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 05/20/03 EST. NO.03 TIME 01:08 PM R.E. NAME: DARRYL SCHRAM 04-2357A4 --------------------------------------------------------------------------- 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 05/20/03 EST. NO.03 TIME 01:08 PM R.E. NAME: DARRYL SCHRAM 04-2357A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 LOCATION PROGRESS ESTIMATE 04-SM-101-3.6/11.9 ----------------- DE SILVA GATES IN SAN MATEO COUNTY IN SAN MATEO, 11555 DUBLIN BLVD BELMONT, SAN CARLOS AND REDWOOD DUBLIN, CA 94568 CITY AT VARIOUS LOCATIONS FED. AID NO. ACNH-Q101(18)E WIDEN EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SURVEY OF EXISTING NON-HIGHWAY LS 10,000.0000 10,000.00 0.000 0.00 FACILITIES 002 VIBRATION MONITORING LS 10,000.0000 10,000.00 0.000 0.00 (S) 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.125 125.00 0.125 125.00 004 TIME-RELATED OVERHEAD LS 600,000.0000 600,000.00 0.000 0.00 005 ELECTRONIC MOBILE DAILY DIARY COMPUTER LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM DATA DELIVERY 006 TEMPORARY FENCE M 20.0000 43,400.00 0.000 0.00 007 TEMPORARY FENCE (TYPE MPB) M 10.0000 17,200.00 1,740.000 17,400.00 008 TEMPORARY FENCE (TYPE ESA) M 10.0000 39,200.00 3,092.000 30,920.00 009 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.500 500.00 0.500 500.00 PREVENTION PLAN 010 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.000 0.00 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 22,000.00 0.000 0.00 012 NON STORM WATER DISCHARGE LS 25,000.0000 25,000.00 0.000 0.00 013 TEMPORARY SILT FENCE M 6.0000 78,000.00 1,740.000 10,440.00 014 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 16,500.00 0.000 0.00 015 TEMPORARY COVER M2 3.0000 24,000.00 0.000 0.00 016 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 13,500.00 0.000 0.00 017 TEMPORARY CREEK DIVERSION SYSTEM LS 20,000.0000 20,000.00 0.000 0.00 018 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.600 30,000.00 (S) 019 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.050 5,000.00 0.050 5,000.00 (S) 020 TYPE III BARRICADE EA 100.0000 1,800.00 0.000 0.00 021 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4000 33,880.00 4,135.670 1,654.27 4,135.670 1,654.27 022 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 14,800.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (PORTABLE) EA 50.0000 3,000.00 0.000 0.00 024 TEMPORARY PAVEMENT MARKER EA 4.0000 68,400.00 3,595.000 14,380.00 3,595.000 14,380.00 025 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 40,000.00 0.400 2,000.00 0.400 2,000.00 026 TEMPORARY RAILING (TYPE K) M 70.0000 1,687,000.00 0.000 0.00 027 TEMPORARY CRASH CUSHION MODULE EA 200.0000 114,000.00 0.000 0.00 028 TEMPORARY TRAFFIC SCREEN M 20.0000 37,000.00 0.000 0.00 029 ABANDON CULVERT EA 1,000.0000 6,000.00 0.000 0.00 030 ABANDON SEWER M 100.0000 3,900.00 0.000 0.00 031 REMOVE WOOD FENCE M 100.0000 1,000.00 0.000 0.00 032 REMOVE CHAIN LINK FENCE M 10.0000 30,000.00 0.000 0.00 033 REMOVE FLARED END SECTION EA 250.0000 1,000.00 0.000 0.00 034 REMOVE PAINTED TRAFFIC STRIPE M 1.0000 16,300.00 495.000 495.00 495.000 495.00 035 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 2.0000 14,700.00 0.000 0.00 036 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 11,600.00 3,918.000 7,836.00 3,918.000 7,836.00 STRIPE 037 REMOVE PAVEMENT MARKER EA 1.0000 20,900.00 0.000 0.00 038 REMOVE ROADSIDE SIGN-ONE POST EA 100.0000 4,400.00 0.000 0.00 039 REMOVE ROADSIDE SIGN-TWO POST EA 100.0000 3,100.00 0.000 0.00 040 REMOVE ROADSIDE SIGN EA 50.0000 1,450.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 041 REMOVE SIGN STRUCTURE EA 4,000.0000 12,000.00 0.000 0.00 042 REMOVE BRIDGE MOUNTED SIGN EA 1,000.0000 2,000.00 0.000 0.00 043 REMOVE CULVERT M 50.0000 35,500.00 0.000 0.00 044 REMOVE INLET EA 500.0000 20,500.00 0.000 0.00 045 REMOVE HEADWALL EA 1,000.0000 6,000.00 0.000 0.00 046 REMOVE SEWER MANHOLE EA 500.0000 1,500.00 0.000 0.00 047 REMOVE RETAINING WALL (PORTION) M3 125.0000 5,000.00 0.000 0.00 048 REMOVE EXISTING SOUND WALL M 50.0000 42,000.00 0.000 0.00 049 REMOVE BASE AND SURFACING M3 20.0000 8,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 RECONSTRUCT METAL BEAM GUARD RAILING M 65.0000 27,300.00 0.000 0.00 051 RELOCATE HYDRANT EA 2,500.0000 10,000.00 0.000 0.00 052 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 500.00 0.000 0.00 053 RELOCATE ROADSIDE SIGN EA 350.0000 2,800.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 054 ADJUST SEWER CLEANOUT TO GRADE EA 500.0000 2,000.00 0.000 0.00 055 ADJUST WATER VALVE COVER TO GRADE EA 300.0000 3,000.00 0.000 0.00 056 ADJUST INLET EA 1,000.0000 15,000.00 0.000 0.00 057 ADJUST MANHOLE TO GRADE EA 500.0000 10,000.00 0.000 0.00 058 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 25,500.00 0.000 0.00 (S) (30 MM MAXIMUM) 059 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 76,800.00 0.000 0.00 (S) (45 MM MAXIMUM) 060 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 4,200.00 0.000 0.00 (S) (75 MM MAXIMUM) 061 REMOVE CONCRETE SIDEWALK AND DRIVEWAY M2 15.0000 13,500.00 0.000 0.00 062 REMOVE CONCRETE CURB M 10.0000 25,400.00 0.000 0.00 063 REMOVE CONCRETE BARRIER M 60.0000 6,600.00 0.000 0.00 064 CAP INLET EA 1,000.0000 5,000.00 0.000 0.00 065 BRIDGE REMOVAL (PORTION), LOCATION A LS 3,000.0000 3,000.00 0.000 0.00 066 BRIDGE REMOVAL (PORTION), LOCATION B LS 8,700.0000 8,700.00 0.000 0.00 067 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 0.000 0.00 068 BRIDGE REMOVAL (PORTION), LOCATION D LS 10,000.0000 10,000.00 0.000 0.00 069 REMOVE AND REPLACE CONCRETE BARRIER M 400.0000 120,000.00 0.000 0.00 (RETAINING WALL) 070 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 0.000 0.00 071 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.000 0.00 072 ROADWAY EXCAVATION M3 20.0000 942,000.00 0.000 0.00 073 ROADWAY EXCAVATION (TYPE Y) M3 20.0000 222,000.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 074 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 075 STRUCTURE EXCAVATION (TYPE A) M3 100.0000 184,000.00 0.000 0.00 (F) 076 STRUCTURE EXCAVATION (RETAINING WALL) M3 100.0000 90,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 16,000.00 0.000 0.00 (F) 078 STRUCTURE BACKFILL (CULVERT) M3 100.0000 13,000.00 0.000 0.00 079 STRUCTURE BACKFILL (RETAINING WALL) M3 80.0000 92,800.00 0.000 0.00 080 SAND BACKFILL (ABANDON SEWER) M3 150.0000 2,100.00 0.000 0.00 081 DITCH EXCAVATION M3 30.0000 28,500.00 0.000 0.00 082 IMPORTED MATERIAL (SHOULDER BACKING) TONN 80.0000 20,000.00 0.000 0.00 083 IMPORTED BORROW (LIGHTWEIGHT AGGREGATE) M3 70.0000 73,500.00 0.000 0.00 084 HIGHWAY PLANTING LS 500,000.0000 500,000.00 0.000 0.00 (S) 085 EROSION CONTROL (BLANKET) M2 2.0000 20,400.00 0.000 0.00 (S) 086 STRAW (EROSION CONTROL) TONN 350.0000 14,700.00 0.000 0.00 (S) 087 FIBER (EROSION CONTROL) KG 1.0000 6,680.00 0.000 0.00 (S) 088 FIBER ROLLS M 10.0000 91,900.00 0.000 0.00 (S) 089 FIBER ROLL CHECK DAM EA 250.0000 7,000.00 0.000 0.00 (S) 090 INLET PROTECTION EA 500.0000 2,500.00 0.000 0.00 091 FLARED END PROTECTION EA 500.0000 4,500.00 0.000 0.00 092 COMPOST (EROSION CONTROL) KG 0.5000 9,800.00 0.000 0.00 (S) 093 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 4,000.00 0.000 0.00 (S) 094 PURE LIVE SEED (EROSION CONTROL) KG 40.0000 25,200.00 0.000 0.00 (S) 095 STABILIZING EMULSION (EROSION CONTROL) KG 1.0000 1,460.00 0.000 0.00 (S) 096 PLANT ESTABLISHMENT WORK LS 1,000.0000 1,000.00 0.000 0.00 (S) 097 IRRIGATION SYSTEM LS 500,000.0000 500,000.00 0.000 0.00 (S) 098 MANUAL AIR RELEASE VALVE EA 2,000.0000 12,000.00 0.000 0.00 099 200 MM CORRUGATED HIGH DENSITY M 150.0000 1,650.00 0.000 0.00 (S) POLYETHYLENE PIPE CONDUIT 100 150 MM CORRUGATED STEEL PIPE CONDUIT M 150.0000 4,350.00 0.000 0.00 (S) (1.63 MM THICK) 101 200 MM WELDED STEEL PIPE CONDUIT M 300.0000 43,500.00 0.000 0.00 (S) (6.35 MM THICK) 102 EXTEND 250 MM CONDUIT M 400.0000 12,800.00 0.000 0.00 (S) 103 FINISHING ROADWAY LS 1,000.0000 1,000.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 CLASS 4 AGGREGATE SUBBASE M3 25.0000 1,060,000.00 0.000 0.00 105 CLASS 3 AGGREGATE BASE M3 80.0000 58,400.00 0.000 0.00 106 CEMENT TREATED BASE M3 80.0000 1,248,000.00 0.000 0.00 (PLANT-MIXED, CLASS A) 107 ASPHALTIC EMULSION (CURING SEAL) TONN 1.0000 120.00 0.000 0.00 108 ASPHALT CONCRETE (TYPE A) TONN 50.0000 2,675,000.00 0.000 0.00 109 ASPHALT CONCRETE (OPEN GRADED) TONN 50.0000 146,000.00 0.000 0.00 110 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 7.0000 41,790.00 0.000 0.00 AREA) 111 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 5.0000 3,650.00 0.000 0.00 112 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.0000 100.00 0.000 0.00 113 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 5.0000 3,700.00 0.000 0.00 114 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 5.0000 4,900.00 0.000 0.00 115 ASPHALTIC EMULSION (PAINT BINDER) TONN 2,000.0000 64,000.00 0.000 0.00 116 FURNISH PILING (CLASS 900C) M 35.0000 49,665.00 0.000 0.00 117 FURNISH PILING (CLASS 900 C) M 34.0000 102,000.00 0.000 0.00 (MODIFIED) 118 DRIVE PILE (CLASS 900C) EA 1,350.0000 120,150.00 0.000 0.00 (S) 119 DRIVE PILE (CLASS 900 C) (MODIFIED) EA 650.0000 261,300.00 0.000 0.00 (S) 120 SEAL COURSE CONCRETE M3 200.0000 98,000.00 0.000 0.00 121 STRUCTURAL CONCRETE, BRIDGE M3 700.0000 83,300.00 0.000 0.00 (F) 122 STRUCTURE CONCRETE, RETAINING WALL M3 500.0000 65,000.00 0.000 0.00 (SF)(SOUND WALL) 123 STRUCTURAL CONCRETE, RETAINING WALL M3 500.0000 375,000.00 0.000 0.00 (F) 124 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 135,000.00 0.000 0.00 (F) 125 MINOR CONCRETE (BACKFILL) M3 120.0000 27,600.00 0.000 0.00 126 DRILL AND BOND DOWEL M 100.0000 2,500.00 0.000 0.00 127 FURNISH PRECAST PRESTRESSED CONCRETE EA 25,000.0000 75,000.00 0.000 0.00 (S) BOX GIRDER (20 M - 25 M) 128 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 5,000.0000 15,000.00 0.000 0.00 (S) GIRDER 129 SOUND WALL (RETAINING WALL) M2 150.0000 29,850.00 0.000 0.00 (SF) 130 SOUND WALL (BARRIER) (MASONRY BLOCK) M2 120.0000 334,920.00 0.000 0.00 (SF) PROGRAM CAS145 PAGE 6 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 SOUND WALL (MASONRY BLOCK) M2 240.0000 384,240.00 0.000 0.00 (SF) 132 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 76,400.00 0.000 0.00 (SF) 133 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 27,650.00 0.000 0.00 (SF)(RETAINING WALL) 134 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 2,850.00 0.000 0.00 (SF) 135 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 29,500.00 0.000 0.00 (SF)(BRIDGE) 136 FURNISH SIGN STRUCTURE (TRUSS) KG 5.0000 275,500.00 0.000 0.00 (S) 137 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 53,500.00 0.000 0.00 (S) 138 920 MM CAST-IN-DRILLED-HOLE M 1,000.0000 79,000.00 0.000 0.00 (S) CONCRETE PILE (SIGN FOUNDATION) 139 METAL (RAIL MOUNTED SIGN) KG 8.0000 11,920.00 0.000 0.00 140 ROADSIDE SIGN - ONE POST EA 300.0000 21,600.00 0.000 0.00 141 ROADSIDE SIGN - TWO POST EA 700.0000 19,600.00 0.000 0.00 142 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 7,100.00 0.000 0.00 METHOD) 143 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 500.0000 5,500.00 0.000 0.00 144 INSTALL FRAMED SIGN PANEL EA 1,500.0000 12,000.00 0.000 0.00 145 INSTALL ROADSIDE SIGN EA 1,000.0000 11,000.00 0.000 0.00 (LAMINATED WOOD BOX POST) 146 300 MM ALTERNATIVE PIPE CULVERT M 100.0000 16,000.00 0.000 0.00 147 450 MM ALTERNATIVE PIPE CULVERT M 150.0000 493,500.00 0.000 0.00 148 600 MM ALTERNATIVE PIPE CULVERT M 180.0000 30,600.00 0.000 0.00 149 600 MM RECLAIMED WATER SUPPLY LINE M 750.0000 1,357,500.00 0.000 0.00 150 675 MM REINFORCED CONCRETE PIPE M 1,000.0000 3,000.00 0.000 0.00 151 750 MM REINFORCED CONCRETE PIPE M 200.0000 24,200.00 0.000 0.00 152 1125 MM REINFORCED CONCRETE PIPE M 3,000.0000 3,000.00 0.000 0.00 153 300 MM REINFORCED CONCRETE PIPE M 120.0000 6,600.00 0.000 0.00 (CLASS IV) 154 375 MM REINFORCED CONCRETE PIPE M 130.0000 9,100.00 0.000 0.00 (CLASS IV) 155 450 MM REINFORCED CONCRETE PIPE M 150.0000 12,000.00 0.000 0.00 (CLASS IV) 156 600 MM REINFORCED CONCRETE PIPE M 225.0000 2,700.00 0.000 0.00 (CLASS IV) 157 1650 MM REINFORCED CONCRETE PIPE M 1,500.0000 10,500.00 0.000 0.00 (CLASS IV, RUBBER GASKET JOINT) PROGRAM CAS145 PAGE 7 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 450 MM CORRUGATED STEEL PIPE M 2,000.0000 4,000.00 0.000 0.00 (3.51 MM THICK) 159 1350 MM BITUMINOUS COATED CORRUGATED M 2,000.0000 4,000.00 0.000 0.00 STEEL PIPE (3.51 MM THICK) 160 450 MM SLOTTED CORRUGATED STEEL PIPE M 100.0000 10,000.00 0.000 0.00 (3.51 MM THICK) 161 450 MM BITUMINOUS COATED CORRUGATED M 100.0000 1,600.00 0.000 0.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 162 GRATED LINE DRAIN M 300.0000 189,000.00 0.000 0.00 163 300 MM ALTERNATIVE FLARED END SECTION EA 300.0000 4,500.00 0.000 0.00 164 450 MM ALTERNATIVE FLARED END SECTION EA 350.0000 7,000.00 0.000 0.00 165 675 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 166 750 MM ALTERNATIVE FLARED END SECTION EA 700.0000 700.00 0.000 0.00 167 1350 MM ALTERNATIVE FLARED END SECTION EA 1,500.0000 1,500.00 0.000 0.00 168 600 MM BUTTERFLY VALVE EA 4,000.0000 20,000.00 0.000 0.00 169 675 MM CLAY SEWER PIPE (EXTRA STRENGTH) M 400.0000 14,000.00 0.000 0.00 170 SEWER MANHOLE M 3,500.0000 21,000.00 0.000 0.00 171 ROCK SLOPE PROTECTION (1T, METHOD A) M3 150.0000 9,600.00 0.000 0.00 172 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 140.0000 15,400.00 0.000 0.00 173 ROCK SLOPE PROTECTION M3 120.0000 15,600.00 0.000 0.00 (BACKING NO. 2, METHOD B) 174 ROCK SLOPE PROTECTION FABRIC M2 2.0000 1,240.00 0.000 0.00 175 MINOR CONCRETE (MISCELLANEOUS M3 300.0000 144,000.00 0.000 0.00 CONSTRUCTION) 176 MINOR CONCRETE (GUTTER) M 60.0000 7,800.00 0.000 0.00 177 MISCELLANEOUS IRON AND STEEL KG 2.0000 33,400.00 0.000 0.00 (SF) 178 CHAIN LINK FENCE (TYPE CL-1.2) M 35.0000 37,100.00 0.000 0.00 (S) 179 CHAIN LINK FENCE (TYPE CL-1.2, M 25.0000 45,000.00 0.000 0.00 (S) VINYL-CLAD) 180 CHAIN LINK FENCE (MODIFIED M 30.0000 54,300.00 0.000 0.00 (S) TYPE CL - 1.2, BLACK VINYL-CLAD) 181 CHAIN LINK FENCE (TYPE CL-1.2 WITH M 40.0000 6,000.00 0.000 0.00 (S) REDWOOD LATH) 182 CHAIN LINK FENCE (TYPE CL-1.8) M 40.0000 8,000.00 0.000 0.00 (S) 183 REDWOOD FENCE M 250.0000 3,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 8 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 184 1.2 M CHAIN LINK GATE (TYPE CL-1.2) EA 500.0000 3,000.00 0.000 0.00 (S) 185 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 1,000.00 0.000 0.00 (S) 186 SURVEY MONUMENT EA 500.0000 4,000.00 0.000 0.00 187 DELINEATOR (CLASS 1) EA 35.0000 4,200.00 0.000 0.00 188 GUARD RAILING DELINEATOR EA 30.0000 1,920.00 0.000 0.00 189 OBJECT MARKER (TYPE K) EA 50.0000 400.00 0.000 0.00 190 OBJECT MARKER (TYPE P) EA 50.0000 200.00 0.000 0.00 191 OBJECT MARKER (TYPE R) EA 50.0000 250.00 0.000 0.00 192 PAINT 1/10 MILE POST NUMBERS ON EA 25.0000 3,000.00 0.000 0.00 MEDIAN BARRIER 193 METAL BEAM GUARD RAILING (WOOD POST) M 70.0000 17,500.00 0.000 0.00 (S) 194 TUBULAR HANDRAILING M 125.0000 7,500.00 0.000 0.00 (SF) 195 CONCRETE BARRIER (TYPE 27S MODIFIED) M 250.0000 210,000.00 0.000 0.00 196 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 100.0000 80,000.00 0.000 0.00 (S) 197 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 44,000.00 0.000 0.00 (S) 198 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 8,400.00 0.000 0.00 (S) 199 CRASH CUSHION, SAND FILLED EA 300.0000 19,200.00 0.000 0.00 200 CONCRETE BARRIER (TYPE 60) M 200.0000 90,000.00 0.000 0.00 201 CONCRETE BARRIER (TYPE 60C) M 180.0000 516,600.00 0.000 0.00 202 CONCRETE BARRIER (TYPE 60D) M 250.0000 17,500.00 0.000 0.00 203 CONCRETE BARRIER (TYPE 60E) M 1,000.0000 21,000.00 0.000 0.00 204 CONCRETE BARRIER (TYPE 732 MODIFIED) M 160.0000 12,000.00 0.000 0.00 (F) 205 CONCRETE BARRIER (TYPE 736 MODIFIED) M 300.0000 113,700.00 0.000 0.00 (F) 206 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 6,000.00 0.000 0.00 207 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 21,900.00 0.000 0.00 208 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 13,400.00 0.000 0.00 209 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 1,810.00 0.000 0.00 (DASHED YELLOW) 210 BARRIER MARKER EA 15.0000 22,500.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 211 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 32,200.00 0.000 0.00 (S) 212 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 25,170.00 0.000 0.00 213 LIGHTING (CITY STREET) LS 50,000.0000 50,000.00 0.000 0.00 (S) 214 LIGHTING (STAGE CONSTRUCTION) LS 150,000.0000 150,000.00 0.000 0.00 (S) 215 LIGHTING AND SIGN ILLUMINATION LS 500,000.0000 500,000.00 0.000 0.00 (S) 216 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 5,000.0000 45,000.00 0.000 0.00 217 ELECTRIC SERVICE (IRRIGATION) LS 50,000.0000 50,000.00 0.000 0.00 218 TRAFFIC OPERATION SYSTEM (LOCATION 1) LS 100,000.0000 100,000.00 0.000 0.00 (S) 219 TRAFFIC OPERATION SYSTEM (LOCATION 2) LS 50,000.0000 50,000.00 0.000 0.00 (S) 220 TRAFFIC OPERATION SYSTEM (LOCATION 3) LS 50,000.0000 50,000.00 0.000 0.00 (S) 221 TRAFFIC OPERATION SYSTEM (LOCATION 4) LS 50,000.0000 50,000.00 0.000 0.00 (S) 222 TRAFFIC OPERATION SYSTEM (LOCATION 5) LS 50,000.0000 50,000.00 0.000 0.00 (S) 223 TRAFFIC OPERATION SYSTEM (LOCATION 6) LS 50,000.0000 50,000.00 0.000 0.00 (S) 224 TRAFFIC OPERATION SYSTEM (LOCATION 7) LS 100,000.0000 100,000.00 0.000 0.00 (S) 225 TRAFFIC OPERATION SYSTEM (LOCATION 8) LS 100,000.0000 100,000.00 0.000 0.00 (S) 226 TRAFFIC OPERATION SYSTEM (LOCATION 9) LS 10,000.0000 10,000.00 0.000 0.00 (S) 227 TRAFFIC OPERATION SYSTEM (LOCATION 10) LS 10,000.0000 10,000.00 0.000 0.00 (S) 228 TRAFFIC OPERATION SYSTEM (LOCATION 11) LS 100,000.0000 100,000.00 0.000 0.00 (S) 229 TRAFFIC OPERATION SYSTEM (LOCATION 12) LS 50,000.0000 50,000.00 0.000 0.00 (S) 230 TRAFFIC OPERATION SYSTEM (LOCATION 13) LS 50,000.0000 50,000.00 0.000 0.00 (S) 231 TRAFFIC OPERATION SYSTEM (LOCATION 14) LS 50,000.0000 50,000.00 0.000 0.00 (S) 232 TRAFFIC OPERATION SYSTEM (LOCATION 15) LS 1,000.0000 1,000.00 0.000 0.00 (S) 233 TRAFFIC OPERATION SYSTEM (LOCATION 16) LS 50,000.0000 50,000.00 0.000 0.00 (S) 234 TRAFFIC OPERATION SYSTEM (LOCATION 17) LS 50,000.0000 50,000.00 0.000 0.00 (S) 235 FIRE HYDRANT EA 6,500.0000 13,000.00 0.000 0.00 PROGRAM CAS145 PAGE 10 DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 01:08 PM ESTIMATE NO. 03 BID OPENING 12/04/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 05/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 32,990.27 121,750.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 32,990.27 121,750.27 236 MOBILIZATION LS 2275,000.0000 2,275,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 22,950,265.00 TOTAL WORK COMPLETED 32,990.27 121,750.27 MATERIALS ON HAND ON SITE 226,064.08 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 32,990.27 347,814.35 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 02/03/03 210 02/17/03 00/00/00 05/01/04 1 59 0 0 1% 0% PROGRESS IS SATISFACTORY DARRYL SCHRAM RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 05/20/03