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 08/24/04 EST. NO.18 TIME 10:27 AM 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 --------------------------------------------------------------------------- 001 0060 1,267.43 E.W. @ F.A.(+) 052704 N 181 0 0061 444.11 012204 N 0244.0 0065 136.54 021904 N 0250.0 0066 219.73 030204 N 0251.0 0068 220.01 030504 N 0253.0 0072 439.69 102103 N 0215.0 0075 35.66 102703 N 0218.0 0076 1,064.93 111103 N 0219.0 0080 99.16 120803 N 0223.0 0081 274.50 120803 N 0224.0 0085 143.84 121203 N 0228.0 0086 304.33 121203 N 0229.0 0087 156.13 121503 N 0230.0 0089 156.13 121603 N 0232.0 0093 212.78 011304 N 0237.0 0094 210.27 011403 N 0238.0 0095 349.68 011604 N 0239.0 0096 444.11 011904 N 0240.0 0097 567.74 011904 N 0241.0 0098 454.31 012104 N 0243.0 0099 539.68 071403 N 0172.0 0100 539.68 071503 N 0173.0 0103 461.60 082603 N 0176.0 0104 503.20 082703 N 0177.0 0105 295.58 091103 N 0179.0 0107 206.12 092603 N 0181.0 0108 230.80 093003 N 0182.0 0110 248.12 100903 N 0184.0 0111 248.12 101003 N 0199.0 0112 171.80 101503 N 0212.0 0113 284.06 101603 N 0213.0 0115 664.71 090803 N 0178.0 0119 213.31 033104 N 0409.0 0120 658.15 040204 N 0410.0 0121 223.21 040504 N 0411.0 0123 272.78 052804 N 0414.0 0124 283.36 060104 N 0415.0 0125 230.37 060204 N 0416.0 0169 69.32 012804 N 101 0 0170 469.15 062404 N 191 0 0173 83.18 030804 N 313 0 0174 388.15 030404 N 310 0 004 0005 4,706.25 E.W. @ F.A.(+) 021004 N 004 0 005 0027 2,641.88 E.W. @ F.A.(+) 100703 N 0164.0 0030 836.65 052604 N 0366.0 0039 351.80 063004 N 0377.0 0049 486.75 052404 N 0305.0 008 0012 147.49 E.W. @ F.A.(+) 060904 N 0322.0 012 0022 855.59 E.W. @ F.A.(+) 030204 N 0265.0 0028 1,537.95 010104 N 0272.0 0029 640.92 091603 N 0273.0 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 08/24/04 EST. NO.18 TIME 10:27 AM 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 --------------------------------------------------------------------------- 0037 49.16 052804 N 0360.0 0046 205.96 010304 N 059 0 0048 2,799.80 052104 N 0356.0 0055 276.67 020104 N RMH237 014 0006 2,581.62 E.W. @ F.A.(+) 072403 N 0044.0 0021 483.54 073103 N 0137.0 0022 1,660.90 080103 N 0138.0 0029 234.19 100803 N 0148.0 0031 638.09 101503 N 0150.0 0033 1,261.07 092203 N 146 0 0034 929.14 012704 N 0292.0 0040 262.05 060904 N 0326.0 0043 105.49 051704 N 0329.0 0046 238.18 060304 N 42 0 019 0022 1,012.14 E.W. @ F.A.(+) 062504 N 031 0 0023 1,012.14 062504 N 030 0 0025 130.77 051004 N 0333.0 021 0004 5,425.20 E.W. @ F.A.(+) 081803 N 0055.0 0005 4,395.60 081903 N 0056.0 0006 2,354.22 082003 N 0057.0 0011 9,742.50 091903 N 0105.0 0013 17,333.40 082203 N 61 0 0015 1,378.02 040804 N 0282.0 0017 3,286.55 092003 N 0154.0 0019 4,471.00 092503 N 0159.0 0021 666.00 092903 N 0162.0 0022 969.36 100303 N 0163.0 0024 738.78 121903 N 0167.0 0027 5,252.23 091803 N 0153.0 0028 9,883.61 082503 N 0151.0 0029 1,838.64 091603 N 0152.0 0030 11,419.26 093003 N 0107.0 0031 11,646.19 100103 N 0108.0 0032 5,639.28 092303 N 0156.0 0033 3,622.21 092603 N 0160.0 0034 3,713.04 011304 N 0171.0 0035 1,838.64 091603 N 152 0 0036 11,387.13 092203 N 155 0 0037 5,229.26 091803 N 153 0 0038 550.46 011204 N 0170.0 0041 8,087.63 092303 N 0287.0 0042 8,203.73 092403 N 0288.0 0043 5,548.86 092503 N 0289.0 0056 17,903.20 041704 N 0441.0 023 0003 344.03 E.W. @ F.A.(+) 123003 N 003 0 0004 1,033.29 011604 N 005 0 0005 499.04 012804 N 008 0 0006 2,171.40 012304 N 007 0 0007 1,116.95 011404 N 004 0 0009 724.48 020604 N 011 0 0010 2,119.46 012004 N 6 0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 3 DATE 08/24/04 EST. NO.18 TIME 10:27 AM 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 --------------------------------------------------------------------------- 0011 508.69 020504 N RMH100 026 0008 200.34 E.W. @ F.A.(+) 030804 N 316 0 027 0001 642.95 E.W. @ F.A.(+) 041204 N 0312.0 0002 682.73 041304 N 0313.0 0003 638.64 041404 N 0314.0 0004 393.32 041504 N 0315.0 0005 393.32 041604 N 0316.0 0006 407.34 042004 N 0317.0 0008 289.92 062304 N 0319.0 032 0001 100,280.00 E.W. @ L.S.(+) 080604 N 0005 0 033 0001 9,327.00 E.W. @ L.S.(+) 081004 N 001 0 034 0001 351.66 E.W. @ F.A.(+) 120403 N 049 0 0002 191.51 120203 N 028 0 0003 144.44 122903 N 054 0 0004 398.08 122903 N 055 0 0005 178.85 122903 N 056 0 0006 159.23 010204 N 058 0 0007 549.37 121703 N 046 0 0008 6,037.72 011304 N 064 0 0009 68.81 111903 N 027 0 0010 157.48 111903 N 026 0 0011 178.08 120603 N 035 0 0012 295.76 121803 N 206 0 0013 89.43 121003 N 038 0 0014 120.34 120903 N 037 0 0015 676.67 120303 N 033 0 0016 1,543.67 112103 N RMH171 0017 2,210.33 102503 N RMH178 0018 1,468.98 120803 N RMH154 0019 2,210.33 101803 N RMH999 0020 220.61 121403 N RMH204 0021 89.43 121103 N 039 0 0022 36.10 021304 N 242 0 0023 79.62 123103 N 057 0 0024 258.32 022304 N RMH088 0025 35.31 020904 N 086 0 0026 5,471.92 021004 N 80 0 0027 277.29 022404 N 024 0 0028 2,322.22 020304 N 239 0 0029 2,322.22 022304 N 083 0 0030 17.66 022304 N 082 0 0031 571.28 021804 N 073 0 0032 1,322.01 021804 N 081 0 0033 3,233.45 121503 N 051 0 035 0001 19,525.00 E.W. @ L.S.(+) 081004 N 001 0 037 0001 36,473.00 A.C. @ L.S.(+) 062603 N 0001 0 414,154.80 TOTAL THIS ESTIMATE 307,826.52 TOTAL PREVIOUS ESTIMATE 721,981.32 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 08/24/04 EST. NO.18 TIME 10:27 AM R.E. NAME: DARRYL SCHRAM 04-2357A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ADMINISTRATIVE RETEN -112,049.78 08 RETENTION -46,881.16 09 RETENTION 158,930.94 10 UNCOVERED SIGNS -5,000.00 13 RELEASE FOR UNCOVERE 5,000.00 15 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 05 LATE DOCUMENTS -10,000.00 09 RELEASE 7/03 DEDUCT 10,000.00 12 TRUKPER11/23/04 LTR -10,000.00 12 TRUCKING PAYROLLS -10,000.00 13 0.00 -30,000.00 TOTAL DEDUCTIONS 0.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 LOCATION RERUN 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 ------------------------------------------------------------------------------------------------------------------------------------ 01 SURVEY OF EXISTING NON-HIGHWAY LS 10,000.0000 10,000.00 0.000 0.00 FACILITIES 02 VIBRATION MONITORING LS 10,000.0000 10,000.00 0.000 0.00 S) 03 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.750 750.00 04 TIME-RELATED OVERHEAD LS 600,000.0000 600,000.00 0.996 597,600.00 05 ELECTRONIC MOBILE DAILY DIARY COMPUTER LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM DATA DELIVERY 06 TEMPORARY FENCE M 20.0000 43,400.00 195.700 3,914.00 07 TEMPORARY FENCE (TYPE MPB) M 10.0000 17,200.00 2,461.000 24,610.00 08 TEMPORARY FENCE (TYPE ESA) M 10.0000 39,200.00 3,920.000 39,200.00 09 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.750 750.00 PREVENTION PLAN 10 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.800 800.00 11 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 22,000.00 32.000 6,400.00 12 NON STORM WATER DISCHARGE LS 25,000.0000 25,000.00 1.000 25,000.00 13 TEMPORARY SILT FENCE M 6.0000 78,000.00 5,655.000 33,930.00 14 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 16,500.00 9.000 13,500.00 15 TEMPORARY COVER M2 3.0000 24,000.00 2,327.000 6,981.00 16 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 13,500.00 17.000 25,500.00 17 TEMPORARY CREEK DIVERSION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 18 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 1.000 50,000.00 S) 19 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.900 90,000.00 S) 20 TYPE III BARRICADE EA 100.0000 1,800.00 10.000 1,000.00 21 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4000 33,880.00 3,750.000 1,500.00 52,094.330 20,837.73 22 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 14,800.00 58.000 2,320.00 271.000 10,840.00 PROGRAM CAS145 PAGE 2 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CHANNELIZER (PORTABLE) EA 50.0000 3,000.00 240.000 12,000.00 24 TEMPORARY PAVEMENT MARKER EA 4.0000 68,400.00 338.000 1,352.00 18,397.000 73,588.00 25 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 40,000.00 4.000 20,000.00 26 TEMPORARY RAILING (TYPE K) M 70.0000 1,687,000.00 963.170 67,421.90 24,957.370 1,747,015.90 27 TEMPORARY CRASH CUSHION MODULE EA 200.0000 114,000.00 68.000 13,600.00 639.000 127,800.00 28 TEMPORARY TRAFFIC SCREEN M 20.0000 37,000.00 1,137.000 22,740.00 29 ABANDON CULVERT EA 1,000.0000 6,000.00 2.000 2,000.00 30 ABANDON SEWER M 100.0000 3,900.00 39.000 3,900.00 31 REMOVE WOOD FENCE M 100.0000 1,000.00 10.000 1,000.00 32 REMOVE CHAIN LINK FENCE M 10.0000 30,000.00 3,325.000 33,250.00 33 REMOVE FLARED END SECTION EA 250.0000 1,000.00 2.000 500.00 34 REMOVE PAINTED TRAFFIC STRIPE M 1.0000 16,300.00 1,008.840 1,008.84 31,049.550 31,049.55 35 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 2.0000 14,700.00 13,810.300 27,620.60 36 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 11,600.00 10,530.300 21,060.60 STRIPE 37 REMOVE PAVEMENT MARKER EA 1.0000 20,900.00 28.000 28.00 18,456.000 18,456.00 38 REMOVE ROADSIDE SIGN-ONE POST EA 100.0000 4,400.00 25.000 2,500.00 39 REMOVE ROADSIDE SIGN-TWO POST EA 100.0000 3,100.00 16.000 1,600.00 40 REMOVE ROADSIDE SIGN EA 50.0000 1,450.00 15.000 750.00 (STRAP AND SADDLE BRACKET METHOD) 41 REMOVE SIGN STRUCTURE EA 4,000.0000 12,000.00 0.500 2,000.00 2.500 10,000.00 42 REMOVE BRIDGE MOUNTED SIGN EA 1,000.0000 2,000.00 2.000 2,000.00 43 REMOVE CULVERT M 50.0000 35,500.00 530.000 26,500.00 44 REMOVE INLET EA 500.0000 20,500.00 28.000 14,000.00 45 REMOVE HEADWALL EA 1,000.0000 6,000.00 7.000 7,000.00 46 REMOVE SEWER MANHOLE EA 500.0000 1,500.00 3.000 1,500.00 47 REMOVE RETAINING WALL (PORTION) M3 125.0000 5,000.00 92.000 11,500.00 48 REMOVE EXISTING SOUND WALL M 50.0000 42,000.00 985.000 49,250.00 49 REMOVE BASE AND SURFACING M3 20.0000 8,000.00 100.200 2,004.00 PROGRAM CAS145 PAGE 3 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 RECONSTRUCT METAL BEAM GUARD RAILING M 65.0000 27,300.00 420.000 27,300.00 51 RELOCATE HYDRANT EA 2,500.0000 10,000.00 0.000 0.00 52 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 500.00 0.000 0.00 53 RELOCATE ROADSIDE SIGN EA 350.0000 2,800.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 54 ADJUST SEWER CLEANOUT TO GRADE EA 500.0000 2,000.00 0.000 0.00 55 ADJUST WATER VALVE COVER TO GRADE EA 300.0000 3,000.00 0.000 0.00 56 ADJUST INLET EA 1,000.0000 15,000.00 2.000 2,000.00 7.000 7,000.00 57 ADJUST MANHOLE TO GRADE EA 500.0000 10,000.00 0.000 0.00 58 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 25,500.00 3,884.740 38,847.40 12,516.740 125,167.40 S) (30 MM MAXIMUM) 59 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 76,800.00 3,001.750 30,017.50 6,203.750 62,037.50 S) (45 MM MAXIMUM) 60 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 4,200.00 2,112.000 21,120.00 S) (75 MM MAXIMUM) 61 REMOVE CONCRETE SIDEWALK AND DRIVEWAY M2 15.0000 13,500.00 50.000 750.00 844.230 12,663.45 62 REMOVE CONCRETE CURB M 10.0000 25,400.00 2,822.010 28,220.10 63 REMOVE CONCRETE BARRIER M 60.0000 6,600.00 111.500 6,690.00 64 CAP INLET EA 1,000.0000 5,000.00 4.000 4,000.00 65 BRIDGE REMOVAL (PORTION), LOCATION A LS 3,000.0000 3,000.00 1.000 3,000.00 66 BRIDGE REMOVAL (PORTION), LOCATION B LS 8,700.0000 8,700.00 1.000 8,700.00 67 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 1.000 35,000.00 68 BRIDGE REMOVAL (PORTION), LOCATION D LS 10,000.0000 10,000.00 1.000 10,000.00 69 REMOVE AND REPLACE CONCRETE BARRIER M 400.0000 120,000.00 297.700 119,080.00 (RETAINING WALL) 70 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 0.900 180,000.00 71 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.650 32,500.00 72 ROADWAY EXCAVATION M3 20.0000 942,000.00 1,117.000 22,340.00 44,767.000 895,340.00 73 ROADWAY EXCAVATION (TYPE Y) M3 20.0000 222,000.00 20,541.000 410,820.00 (AERIALLY DEPOSITED LEAD) 74 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 75 STRUCTURE EXCAVATION (TYPE A) M3 100.0000 184,000.00 1,840.000 184,000.00 F) 76 STRUCTURE EXCAVATION (RETAINING WALL) M3 100.0000 90,000.00 950.000 95,000.00 PROGRAM CAS145 PAGE 4 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 16,000.00 160.000 16,000.00 F) 78 STRUCTURE BACKFILL (CULVERT) M3 100.0000 13,000.00 0.000 0.00 79 STRUCTURE BACKFILL (RETAINING WALL) M3 80.0000 92,800.00 1.450 116.00 1,242.450 99,396.00 80 SAND BACKFILL (ABANDON SEWER) M3 150.0000 2,100.00 0.000 0.00 81 DITCH EXCAVATION M3 30.0000 28,500.00 912.200 27,366.00 82 IMPORTED MATERIAL (SHOULDER BACKING) TONN 80.0000 20,000.00 0.000 0.00 83 IMPORTED BORROW (LIGHTWEIGHT AGGREGATE) M3 70.0000 73,500.00 -26.000 -1,820.00 517.000 36,190.00 84 HIGHWAY PLANTING LS 500,000.0000 500,000.00 0.420 210,000.00 S) 85 EROSION CONTROL (BLANKET) M2 2.0000 20,400.00 669.145 1,338.29 1,339.145 2,678.29 S) 86 STRAW (EROSION CONTROL) TONN 350.0000 14,700.00 16.200 5,670.00 S) 87 FIBER (EROSION CONTROL) KG 1.0000 6,680.00 1,295.000 1,295.00 S) 88 FIBER ROLLS M 10.0000 91,900.00 3,876.000 38,760.00 6,908.000 69,080.00 S) 89 FIBER ROLL CHECK DAM EA 250.0000 7,000.00 5.000 1,250.00 S) 90 INLET PROTECTION EA 500.0000 2,500.00 0.000 0.00 91 FLARED END PROTECTION EA 500.0000 4,500.00 2.000 1,000.00 2.000 1,000.00 92 COMPOST (EROSION CONTROL) KG 0.5000 9,800.00 0.000 0.00 S) 93 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 4,000.00 2.000 1,000.00 S) 94 PURE LIVE SEED (EROSION CONTROL) KG 40.0000 25,200.00 0.000 0.00 S) 95 STABILIZING EMULSION (EROSION CONTROL) KG 1.0000 1,460.00 567.000 567.00 S) 96 PLANT ESTABLISHMENT WORK LS 1,000.0000 1,000.00 0.000 0.00 S) 97 IRRIGATION SYSTEM LS 500,000.0000 500,000.00 0.020 10,000.00 0.920 460,000.00 S) 98 MANUAL AIR RELEASE VALVE EA 2,000.0000 12,000.00 6.000 12,000.00 99 200 MM CORRUGATED HIGH DENSITY M 150.0000 1,650.00 0.000 0.00 S) POLYETHYLENE PIPE CONDUIT 00 150 MM CORRUGATED STEEL PIPE CONDUIT M 150.0000 4,350.00 29.000 4,350.00 S) (1.63 MM THICK) 01 200 MM WELDED STEEL PIPE CONDUIT M 300.0000 43,500.00 102.700 30,810.00 S) (6.35 MM THICK) 02 EXTEND 250 MM CONDUIT M 400.0000 12,800.00 18.000 7,200.00 S) 03 FINISHING ROADWAY LS 1,000.0000 1,000.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 CLASS 4 AGGREGATE SUBBASE M3 25.0000 1,060,000.00 5,385.000 134,625.00 32,205.000 805,125.00 05 CLASS 3 AGGREGATE BASE M3 80.0000 58,400.00 109.000 8,720.00 722.000 57,760.00 06 CEMENT TREATED BASE M3 80.0000 1,248,000.00 2,000.000 160,000.00 15,303.000 1,224,240.00 (PLANT-MIXED, CLASS A) 07 ASPHALTIC EMULSION (CURING SEAL) TONN 1.0000 120.00 15.580 15.58 32.470 32.47 08 ASPHALT CONCRETE (TYPE A) TONN 50.0000 2,675,000.00 10,961.150 548,057.50 45,797.633 2,289,881.65 09 ASPHALT CONCRETE (OPEN GRADED) TONN 50.0000 146,000.00 1,804.880 90,244.00 1,804.880 90,244.00 10 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 7.0000 41,790.00 931.000 6,517.00 3,012.000 21,084.00 AREA) 11 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 5.0000 3,650.00 234.000 1,170.00 234.000 1,170.00 12 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.0000 100.00 0.000 0.00 13 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 5.0000 3,700.00 0.000 0.00 14 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 5.0000 4,900.00 762.000 3,810.00 15 ASPHALTIC EMULSION (PAINT BINDER) TONN 2,000.0000 64,000.00 17.880 35,760.00 43.780 87,560.00 16 FURNISH PILING (CLASS 900C) M 35.0000 49,665.00 1,412.000 49,420.00 17 FURNISH PILING (CLASS 900 C) M 34.0000 102,000.00 0.040 1.36 3,016.690 102,567.46 (MODIFIED) 18 DRIVE PILE (CLASS 900C) EA 1,350.0000 120,150.00 89.000 120,150.00 S) 19 DRIVE PILE (CLASS 900 C) (MODIFIED) EA 650.0000 261,300.00 405.000 263,250.00 S) 20 SEAL COURSE CONCRETE M3 200.0000 98,000.00 235.500 47,100.00 21 STRUCTURAL CONCRETE, BRIDGE M3 700.0000 83,300.00 119.000 83,300.00 F) 22 STRUCTURE CONCRETE, RETAINING WALL M3 500.0000 65,000.00 6.250 3,125.00 136.250 68,125.00 SF)(SOUND WALL) 23 STRUCTURAL CONCRETE, RETAINING WALL M3 500.0000 375,000.00 2.500 1,250.00 750.000 375,000.00 F) 24 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 135,000.00 25.750 25,750.00 129.090 129,090.00 F) 25 MINOR CONCRETE (BACKFILL) M3 120.0000 27,600.00 33.700 4,044.00 116.700 14,004.00 26 DRILL AND BOND DOWEL M 100.0000 2,500.00 23.000 2,300.00 27 FURNISH PRECAST PRESTRESSED CONCRETE EA 25,000.0000 75,000.00 3.000 75,000.00 S) BOX GIRDER (20 M - 25 M) 28 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 5,000.0000 15,000.00 3.000 15,000.00 S) GIRDER 29 SOUND WALL (RETAINING WALL) M2 150.0000 29,850.00 199.000 29,850.00 SF) 30 SOUND WALL (BARRIER) (MASONRY BLOCK) M2 120.0000 334,920.00 139.600 16,752.00 2,791.000 334,920.00 SF) PROGRAM CAS145 PAGE 6 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 SOUND WALL (MASONRY BLOCK) M2 240.0000 384,240.00 1,601.000 384,240.00 SF) 32 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 76,400.00 24,098.000 48,196.00 SF) 33 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 27,650.00 2,024.000 5,060.00 28,127.000 70,317.50 SF)(RETAINING WALL) 34 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 2,850.00 1,140.000 2,850.00 SF) 35 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 29,500.00 11,800.000 29,500.00 SF)(BRIDGE) 36 FURNISH SIGN STRUCTURE (TRUSS) KG 5.0000 275,500.00 3,399.000 16,995.00 59,520.000 297,600.00 S) 37 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 53,500.00 4,078.000 4,078.00 57,496.000 57,496.00 S) 38 920 MM CAST-IN-DRILLED-HOLE M 1,000.0000 79,000.00 81.000 81,000.00 S) CONCRETE PILE (SIGN FOUNDATION) 39 METAL (RAIL MOUNTED SIGN) KG 8.0000 11,920.00 1,488.700 11,909.60 40 ROADSIDE SIGN - ONE POST EA 300.0000 21,600.00 38.000 11,400.00 41 ROADSIDE SIGN - TWO POST EA 700.0000 19,600.00 24.000 16,800.00 42 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 7,100.00 24.000 2,400.00 METHOD) 43 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 500.0000 5,500.00 0.000 0.00 44 INSTALL FRAMED SIGN PANEL EA 1,500.0000 12,000.00 10.000 15,000.00 45 INSTALL ROADSIDE SIGN EA 1,000.0000 11,000.00 11.000 11,000.00 (LAMINATED WOOD BOX POST) 46 300 MM ALTERNATIVE PIPE CULVERT M 100.0000 16,000.00 64.000 6,400.00 222.000 22,200.00 47 450 MM ALTERNATIVE PIPE CULVERT M 150.0000 493,500.00 1,825.170 273,775.50 3,105.070 465,760.50 48 600 MM ALTERNATIVE PIPE CULVERT M 180.0000 30,600.00 104.000 18,720.00 49 600 MM RECLAIMED WATER SUPPLY LINE M 750.0000 1,357,500.00 1,817.000 1,362,750.00 50 675 MM REINFORCED CONCRETE PIPE M 1,000.0000 3,000.00 2.000 2,000.00 51 750 MM REINFORCED CONCRETE PIPE M 200.0000 24,200.00 121.000 24,200.00 52 1125 MM REINFORCED CONCRETE PIPE M 3,000.0000 3,000.00 1.000 3,000.00 53 300 MM REINFORCED CONCRETE PIPE M 120.0000 6,600.00 59.700 7,164.00 (CLASS IV) 54 375 MM REINFORCED CONCRETE PIPE M 130.0000 9,100.00 0.000 0.00 (CLASS IV) 55 450 MM REINFORCED CONCRETE PIPE M 150.0000 12,000.00 16.000 2,400.00 (CLASS IV) 56 600 MM REINFORCED CONCRETE PIPE M 225.0000 2,700.00 11.000 2,475.00 (CLASS IV) 57 1650 MM REINFORCED CONCRETE PIPE M 1,500.0000 10,500.00 10.600 15,900.00 (CLASS IV, RUBBER GASKET JOINT) PROGRAM CAS145 PAGE 7 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 450 MM CORRUGATED STEEL PIPE M 2,000.0000 4,000.00 14.000 28,000.00 (3.51 MM THICK) 59 1350 MM BITUMINOUS COATED CORRUGATED M 2,000.0000 4,000.00 2.000 4,000.00 STEEL PIPE (3.51 MM THICK) 60 450 MM SLOTTED CORRUGATED STEEL PIPE M 100.0000 10,000.00 0.000 0.00 (3.51 MM THICK) 61 450 MM BITUMINOUS COATED CORRUGATED M 100.0000 1,600.00 0.000 0.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 62 GRATED LINE DRAIN M 300.0000 189,000.00 412.000 123,600.00 63 300 MM ALTERNATIVE FLARED END SECTION EA 300.0000 4,500.00 11.000 3,300.00 64 450 MM ALTERNATIVE FLARED END SECTION EA 350.0000 7,000.00 12.000 4,200.00 65 675 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 2.000 1,000.00 66 750 MM ALTERNATIVE FLARED END SECTION EA 700.0000 700.00 1.000 700.00 67 1350 MM ALTERNATIVE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500.00 68 600 MM BUTTERFLY VALVE EA 4,000.0000 20,000.00 5.000 20,000.00 69 675 MM CLAY SEWER PIPE (EXTRA STRENGTH) M 400.0000 14,000.00 34.000 13,600.00 70 SEWER MANHOLE M 3,500.0000 21,000.00 5.100 17,850.00 71 ROCK SLOPE PROTECTION (1T, METHOD A) M3 150.0000 9,600.00 90.000 13,500.00 72 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 140.0000 15,400.00 77.970 10,915.80 104.970 14,695.80 73 ROCK SLOPE PROTECTION M3 120.0000 15,600.00 52.680 6,321.60 (BACKING NO. 2, METHOD B) 74 ROCK SLOPE PROTECTION FABRIC M2 2.0000 1,240.00 175.000 350.00 555.000 1,110.00 75 MINOR CONCRETE (MISCELLANEOUS M3 300.0000 144,000.00 99.810 29,943.00 473.600 142,080.00 CONSTRUCTION) 76 MINOR CONCRETE (GUTTER) M 60.0000 7,800.00 55.000 3,300.00 129.000 7,740.00 77 MISCELLANEOUS IRON AND STEEL KG 2.0000 33,400.00 8,184.000 16,368.00 SF) 78 CHAIN LINK FENCE (TYPE CL-1.2) M 35.0000 37,100.00 19.600 686.00 134.000 4,690.00 S) 79 CHAIN LINK FENCE (TYPE CL-1.2, M 25.0000 45,000.00 1,060.000 26,500.00 1,060.000 26,500.00 S) VINYL-CLAD) 80 CHAIN LINK FENCE (MODIFIED M 30.0000 54,300.00 1,810.000 54,300.00 S) TYPE CL - 1.2, BLACK VINYL-CLAD) 81 CHAIN LINK FENCE (TYPE CL-1.2 WITH M 40.0000 6,000.00 0.000 0.00 S) REDWOOD LATH) 82 CHAIN LINK FENCE (TYPE CL-1.8) M 40.0000 8,000.00 182.000 7,280.00 S) 83 REDWOOD FENCE M 250.0000 3,000.00 10.100 2,525.00 S) PROGRAM CAS145 PAGE 8 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 84 1.2 M CHAIN LINK GATE (TYPE CL-1.2) EA 500.0000 3,000.00 0.000 0.00 S) 85 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 1,000.00 0.000 0.00 S) 86 SURVEY MONUMENT EA 500.0000 4,000.00 0.000 0.00 87 DELINEATOR (CLASS 1) EA 35.0000 4,200.00 0.000 0.00 88 GUARD RAILING DELINEATOR EA 30.0000 1,920.00 0.000 0.00 89 OBJECT MARKER (TYPE K) EA 50.0000 400.00 0.000 0.00 90 OBJECT MARKER (TYPE P) EA 50.0000 200.00 0.000 0.00 91 OBJECT MARKER (TYPE R) EA 50.0000 250.00 0.000 0.00 92 PAINT 1/10 MILE POST NUMBERS ON EA 25.0000 3,000.00 123.000 3,075.00 MEDIAN BARRIER 93 METAL BEAM GUARD RAILING (WOOD POST) M 70.0000 17,500.00 57.700 4,039.00 165.700 11,599.00 S) 94 TUBULAR HANDRAILING M 125.0000 7,500.00 57.000 7,125.00 SF) 95 CONCRETE BARRIER (TYPE 27S MODIFIED) M 250.0000 210,000.00 840.000 210,000.00 96 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 100.0000 80,000.00 400.000 40,000.00 S) 97 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 44,000.00 1.000 2,000.00 16.000 32,000.00 S) 98 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 8,400.00 1.000 700.00 11.000 7,700.00 S) 99 CRASH CUSHION, SAND FILLED EA 300.0000 19,200.00 0.000 0.00 00 CONCRETE BARRIER (TYPE 60) M 200.0000 90,000.00 409.500 81,900.00 409.500 81,900.00 01 CONCRETE BARRIER (TYPE 60C) M 180.0000 516,600.00 3,053.700 549,666.00 02 CONCRETE BARRIER (TYPE 60D) M 250.0000 17,500.00 49.400 12,350.00 49.400 12,350.00 03 CONCRETE BARRIER (TYPE 60E) M 1,000.0000 21,000.00 43.000 43,000.00 148.000 148,000.00 04 CONCRETE BARRIER (TYPE 732 MODIFIED) M 160.0000 12,000.00 60.000 9,600.00 F) 05 CONCRETE BARRIER (TYPE 736 MODIFIED) M 300.0000 113,700.00 394.000 118,200.00 F) 06 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 6,000.00 0.000 0.00 07 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 21,900.00 0.000 0.00 08 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 13,400.00 0.000 0.00 09 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 1,810.00 0.000 0.00 (DASHED YELLOW) 10 BARRIER MARKER EA 15.0000 22,500.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 11 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 32,200.00 0.000 0.00 S) 12 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 25,170.00 0.000 0.00 13 LIGHTING (CITY STREET) LS 50,000.0000 50,000.00 1.000 50,000.00 S) 14 LIGHTING (STAGE CONSTRUCTION) LS 150,000.0000 150,000.00 1.000 150,000.00 S) 15 LIGHTING AND SIGN ILLUMINATION LS 500,000.0000 500,000.00 0.060 30,000.00 0.950 475,000.00 S) 16 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 5,000.0000 45,000.00 2.000 10,000.00 9.000 45,000.00 17 ELECTRIC SERVICE (IRRIGATION) LS 50,000.0000 50,000.00 0.050 2,500.00 1.000 50,000.00 18 TRAFFIC OPERATION SYSTEM (LOCATION 1) LS 100,000.0000 100,000.00 0.150 15,000.00 0.950 95,000.00 S) 19 TRAFFIC OPERATION SYSTEM (LOCATION 2) LS 50,000.0000 50,000.00 0.150 7,500.00 0.950 47,500.00 S) 20 TRAFFIC OPERATION SYSTEM (LOCATION 3) LS 50,000.0000 50,000.00 0.900 45,000.00 S) 21 TRAFFIC OPERATION SYSTEM (LOCATION 4) LS 50,000.0000 50,000.00 0.050 2,500.00 0.950 47,500.00 S) 22 TRAFFIC OPERATION SYSTEM (LOCATION 5) LS 50,000.0000 50,000.00 0.050 2,500.00 0.950 47,500.00 S) 23 TRAFFIC OPERATION SYSTEM (LOCATION 6) LS 50,000.0000 50,000.00 0.050 2,500.00 0.950 47,500.00 S) 24 TRAFFIC OPERATION SYSTEM (LOCATION 7) LS 100,000.0000 100,000.00 0.900 90,000.00 S) 25 TRAFFIC OPERATION SYSTEM (LOCATION 8) LS 100,000.0000 100,000.00 0.800 80,000.00 S) 26 TRAFFIC OPERATION SYSTEM (LOCATION 9) LS 10,000.0000 10,000.00 0.800 8,000.00 S) 27 TRAFFIC OPERATION SYSTEM (LOCATION 10) LS 10,000.0000 10,000.00 0.800 8,000.00 S) 28 TRAFFIC OPERATION SYSTEM (LOCATION 11) LS 100,000.0000 100,000.00 0.700 70,000.00 S) 29 TRAFFIC OPERATION SYSTEM (LOCATION 12) LS 50,000.0000 50,000.00 0.900 45,000.00 S) 30 TRAFFIC OPERATION SYSTEM (LOCATION 13) LS 50,000.0000 50,000.00 0.600 30,000.00 S) 31 TRAFFIC OPERATION SYSTEM (LOCATION 14) LS 50,000.0000 50,000.00 0.500 25,000.00 S) 32 TRAFFIC OPERATION SYSTEM (LOCATION 15) LS 1,000.0000 1,000.00 1.000 1,000.00 S) 33 TRAFFIC OPERATION SYSTEM (LOCATION 16) LS 50,000.0000 50,000.00 0.900 45,000.00 S) 34 TRAFFIC OPERATION SYSTEM (LOCATION 17) LS 50,000.0000 50,000.00 0.500 25,000.00 S) 35 FIRE HYDRANT EA 6,500.0000 13,000.00 1.000 6,500.00 PROGRAM CAS145 PAGE 10 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2357A4 TIME 10:27 AM ESTIMATE NO. 18 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 08/20/04 R.E. NAME: DARRYL SCHRAM DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,863,103.67 19,032,525.70 ADJUSTMENT OF COMPENSATION 36,473.00 37,703.00 EXTRA WORK 377,681.80 684,278.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,277,258.47 19,754,507.02 36 MOBILIZATION LS 2275,000.0000 2,275,000.00 1.000 2,275,000.00 ORIGINAL CONTRACT AMOUNT 22,950,265.00 TOTAL WORK COMPLETED 2,277,258.47 22,029,507.02 MATERIALS ON HAND ON SITE 130,000.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -30,000.00 TOTAL 2,277,258.47 22,129,507.02 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 02/17/03 10/01/04 266 113 67 2 89% 95% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H DARRYL SCHRAM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/04