 0.000 0.00 10 MINOR CONCRETE (ARTIFICAL ROCKWORK) M2 380.0000 258,400.00 0.000 0.00 11 ARCHITECTURAL TREATMENT M2 350.0000 80,500.00 0.000 0.00 (TEXTURED CONCRETE) 12 TUNNEL ARCHITECTURAL WORK LS 5000,000.0000 15,000,000.00 0.000 0.00 13 MASONRY BLOCK WALL M2 100.0000 2,500.00 0.000 0.00 SF) 14 BAR REINFORCING STEEL (RETAINING WALL) KG 3.3500 71,891.00 0.000 0.00 SF) 15 BAR REINFORCING STEEL (EPOXY COATED) KG 3.9000 139,620.00 0.000 0.00 SF) 16 BAR REINFORCING STEEL (BOX CULVERT) KG 2.1000 98,490.00 0.000 0.00 SF) 17 BAR REINFORCING STEEL (FINAL LINING) KG 3.0000 6,993,000.00 0.000 0.00 SF) 18 BAR REINFORCING STEEL KG 2.5000 625.00 0.000 0.00 SF)(TRANSITION BARRIER) 19 BAR REINFORCING STEEL (PORTAL) KG 3.0000 2,208,600.00 0.000 0.00 SF) 20 SHOTCRETE (SOIL NAIL WALL) M3 1,000.0000 290,000.00 0.000 0.00 F) 21 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 22 CUT AND COVER WATERPROOFING M2 47.0000 135,830.00 0.000 0.00 SF) 23 TUNNEL WATERPROOFING M2 47.0000 3,097,300.00 0.000 0.00 S) 24 FURNISH SIGN STRUCTURE (TRUSS) KG 13.0000 298,220.00 0.000 0.00 F) 25 INSTALL SIGN STRUCTURE (TRUSS) KG 4.0000 91,760.00 0.000 0.00 SF) 26 1524 MM CAST-IN-DRILLED-HOLE M 3,000.0000 75,000.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 27 ROADSIDE SIGN - ONE POST EA 250.0000 10,000.00 0.000 0.00 28 ROADSIDE SIGN - TWO POST EA 400.0000 1,600.00 0.000 0.00 29 PREPARE AND STAIN CONCRETE SURFACES M2 34.0000 18,360.00 0.000 0.00 30 PREPARE AND STAIN CONCRETE DITCH M2 26.0000 41,860.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 300 MM ALTERNATIVE PIPE CULVERT M 150.0000 1,050.00 0.000 0.00 32 450 MM ALTERNATIVE PIPE CULVERT M 200.0000 138,000.00 0.000 0.00 33 600 MM ALTERNATIVE PIPE CULVERT M 225.0000 99,000.00 0.000 0.00 34 750 MM ALTERNATIVE PIPE CULVERT M 275.0000 4,400.00 0.000 0.00 35 900 MM ALTERNATIVE PIPE CULVERT M 1,000.0000 1,000.00 0.000 0.00 36 1050 MM ALTERNATIVE PIPE CULVERT M 1,500.0000 2,550.00 0.000 0.00 37 300 MM REINFORCED CONCRETE PIPE M 400.0000 64,000.00 0.000 0.00 38 450 MM CORRUGATED STEEL PIPE M 250.0000 1,050.00 0.000 0.00 (2.77 MM THICK) 39 ROAD DRAINAGE SLOTTED DRAIN (OPEN SLOT) M 540.0000 1,258,200.00 0.000 0.00 40 ROAD DRAINAGE SLOTTED DRAIN M 520.0000 142,480.00 0.000 0.00 (CLOSED SLOT) 41 150 MM PERFORATED PLASTIC PIPE M 90.0000 13,500.00 0.000 0.00 UNDERDRAIN 42 150 MM NON-PERFORATED PLASTIC PIPE M 120.0000 1,920.00 0.000 0.00 UNDERDRAIN 43 200 MM PERFORATED PLASTIC M 91.0000 208,390.00 0.000 0.00 PIPE UNDERDRAIN 44 200 MM NON-PERFORATED PLASTIC PIPE M 91.0000 20,020.00 0.000 0.00 UNDERDRAIN 45 150 MM PERFORATED PVC DRAIN PIPE M 210.0000 449,400.00 0.000 0.00 46 250 MM PERFORATED PVC DRAIN PIPE M 208.0000 1,050,400.00 0.000 0.00 47 GEOCOMPOSITE DRAIN M2 205.0000 101,475.00 0.000 0.00 48 FILTER FABRIC M2 3.0000 20,220.00 0.000 0.00 49 CLASS 2 PERMEABLE MATERIAL M3 240.0000 40,800.00 0.000 0.00 50 CLASS 3 PERMEABLE MATERIAL M3 130.0000 66,300.00 0.000 0.00 51 450 MM CORRUGATED STEEL PIPE DOWNDRAIN M 375.0000 6,375.00 0.000 0.00 (2.77 MM THICK) 52 450 MM ANCHOR ASSEMBLY EA 900.0000 4,500.00 0.000 0.00 53 DRAINAGE INLET MARKER EA 50.0000 850.00 0.000 0.00 54 900 MM BITUMINOUS COATED CORRUGATED M 700.0000 4,060.00 0.000 0.00 STEEL PIPE INLET (2.77 MM THICK) 55 CORRUGATED STEEL PIPE RISER (TYPE I) EA 10,100.0000 10,100.00 0.000 0.00 56 TRANSVERSE DOUBLE GRATED LINE DRAIN M 645.0000 10,965.00 0.000 0.00 57 CORRUGATED STEEL PIPE RISER (TYPE II) EA 10,100.0000 10,100.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 JACKED 900 MM WELDED STEEL PIPE M 2,500.0000 192,500.00 0.000 0.00 (9.53 MM THICK) 59 450 MM ALTERNATIVE FLARED END SECTION M 810.0000 1,620.00 0.000 0.00 60 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 61 PIPE ENTRANCE GATE EA 1,500.0000 1,500.00 0.000 0.00 62 DRAINAGE INLET EA 1,000.0000 7,000.00 0.000 0.00 63 ROAD DRAINAGE INTERCEPTOR (BAFFLE-WALL) EA 650.0000 14,300.00 0.000 0.00 64 ROAD DRAINAGE INTERCEPTOR (BASIN) EA 630.0000 13,860.00 0.000 0.00 65 CONCRETE PIPE MANHOLE TYPE I EA 5,700.0000 11,400.00 0.000 0.00 66 CONCRETE PIPE MANHOLE TYPE II EA 5,700.0000 22,800.00 0.000 0.00 67 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 68 ROCK SLOPE PROTECTION M3 100.0000 3,600.00 0.000 0.00 (FACING, METHOD B) 69 GABION M3 1,065.0000 51,120.00 0.000 0.00 F) 70 MINOR CONCRETE (DITCH LINING) M3 6,358.0000 184,382.00 0.000 0.00 F) 71 ROCK SLOPE PROTECTION FABRIC M2 3.5000 910.00 0.000 0.00 72 MINOR CONCRETE (MISCELLANEOUS M3 500.0000 7,500.00 0.000 0.00 CONSTRUCTION) 73 MINOR CONCRETE (CURB, SIDEWALK AND M3 1,235.0000 180,310.00 0.000 0.00 CURB RAMP) 74 TUNNEL FIRE PROTECTION LS 2000,000.0000 2,000,000.00 0.000 0.00 S) 75 TUNNEL JET FANS LS 3061,870.0000 3,061,870.00 0.000 0.00 S) 76 MISCELLANEOUS IRON AND STEEL KG 4.0000 16,400.00 0.000 0.00 SF) 77 CLEANOUT MANHOLE EA 5,300.0000 498,200.00 0.000 0.00 78 MISCELLANEOUS METAL KG 72.0000 266,400.00 0.000 0.00 SF) 79 ACCESS GATE EA 2,500.0000 5,000.00 0.000 0.00 S) 80 DELINEATOR (CLASS 1) EA 100.0000 500.00 0.000 0.00 81 TERMINAL RISER AND OUTLET MARKER EA 1,500.0000 28,500.00 0.000 0.00 82 METAL BEAM GUARD RAILING M 150.0000 7,950.00 0.000 0.00 S) 83 STEEL BACKED TIMBER GUARDRAIL M 50.0000 34,500.00 0.000 0.00 S) 84 TUBULAR BICYCLE RAILING M 300.0000 1,200.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 8 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 CABLE RAILING M 60.0000 6,000.00 0.000 0.00 S) 86 REMOVABLE BOLLARD (WOOD) EA 500.0000 5,000.00 0.000 0.00 S) 87 CRASH CUSHION MODULE, SAND FILLED EA 250.0000 21,500.00 0.000 0.00 88 CONCRETE BARRIER (TYPE 60A MODIFIED) M 100.0000 2,400.00 0.000 0.00 F) 89 CONCRETE BARRIER (TYPE 60) M 100.0000 7,900.00 0.000 0.00 S) 90 CONCRETE BARRIER (TYPE 60C) M 100.0000 14,000.00 0.000 0.00 S) 91 CONCRETE BARRIER (TYPE 80 MODIFIED) M 100.0000 1,100.00 0.000 0.00 SF) 92 THERMOPLASTIC PAVEMENT MARKING M2 500.0000 75,000.00 0.000 0.00 S) 93 100 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 36,000.00 0.000 0.00 S) 94 200 MM THERMOPLASTIC TRAFFIC STRIPE M 10.0000 4,600.00 0.000 0.00 S) 95 PARKING BUMPER (PRECAST CONCRETE) EA 100.0000 4,000.00 0.000 0.00 96 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.5000 6,750.00 0.000 0.00 S) 97 HIGHWAY LIGHTING LS 200,000.0000 200,000.00 0.000 0.00 S) 98 CONDUCTORS AND CABLES LS 780,000.0000 780,000.00 0.000 0.00 S) 99 MEDIUM VOLTAGE CABLE LS 1008,000.0000 1,008,000.00 0.000 0.00 S) 00 RACEWAYS AND BOXES LS 2192,000.0000 2,192,000.00 0.000 0.00 S) 01 UNDERGROUND DUCTS AND VAULTS LS 3290,000.0000 3,290,000.00 0.000 0.00 S) 02 UNINTERRUPIBLE POWER SUPPLY LS 232,000.0000 232,000.00 0.000 0.00 S) 03 SECONDARY UNIT SUBSTATIONS LS 428,000.0000 428,000.00 0.000 0.00 S) 04 MEDIUM VOLTAGE SERVICE SWITCHGEAR LS 211,000.0000 211,000.00 0.000 0.00 S) 05 MOTOR CONTROL CENTERS LS 258,000.0000 258,000.00 0.000 0.00 S) 06 TUNNEL LIGHTING LS 3701,000.0000 3,701,000.00 0.000 0.00 S) 07 GROUNDING AND BONDING LS 74,000.0000 74,000.00 0.000 0.00 S) 08 TUNNEL TRAFFIC CONTROL SYSTEM LS 818,000.0000 818,000.00 0.000 0.00 S) 09 ENVIRONMENTAL MONITORING SYSTEM LS 173,000.0000 173,000.00 0.000 0.00 S) 10 FIRE ALARM AND DETECTION SYSTEM LS 648,000.0000 648,000.00 0.000 0.00 S) 11 TELEPHONE SYSTEM LS 432,000.0000 432,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 9 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 CLOSED CIRCUIT TELEVISION SYSTEM LS 648,000.0000 648,000.00 0.000 0.00 S) 13 RADIO REBROADCAST SYSTEM LS 937,000.0000 937,000.00 0.000 0.00 S) 14 TUNNEL CONTROL SYSTEM LS 2889,000.0000 2,889,000.00 0.000 0.00 S) 15 INTRUSION DETECTION SYSTEM LS 86,000.0000 86,000.00 0.000 0.00 S) 16 SEISMIC MONITORING ELECTRICAL SYSTEM LS 22,000.0000 22,000.00 0.000 0.00 S) 17 MEDIUM VOLTAGE AUTOMATIC TRANSFER SWITCH LS 234,000.0000 234,000.00 0.000 0.00 S) 18 LIGHTING CONTROL STATIONS LS 125,000.0000 125,000.00 0.000 0.00 S) 19 LOW VOLTAGE ELECTRICAL SYSTEM LS 363,000.0000 363,000.00 0.000 0.00 S) 20 ROADWAY DRAINAGE SYSTEM LS 60,000.0000 60,000.00 0.000 0.00 S) 21 WATER MAINS LS 500,000.0000 500,000.00 0.000 0.00 S) 22 HEATING AND VENTILATION OF TUNNEL LS 1200,000.0000 1,200,000.00 0.000 0.00 S) ANCILLARY SPACES 23 LEACH WATER SYSTEM LS 250,000.0000 250,000.00 0.000 0.00 S) 24 BUILDING WORK LS 5428,647.0000 15,428,647.00 0.000 0.00 25 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 26 MISCELLANEOUS PORTALS CANOPY ITEMS LS 225,000.0000 225,000.00 0.000 0.00 27 600 MM CORRUGATED STEEL PIPE DOWNDRAIN M 1,000.0000 2,000.00 0.000 0.00 (2.77 MM THICK) 28 600 MM ANCHOR ASSEMBLY EA 1,000.0000 2,000.00 0.000 0.00 29 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 370.0000 35,520.00 0.000 0.00 30 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 31 MICROPILE EA 2,000.0000 288,000.00 0.000 0.00 32 TIEBACK ANCHOR EA 8,000.0000 264,000.00 0.000 0.00 S) 33 BAR REINFORCING STEEL (ANCHOR BAR) KG 2.5000 1,750.00 0.000 0.00 SF) 34 MISCELLANEOUS METAL (RETAINING WALL) KG 6.0000 3,900.00 0.000 0.00 F) 35 CONCRETE BARRIER M 100.0000 10,300.00 0.000 0.00 PROGRAM CAS145 PAGE 10 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1123U4 TIME 09:24 AM ESTIMATE NO. 01 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: PANG DAVE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 54,473.20 54,473.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 54,473.20 54,473.20 36 MOBILIZATION LS 7236,600.0000 27,236,600.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 272,366,000.00 TOTAL WORK COMPLETED 54,473.20 54,473.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 54,473.20 54,473.20 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 01/03/07 1500 01/18/07 01/18/07 04/07/11 1 2 0 0 0% 0% PROGRESS IS SATISFACTORY PANG DAVE RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/07