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 04/03/07 EST. NO.07 TIME 09:29 AM R.E. NAME: PATEL BHARAT 04-249044 --------------------------------------------------------------------------- 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 04/03/07 EST. NO.07 TIME 09:29 AM R.E. NAME: PATEL BHARAT 04-249044 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUP -78,400.00 05 0.00 -78,400.00 TOTAL DEDUCTIONS 0.00 -78,400.00 PROGRAM CAS145 PAGE 1 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 04-ALA-238-14.2/16.7 ------------------------------ 04-ALA-880-18.3/20.7 FCI CONSTRUCTORS INC IN ALAMEDA COUNTY IN AND NEAR 04-ALA-580-R29.4/R31.4 2100 GOODYEAR ROAD HAYWARD AND SAN LEANDRO AT VARIOUS BENICIA CA 94510 LOCATIONS FED. AID NO. STPL-6204(57)N WIDENING AND REHABILITATE ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.250 2,500.00 02 TIME-RELATED OVERHEAD LS 3800,000.0000 3,800,000.00 0.180 684,000.00 03 TEMPORARY FENCE (TYPE ESA) M 10.0000 7,200.00 66.000 660.00 1,766.000 17,660.00 04 300 MM TEMPORARY CULVERT M 250.0000 47,500.00 3.000 750.00 05 TEMPORARY INLET EA 3,000.0000 42,000.00 0.000 0.00 06 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 1.000 3,750.00 PREVENTION PLAN 07 WATER POLLUTION CONTROL LS 100,000.0000 100,000.00 0.180 18,000.00 08 TEMPORARY SILT FENCE M 12.0000 58,560.00 1,449.160 17,389.92 09 TEMPORARY CONCRETE WASHOUT FACILITY LS 70,000.0000 70,000.00 0.140 9,800.00 10 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 82,500.00 16.250 40,625.00 11 TEMPORARY COVER M2 3.0000 29,700.00 4,115.650 12,346.95 12 TEMPORARY DRAINAGE INLET PROTECTION EA 425.0000 26,775.00 46.750 19,868.75 13 PHOTOGRAPHIC SURVEY OF EXISTING LS 120,000.0000 120,000.00 0.350 42,000.00 S) FACILITIES 14 VIBRATION MONITORING LS 130,000.0000 130,000.00 0.250 32,500.00 S) 15 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.750 75,000.00 S) 16 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.180 54,000.00 S) 17 TEMPORARY TRAFFIC STRIPE (PAINT) M 6.6000 12,870.00 3,492.840 23,052.74 S) 18 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 30,000.00 184.000 7,360.00 S) 19 TEMPORARY PAVEMENT MARKER EA 10.0000 2,000.00 225.000 2,250.00 S) 20 PORTABLE CHANGEABLE MESSAGE SIGN EA 12,000.0000 252,000.00 11.250 135,000.00 S) 21 TEMPORARY RAILING (TYPE K) M 30.0000 900,000.00 10,181.200 305,436.00 S) 22 TEMPORARY CRASH CUSHION MODULE EA 325.0000 299,000.00 280.000 91,000.00 S) PROGRAM CAS145 PAGE 2 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY CRASH CUSHION MODULE EA 5,000.0000 10,000.00 0.000 0.00 S) (TYPE ADIEM) 24 ABANDON CULVERT M 65.0000 53,950.00 241.250 15,681.25 25 ABANDON INLET EA 700.0000 16,800.00 4.000 2,800.00 26 ABANDON SEWER M 15.0000 2,550.00 170.000 2,550.00 27 OBLITERATE SURFACING M2 6.0000 132,000.00 0.000 0.00 28 REMOVE CHAIN LINK FENCE M 15.0000 7,800.00 886.960 13,304.40 29 REMOVE METAL BEAM GUARD RAILING M 25.0000 43,750.00 541.000 13,525.00 30 REMOVE FLARED END SECTION EA 300.0000 1,800.00 0.000 0.00 31 REMOVE TEE EA 400.0000 3,600.00 6.000 2,400.00 32 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 14.0000 127,820.00 5,948.490 83,278.86 33 REMOVE PAINTED TRAFFIC STRIPE M 3.5000 149,100.00 3,463.120 12,120.92 34 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 170,000.00 12,696.460 50,785.84 35 REMOVE PAVEMENT MARKER EA 2.0000 6,720.00 4,891.000 9,782.00 36 REMOVE ROADSIDE SIGN EA 50.0000 1,400.00 2.000 100.00 37 REMOVE SIGN STRUCTURE EA 4,000.0000 36,000.00 1.000 4,000.00 38 REMOVE CULVERT M 100.0000 121,000.00 175.330 17,533.00 39 REMOVE INLET EA 700.0000 31,500.00 13.000 9,100.00 40 REMOVE HEADWALL EA 1,600.0000 1,600.00 0.000 0.00 41 REMOVE MANHOLE EA 2,500.0000 2,500.00 1.000 2,500.00 42 REMOVE RETAINING WALL LS 20,000.0000 20,000.00 0.000 0.00 43 REMOVE RETAINING WALL (PORTION) LS 6,000.0000 6,000.00 0.000 0.00 44 SALVAGE SIGN STRUCTURE EA 10,000.0000 20,000.00 0.000 0.00 S) 45 RECONSTRUCT CHAIN LINK FENCE M 30.0000 3,600.00 0.000 0.00 S) 46 RECONSTRUCT METAL BEAM GUARD RAILING M 50.0000 23,000.00 0.000 0.00 S) 47 RECONSTRUCT CONCRETE BARRIER M 1,600.0000 416,000.00 0.000 0.00 (TYPE BART D) 48 RESET CRASH CUSHION EA 1,000.0000 3,000.00 0.000 0.00 49 RELOCATE ROADSIDE SIGN EA 300.0000 26,100.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ADJUST INLET EA 2,000.0000 24,000.00 0.000 0.00 51 MODIFY MANHOLE EA 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000.00 52 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.5500 497,000.00 0.000 0.00 S) 53 REMOVE CONCRETE (CURB AND GUTTER) M 18.0000 9,000.00 155.670 2,802.06 54 REMOVE CONCRETE BARRIER M 68.0000 227,800.00 371.200 25,241.60 55 REMOVE SOUND WALL M 150.0000 148,500.00 741.000 111,150.00 56 ACCESS OPENING, SOFFIT EA 2,000.0000 20,000.00 0.000 0.00 57 CAP INLET EA 1,200.0000 10,800.00 0.000 0.00 58 CAP MANHOLE EA 2,500.0000 2,500.00 0.000 0.00 59 REMOVE CRASH CUSHION EA 500.0000 5,500.00 0.000 0.00 60 BRIDGE REMOVAL (PORTION), LOCATION A LS 45,000.0000 45,000.00 0.000 0.00 61 BRIDGE REMOVAL (PORTION), LOCATION B LS 45,000.0000 45,000.00 0.000 0.00 62 BRIDGE REMOVAL (PORTION), LOCATION C LS 30,000.0000 30,000.00 0.000 0.00 63 BRIDGE REMOVAL (PORTION), LOCATION D LS 300,000.0000 300,000.00 0.000 0.00 64 BRIDGE REMOVAL (PORTION), LOCATION E LS 60,000.0000 60,000.00 0.000 0.00 65 BRIDGE REMOVAL (PORTION), LOCATION F LS 150,000.0000 150,000.00 0.000 0.00 66 BRIDGE REMOVAL (PORTION), LOCATION G LS 200,000.0000 200,000.00 0.200 40,000.00 67 BRIDGE REMOVAL (PORTION), LOCATION H LS 200,000.0000 200,000.00 0.000 0.00 68 BRIDGE REMOVAL (PORTION), LOCATION J LS 35,000.0000 35,000.00 0.000 0.00 69 BRIDGE REMOVAL (PORTION), LOCATION K LS 75,000.0000 75,000.00 0.200 15,000.00 70 BRIDGE REMOVAL (PORTION), LOCATION M LS 50,000.0000 50,000.00 0.600 30,000.00 71 BRIDGE REMOVAL (PORTION), LOCATION N LS 10,000.0000 10,000.00 0.000 0.00 72 JACKING SUPERSTRUCTURE, LOCATION C LS 40,000.0000 40,000.00 0.000 0.00 73 JACKING SUPERSTRUCTURE, LOCATION E LS 60,000.0000 60,000.00 0.000 0.00 74 CLEARING AND GRUBBING LS 285,000.0000 285,000.00 0.980 279,300.00 75 DEVELOP WATER SUPPLY LS 26,400.0000 26,400.00 0.300 7,920.00 76 ROADWAY EXCAVATION M3 60.5000 2,804,175.00 3,134.240 189,621.52 PROGRAM CAS145 PAGE 4 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 LEAD COMPLIANCE PLAN LS 2,340.0000 2,340.00 1.000 2,340.00 78 STRUCTURE EXCAVATION (BRIDGE) M3 100.0000 572,500.00 1,421.840 142,184.00 F) 79 STRUCTURE EXCAVATION (RETAINING WALL) M3 150.0000 1,564,050.00 2,398.500 359,775.00 F) 80 STRUCTURE BACKFILL (BRIDGE) M3 150.0000 581,400.00 0.000 0.00 F) 81 STRUCTURAL BACKFILL (RETAINING WALL) M3 100.0000 55,600.00 0.000 0.00 F) (CELLULAR CONCRETE) 82 STRUCTURAL BACKFILL (BRIDGE) M3 95.0000 971,850.00 0.000 0.00 F) (CELLULAR CONCRETE) 83 STRUCTURE BACKFILL (RETAINING WALL) M3 90.0000 1,389,420.00 0.000 0.00 F) 84 SAND BACKFILL M3 125.0000 20,000.00 54.820 6,852.50 85 DITCH EXCAVATION M3 125.0000 241,250.00 0.000 0.00 86 EARTH RETAINING STRUCTURE, LOCATION A M2 1,000.0000 882,000.00 300.000 300,000.00 370.000 370,000.00 F) 87 EARTH RETAINING STRUCTURE, LOCATION B M2 1,150.0000 2,012,500.00 140.000 161,000.00 F) 88 EARTH RETAINING STRUCTURE, LOCATION C M2 1,100.0000 1,485,000.00 107.500 118,250.00 202.500 222,750.00 F) 89 EARTH RETAINING STRUCTURE, LOCATION D M2 800.0000 432,000.00 49.000 39,200.00 F) 90 IMPORTED BORROW M3 1.0000 24,200.00 0.000 0.00 91 LIGHTWEIGHT FILL (RETAINING WALL) M3 180.0000 37,620.00 0.000 0.00 F) 92 STRAW (EROSION CONTROL) TONN 575.0000 11,500.00 0.000 0.00 S) 93 FIBER (EROSION CONTROL) KG 1.5000 4,815.00 0.000 0.00 S) 94 FIBER ROLLS M 13.2000 150,480.00 891.360 11,765.95 S) 95 COMPOST (EROSION CONTROL) M3 360.0000 14,040.00 0.000 0.00 S) 96 PURE LIVE SEED (EROSION CONTROL) KG 160.0000 86,400.00 0.000 0.00 S) 97 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.2500 6,900.00 0.000 0.00 S) 98 STABILIZING EMULSION (EROSION CONTROL) KG 6.0000 4,200.00 0.000 0.00 S) 99 MAINTAIN EXISTING PLANTED AREAS LS 25,000.0000 25,000.00 0.000 0.00 S) 00 MAINTAIN EXISTING IRRIGATION FACILITIES LS 15,000.0000 15,000.00 0.000 0.00 S) 01 IRRIGATION SYSTEM LS 250,000.0000 250,000.00 0.070 17,500.00 S) 02 NPS 3 SUPPLY LINE (BRIDGE) M 485.0000 171,690.00 0.000 0.00 03 WATER METER - 50MM EA 100,000.0000 600,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 WATER METER - 40MM EA 45,000.0000 45,000.00 0.000 0.00 S) 05 200 MM CORRUGATED HIGH DENSITY M 325.0000 31,525.00 0.000 0.00 S) POLYETHYLENE PIPE CONDUIT 06 FINISHING ROADWAY LS 120,000.0000 120,000.00 0.000 0.00 07 CLASS 4 AGGREGATE SUBBASE M3 28.0000 604,800.00 386.000 10,808.00 08 AGGREGATE BASE (APPROACH SLAB) M3 450.0000 20,250.00 0.000 0.00 09 CLASS 3 AGGREGATE BASE M3 450.0000 6,300.00 0.000 0.00 10 LEAN CONCRETE BASE M3 200.0000 3,780,000.00 0.000 0.00 11 ASPHALT TREATED PERMEABLE BASE M3 285.0000 330,600.00 0.000 0.00 12 ASPHALT CONCRETE TONN 78.5000 4,945,500.00 944.000 74,104.00 13 ASPHALT CONCRETE (LEVELING) TONN 850.0000 14,450.00 12.000 10,200.00 14 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 129.0000 1,548,000.00 0.000 0.00 15 RUBBERIZED ASPHALT CONCRETE (TYPE O) TONN 131.0000 1,185,550.00 0.000 0.00 16 PAVEMENT REINFORCING FABRIC M2 2.5000 58,500.00 0.000 0.00 17 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 12.0000 2,520.00 0.000 0.00 18 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 12.0000 1,680.00 0.000 0.00 19 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 12.0000 11,400.00 0.000 0.00 20 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 12.0000 3,120.00 0.000 0.00 21 SHOULDER RUMBLE STRIP M 2.0000 5,880.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 22 CONCRETE PAVEMENT M3 350.0000 731,500.00 0.000 0.00 23 REPLACE CONCRETE PAVEMENT M3 4,000.0000 56,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 24 SEAL PAVEMENT JOINT M 17.0000 24,820.00 0.000 0.00 25 CRACK EXISTING CONCRETE PAVEMENT M2 2.5000 50,250.00 0.000 0.00 26 450 MM CAST-IN-DRILLED-HOLE CONCRETE M 345.0000 671,715.00 98.600 34,017.00 215.600 74,382.00 S) PILING 27 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 1,040.0000 320,320.00 30.000 31,200.00 338.000 351,520.00 S) PILING 28 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 5,350.0000 181,900.00 34.000 181,900.00 S) PILING 29 FURNISH PILING (CLASS 900) M 150.0000 1,369,200.00 0.000 0.00 (ALTERNATIVE "X" MODIFIED) 30 DRIVE PILE (CLASS 900) EA 1,400.0000 592,200.00 0.000 0.00 S) (ALTERNATIVE "X" MODIFIED) PROGRAM CAS145 PAGE 6 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 FURNISH PILING (CLASS 900) M 200.0000 196,200.00 981.000 196,200.00 (ALTERNATIVE W) 32 DRIVE PILE (CLASS 900) (ALTERNATIVE W) EA 1,400.0000 53,200.00 38.000 53,200.00 S) 33 FURNISH PILING (CLASS 900) M 100.0000 433,900.00 1,688.540 168,854.00 (ALTERNATIVE "X") 34 DRIVE PILE (CLASS 900) (ALTERNATIVE "X") EA 1,400.0000 298,200.00 96.000 134,400.00 S) 35 FURNISH PILING (CLASS 625) M 105.0000 176,715.00 1,304.560 136,978.80 (ALTERNATIVE "X") 36 DRIVE PILE (CLASS 625) (ALTERNATIVE "X") EA 1,400.0000 110,600.00 62.000 86,800.00 S) 37 FURNISH PILING (CLASS 400) M 78.0000 867,204.00 2,598.600 202,690.80 (ALTERNATIVE "X") 38 DRIVE PILE (CLASS 400) (ALTERNATIVE "X") EA 1,000.0000 534,000.00 141.000 141,000.00 S) 39 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 290.0000 754,000.00 0.000 0.00 S) PILING (SOUND WALL) 40 FURNISH CAST-IN-STEEL SHELL PILING PIPE M 250.0000 628,000.00 2,512.000 628,000.00 PILE 406 X 12.7 41 DRIVE CAST-IN-STEEL SHELL PILE PIPE PILE EA 1,400.0000 197,400.00 0.000 0.00 S) 406 X 12.7 42 PRESTRESSING CAST-IN-PLACE CONCRETE LS 200,000.0000 200,000.00 0.000 0.00 S) 43 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 500.0000 1,030,000.00 242.510 121,255.00 F) 44 STRUCTURAL CONCRETE, BRIDGE M3 1,100.0000 6,645,100.00 62.000 68,200.00 F) 45 STRUCTURAL CONCRETE, RETAINING WALL M3 700.0000 3,573,500.00 352.700 246,890.00 F) 46 STRUCTURAL CONCRETE, APPROACH SLAB M3 800.0000 492,000.00 0.000 0.00 F) (TYPE N) 47 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,630.0000 731,870.00 0.000 0.00 (TYPE R) 48 CLASS 1 CONCRETE (STRUCTURE) M3 1,300.0000 941,200.00 0.000 0.00 F) 49 MINOR CONCRETE (MINOR STRUCTURE) M3 1,550.0000 542,500.00 17.710 27,450.50 50 STONE BLOCK TEXTURE M2 400.0000 20,000.00 0.000 0.00 F) 51 CRUCIFORM SHAPED PANEL SURFACE TEXTURE M2 150.0000 120,600.00 0.000 0.00 F) 52 FRACTURED RIB TEXTURE, TYPE A M2 60.0000 142,560.00 0.000 0.00 F) 53 FRACTURED RIB TEXTURE, TYPE B M2 60.0000 53,940.00 0.000 0.00 F) 54 DRILL AND BOND DOWEL M 100.0000 106,400.00 136.850 13,685.00 136.850 13,685.00 55 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 70.0000 60,830.00 0.000 0.00 56 CLEAN EXPANSION JOINT M 100.0000 7,900.00 0.000 0.00 57 FURNISH PRECAST PRESTRESSED CONCRETE EA 18,000.0000 306,000.00 0.000 0.00 S) GIRDER (20 M - 25 M) PROGRAM CAS145 PAGE 7 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 FURNISH PRECAST PRESTRESSED CONCRETE EA 55,000.0000 440,000.00 0.000 0.00 S) BOX GIRDER (30 M - 35 M) 59 ERECT PRECAST PRESTRESSED CONCRETE EA 3,500.0000 59,500.00 0.000 0.00 S) GIRDER 60 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 7,000.0000 56,000.00 0.000 0.00 S) GIRDER 61 REFINISH BRIDGE DECK M2 160.0000 12,160.00 0.000 0.00 62 CORE CONCRETE (151 MM - 200 MM) M 300.0000 1,200.00 0.000 0.00 S) 63 CORE CONCRETE (201 MM - 250 MM) M 400.0000 400.00 0.000 0.00 S) 64 SOUND WALL (MASONRY BLOCK) M2 245.0000 2,060,450.00 0.000 0.00 SF) 65 JOINT SEAL (MR 30 MM) M 285.0000 33,630.00 0.000 0.00 S) 66 JOINT SEAL (MR 15 MM) M 285.0000 29,925.00 0.000 0.00 S) 67 JOINT SEAL (MR 40 MM) M 285.0000 21,375.00 0.000 0.00 S) 68 JOINT SEAL (MR 50 MM) M 285.0000 35,055.00 0.000 0.00 S) 69 BAR REINFORCING STEEL KG 2.8000 180,910.80 0.000 0.00 SF) 70 BAR REINFORCING STEEL (BRIDGE) KG 2.1000 2,296,350.00 12,405.580 26,051.72 55,964.330 117,525.09 SF) 71 BAR REINFORCING STEEL (RETAINING WALL) KG 2.5500 857,424.75 23,701.540 60,438.93 62,101.540 158,358.93 SF) 72 FURNISH STRUCTURAL STEEL (BRIDGE) KG 5.0000 2,037,500.00 0.000 0.00 SF) 73 ERECT STRUCTURAL STEEL (BRIDGE) KG 2.0000 815,000.00 0.000 0.00 SF) 74 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 10.0000 24,300.00 0.000 0.00 F) WITH WALKWAY) 75 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 2.0000 4,860.00 0.000 0.00 SF)WITH WALKWAY) 76 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 1,269,600.00 0.000 0.00 F) 77 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 126,960.00 0.000 0.00 SF) 78 1372 MM CAST-IN-DRILLED-HOLE M 5,000.0000 150,000.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 79 1524 MM CAST-IN-DRILLED-HOLE M 5,400.0000 453,600.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 80 METAL (ROADSIDE SIGN) KG 18.0000 49,320.00 0.000 0.00 F) 81 ROADSIDE SIGN - ONE POST EA 375.0000 5,250.00 0.000 0.00 82 ROADSIDE SIGN - TWO POST EA 720.0000 5,040.00 0.000 0.00 83 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 1,980.00 0.000 0.00 METHOD) 84 INSTALL SIGN OVERLAY M2 750.0000 5,250.00 0.000 0.00 PROGRAM CAS145 PAGE 8 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 INSTALL SIGN PANEL ON EXISTING FRAME M2 150.0000 22,500.00 0.000 0.00 86 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 600.00 0.000 0.00 EXISTING POST 87 INSTALL SELF ADHESIVE SIGN PANEL EA 950.0000 2,850.00 0.000 0.00 88 CLEAN AND PAINT STRUCTURAL STEEL LS 300,000.0000 300,000.00 0.000 0.00 S) 89 WORK AREA MONITORING LS 33,000.0000 33,000.00 0.000 0.00 S) 90 300 MM ALTERNATIVE PIPE CULVERT M 330.0000 49,500.00 0.000 0.00 91 450 MM ALTERNATIVE PIPE CULVERT M 350.0000 1,435,000.00 333.500 116,725.00 92 600 MM ALTERNATIVE PIPE CULVERT M 600.0000 120,000.00 0.000 0.00 93 750 MM ALTERNATIVE PIPE CULVERT M 700.0000 12,600.00 0.000 0.00 94 450 MM REINFORCED CONCRETE PIPE M 310.0000 22,940.00 8.800 2,728.00 95 600 MM REINFORCED CONCRETE PIPE M 470.0000 131,600.00 225.180 105,834.60 96 900 MM REINFORCED CONCRETE PIPE M 1,000.0000 110,000.00 0.000 0.00 97 300 MM SLOTTED CORRUGATED STEEL PIPE M 350.0000 105,000.00 0.000 0.00 (1.63 MM THICK) 98 200 MM NON-PERFORATED PLASTIC PIPE M 400.0000 7,200.00 0.000 0.00 UNDERDRAIN 99 200 MM PERFORATED PLASTIC M 140.0000 180,600.00 0.000 0.00 PIPE UNDERDRAIN 00 80 MM PLASTIC PIPE (EDGE DRAIN) M 85.0000 137,700.00 0.000 0.00 01 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 350.0000 26,250.00 0.000 0.00 02 CLASS 3 PERMEABLE MATERIAL (BLANKET) M3 90.0000 183,600.00 0.000 0.00 03 300 MM CORRUGATED STEEL PIPE RISER M 300.0000 4,800.00 0.000 0.00 (1.63 MM THICK) 04 WELDED STEEL PIPE CASING (BRIDGE) M 300.0000 15,600.00 0.000 0.00 SF) 05 300 MM ALTERNATIVE FLARED END SECTION EA 300.0000 600.00 0.000 0.00 06 450 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 07 600 MM ALTERNATIVE FLARED END SECTION EA 600.0000 2,400.00 0.000 0.00 08 DRAIN INLET MARKER EA 50.0000 1,550.00 0.000 0.00 09 DRAINAGE MANHOLE EA 5,500.0000 11,000.00 1.000 5,500.00 10 DRAINAGE INLET PROTECTION EA 600.0000 30,600.00 0.000 0.00 11 300 MM REINFORCED CONCRETE PIPE RISER M 225.0000 2,925.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 200 MM VITRIFIED CLAY SEWER PIPE M 825.0000 140,250.00 2.500 2,062.50 S) 13 SEWER MANHOLE EA 10,000.0000 20,000.00 1.000 10,000.00 S) 14 MINOR CONCRETE (BACKFILL) M3 275.0000 30,250.00 37.200 10,230.00 15 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 350.0000 10,500.00 0.000 0.00 16 SLOPE PAVING (CONCRETE) M3 900.0000 102,600.00 0.000 0.00 F) 17 ROCK SLOPE PROTECTION FABRIC M2 5.0000 600.00 0.000 0.00 18 MINOR CONCRETE (MISCELLANEOUS M3 840.0000 529,200.00 9.800 8,232.00 CONSTRUCTION) 19 MINOR CONCRETE (GUTTER) M 115.0000 108,100.00 0.000 0.00 F) 20 MISCELLANEOUS IRON AND STEEL KG 5.0000 130,695.00 1,184.000 5,920.00 SF) 21 MISCELLANEOUS METAL KG 10.0000 28,500.00 0.000 0.00 SF)(RESTRAINER - PIPE TYPE) 22 MISCELLANEOUS METAL (BRIDGE) KG 10.0000 2,300.00 0.000 0.00 SF) 23 BRIDGE DECK DRAINAGE SYSTEM KG 10.0000 66,200.00 0.000 0.00 SF) 24 CHAIN LINK FENCE (TYPE CL-1.2) M 80.0000 36,160.00 0.000 0.00 SF) 25 CHAIN LINK FENCE (TYPE CL-1.8) M 135.0000 7,830.00 357.000 48,195.00 S) 26 1.8 M METAL GATE EA 5,000.0000 5,000.00 0.000 0.00 S) 27 1.8 METAL FENCE M 5,000.0000 15,000.00 0.000 0.00 S) 28 OBJECT MARKER (TYPE F) EA 85.0000 5,525.00 0.000 0.00 29 OBJECT MARKER (TYPE P) EA 200.0000 200.00 0.000 0.00 30 OBJECT MARKER (TYPE L-1) EA 150.0000 750.00 0.000 0.00 31 OBJECT MARKER (TYPE G) EA 150.0000 3,150.00 0.000 0.00 32 METAL BEAM GUARD RAILING (WOOD POST) M 130.0000 120,900.00 0.000 0.00 S) 33 CHAIN LINK RAILING (TYPE 7) M 150.0000 18,300.00 0.000 0.00 SF) 34 CHAIN LINK RAILING (TYPE 7 MODIFIED) M 150.0000 21,750.00 0.000 0.00 SF) 35 CONCRETE BARRIER (TYPE 25) M 255.0000 31,110.00 0.000 0.00 F) 36 CONCRETE BARRIER BART M 3,720.0000 26,040.00 0.000 0.00 F) 37 CONCRETE BARRIER (BART-C) M 1,900.0000 13,300.00 0.000 0.00 S) 38 CABLE RAILING M 60.0000 59,880.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 10 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 39 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,050.0000 18,300.00 0.000 0.00 S) 40 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,350.0000 25,850.00 0.000 0.00 S) 41 CONCRETE BARRIER (TYPE 60) M 250.0000 387,250.00 0.000 0.00 F) 42 CONCRETE BARRIER (TYPE 60A MODIFIED) M 200.0000 13,200.00 0.000 0.00 F) 43 CONCRETE BARRIER (TYPE 60C) M 600.0000 861,000.00 0.000 0.00 F) 44 CONCRETE BARRIER (TYPE 60D) M 170.0000 52,870.00 0.000 0.00 F) 45 CONCRETE BARRIER (TYPE 60E) M 1,150.0000 172,500.00 0.000 0.00 46 CONCRETE BARRIER (TYPE 736A MODIFIED) M 285.0000 313,215.00 0.000 0.00 F) 47 CONCRETE BARRIER (TYPE 736) M 230.0000 115,000.00 0.000 0.00 F) 48 CONCRETE BARRIER (TYPE 736A) M 240.0000 78,000.00 0.000 0.00 F) 49 CONCRETE BARRIER (TYPE 736 MODIFIED) M 450.0000 176,400.00 0.000 0.00 F) 50 CONCRETE BARRIER (TYPE 736B) M 2,100.0000 6,300.00 0.000 0.00 F) 51 CONCRETE BARRIER (TYPE 736SV) M 450.0000 648,000.00 0.000 0.00 52 THERMOPLASTIC CROSSWALK AND M2 70.0000 6,440.00 0.000 0.00 S) PAVEMENT MARKING 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 66,000.00 0.000 0.00 S) 54 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.3000 39,947.00 1,372.210 5,900.50 S) 55 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 12,920.00 963.000 3,852.00 S) (BROKEN 3.66 M - 0.92 M) 56 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 48,800.00 7,192.000 14,384.00 S) (DASHED WHITE) 57 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 3,680.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 58 PAINT TRAFFIC STRIPE (2-COAT) M 0.8000 42,000.00 18,559.000 14,847.20 S) 59 PAINT PAVEMENT MARKING (2-COAT) M2 56.0000 672.00 33.500 1,876.00 S) 60 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.2500 23,400.00 0.000 0.00 S) 61 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.6000 55,664.00 1,800.000 10,080.00 S) 62 SIGNAL AND LIGHTING (LOCATION 2) LS 50,000.0000 50,000.00 0.000 0.00 S) 63 SIGNAL AND LIGHTING (LOCATION 3) LS 30,000.0000 30,000.00 0.100 3,000.00 S) 64 LIGHTING (STAGE CONSTRUCTION) LS 100,000.0000 100,000.00 0.150 15,000.00 S) 65 LIGHTING AND SIGN ILLUMINATION LS 700,000.0000 700,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 11 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 66 SPRINKLER CONTROL CONDUIT (BRIDGE) M 90.0000 47,700.00 0.000 0.00 SF) 67 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 150,000.0000 150,000.00 0.100 15,000.00 S) 68 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 100,000.0000 100,000.00 0.000 0.00 S) 69 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 140,000.0000 140,000.00 0.000 0.00 S) 70 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 9,000.0000 9,000.00 0.000 0.00 S) 71 TRAFFIC OPERATIONS SYSTEM (LOCATION 5) LS 80,000.0000 80,000.00 0.000 0.00 S) 72 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 80,000.0000 80,000.00 0.000 0.00 S) 73 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 50,000.0000 50,000.00 0.000 0.00 S) 74 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 80,000.0000 80,000.00 0.000 0.00 S) 75 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 25,000.0000 25,000.00 0.000 0.00 S) 76 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 200,000.0000 200,000.00 0.000 0.00 S) 77 TRAFFIC OPERATIONS SYSTEM (LOCATION 11) LS 120,000.0000 120,000.00 0.000 0.00 S) 78 TRAFFIC OPERATIONS SYSTEM (LOCATION 12) LS 70,000.0000 70,000.00 0.000 0.00 S) 79 TRAFFIC OPERATIONS SYSTEM (LOCATION 13) LS 20,000.0000 20,000.00 0.000 0.00 S) 80 TRAFFIC OPERATIONS SYSTEM (LOCATION 14) LS 150,000.0000 150,000.00 0.000 0.00 S) 81 TRAFFIC OPERATIONS SYSTEM (LOCATION 15) LS 50,000.0000 50,000.00 0.000 0.00 S) 82 TRAFFIC OPERATIONS SYSTEM (LOCATION 16) LS 100,000.0000 100,000.00 0.000 0.00 S) 83 TRAFFIC OPERATIONS SYSTEM (LOCATION 17) LS 50,000.0000 50,000.00 0.000 0.00 S) 84 CAMERA UNIT EA 9,000.0000 18,000.00 0.000 0.00 S) 85 PAN/TILT UNIT EA 8,000.0000 16,000.00 0.000 0.00 S) 86 CAMERA CONTROL UNIT (CCU) EA 8,000.0000 16,000.00 0.000 0.00 S) 87 VIDEO ENCODER UNIT (VEU) EA 35,000.0000 70,000.00 0.000 0.00 S) 88 INTEGRATED SERVICES DIGITAL NETWORK EA 1,800.0000 3,600.00 0.000 0.00 S) TERMINAL ADAPTER (ISDN TA) 89 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 90 RECONSTRUCT CONCRETE BARRIER M 1,040.0000 301,600.00 0.000 0.00 (TYPE MODIFIED BART-D) 91 RECONSTRUCT BARBED WIRE EXTENSION ARMS M 33.0000 63,030.00 0.000 0.00 PROGRAM CAS145 PAGE 12 DATE 04/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-249044 TIME 09:29 AM ESTIMATE NO. 07 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: PATEL BHARAT DATE OF THIS ESTIMATE 04/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 609,302.65 7,496,922.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 79,715.15 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 609,302.65 7,576,637.33 92 MOBILIZATION LS 8540,000.0000 8,540,000.00 0.750 6,405,000.00 ORIGINAL CONTRACT AMOUNT 90,911,557.55 TOTAL WORK COMPLETED 609,302.65 13,981,637.33 MATERIALS ON HAND ON SITE 2,221,495.68 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -78,400.00 TOTAL 609,302.65 16,124,733.01 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 09/05/06 706 09/20/06 09/20/06 08/31/09 94 28 0 0 15% 13% PROGRESS IS SATISFACTORY PATEL BHARAT RESIDENT ENGINEER PROGRAM CAS145 DATE 04/03/07