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 03/20/03 EST. NO.01 TIME 12:58 PM R.E. NAME: KISHIYAMA DARIN 04-253804 --------------------------------------------------------------------------- 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 03/20/03 EST. NO.01 TIME 12:58 PM R.E. NAME: KISHIYAMA DARIN 04-253804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 LOCATION PROGRESS ESTIMATE 04-NAP-121-R5.0/R5.7 ----------------- C C MYERS INC IN NAPA COUNTY IN NAPA CITY FROM P.O BOX 2948 0.9 KM EAST OF IMOLA AVENUE RANCHO CORDOVA, CA. 95741 SEPARATION TO 0.4 KM WEST OF STATE ROUTE 221 FED. AID NO. ACST-P121(20)E ,P-P121(20)E ,ACBR-P121(20)E BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 30,000.0000 30,000.00 0.000 0.00 002 TIME-RELATED OVERHEAD WDAY 3,400.0000 2,295,000.00 7.000 23,800.00 7.000 23,800.00 003 TEMPORARY FENCE (TYPE CL-1.8) M 40.0000 60,000.00 0.000 0.00 (S) 004 TEMPORARY FENCE (TYPE ESA) M 15.0000 6,600.00 0.000 0.00 005 ASBESTOS HEALTH AND SAFETY PLAN LS 8,000.0000 8,000.00 0.000 0.00 006 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 0.000 0.00 PREVENTION PLAN 007 WATER POLLUTION CONTROL LS 45,000.0000 45,000.00 0.000 0.00 008 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 2,760.00 0.000 0.00 009 TEMPORARY EROSION CONTROL M2 0.7000 6,440.00 0.000 0.00 010 TEMPORARY SILT FENCE M 4.0000 6,000.00 0.000 0.00 011 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 6,000.00 0.000 0.00 012 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 15,000.00 0.000 0.00 013 TEMPORARY COVER M2 2.0000 800.00 0.000 0.00 014 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.000 0.00 (S) 015 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.000 0.00 (S) 016 TYPE III BARRICADE EA 75.0000 5,550.00 0.000 0.00 (S) 017 TEMPORARY PAVEMENT MARKING (PAINT) M2 37.0000 8,510.00 0.000 0.00 (S) 018 TEMPORARY TRAFFIC STRIPE (TAPE) M 14.0000 5,600.00 0.000 0.00 019 TEMPORARY TRAFFIC STRIPE (PAINT) M 5.0000 39,550.00 0.000 0.00 (S) 020 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 2,475.00 0.000 0.00 021 TEMPORARY PAVEMENT MARKER EA 6.0000 4,200.00 0.000 0.00 022 PORTABLE CHANGEABLE MESSAGE SIGN EA 4,000.0000 8,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 2 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) M 35.0000 71,750.00 0.000 0.00 024 TEMPORARY CRASH CUSHION MODULE EA 225.0000 17,325.00 0.000 0.00 (S) 025 REMOVE SEWER FACILITY LS 2,000.0000 2,000.00 0.000 0.00 026 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 21.0000 13,860.00 0.000 0.00 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 31.0000 10,850.00 0.000 0.00 STRIPE 028 REMOVE TRAFFIC STRIPE AND PAVEMENT M 3.0000 13,020.00 0.000 0.00 MARKING 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE AND M 3.5000 8,890.00 0.000 0.00 PAVEMENT MARKING 030 REMOVE ROADSIDE SIGN EA 100.0000 2,100.00 0.000 0.00 031 REMOVE CULVERT M 85.0000 64,600.00 0.000 0.00 032 REMOVE INLET EA 500.0000 3,000.00 0.000 0.00 033 REMOVE HEADWALL EA 300.0000 600.00 0.000 0.00 034 REMOVE MANHOLE EA 725.0000 2,900.00 0.000 0.00 035 REMOVE AIR RELEASE VALVE EA 315.0000 630.00 0.000 0.00 036 REMOVE SEWER PIPE M 75.0000 32,250.00 0.000 0.00 037 RESET ROADSIDE SIGN (WOOD POST) EA 800.0000 1,600.00 0.000 0.00 038 RELOCATE ROADSIDE SIGN (METAL POST) EA 450.0000 450.00 0.000 0.00 039 RELOCATE ROADSIDE SIGN (WOOD POST) EA 600.0000 3,000.00 0.000 0.00 040 ADJUST FIRE HYDRANT EA 800.0000 800.00 0.000 0.00 041 ADJUST INLET EA 1,800.0000 1,800.00 0.000 0.00 042 ADJUST MANHOLE TO GRADE EA 400.0000 400.00 0.000 0.00 043 ADJUST UTILITY COVER TO GRADE EA 300.0000 1,800.00 0.000 0.00 044 ADJUST SEWER MANHOLE EA 400.0000 1,200.00 0.000 0.00 045 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.0000 5,520.00 0.000 0.00 (S) (45 MM MAXIMUM) 046 CAP INLET EA 1,000.0000 3,000.00 0.000 0.00 047 BRIDGE REMOVAL LS 900,000.0000 900,000.00 0.000 0.00 048 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 0.600 24,000.00 0.600 24,000.00 049 DEVELOP WATER SUPPLY LS 4,500.0000 4,500.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION M3 9.3500 561,000.00 0.000 0.00 051 ROADWAY EXCAVATION (CHROMIUM) M3 205.0000 114,800.00 0.000 0.00 052 ROADWAY EXCAVATION (TYPE Y) M3 15.0000 16,500.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 053 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0.00 054 STRUCTURE EXCAVATION (BRIDGE) M3 30.0000 47,550.00 0.000 0.00 (F) 055 STRUCTURE EXCAVATION (TYPE A) M3 200.0000 1,115,000.00 0.000 0.00 (F) 056 STRUCTURE EXCAVATION (TYPE D) M3 25.0000 145,875.00 0.000 0.00 (F) 057 STRUCTURE EXCAVATION (RETAINING WALL) M3 25.0000 13,625.00 0.000 0.00 (F) 058 STRUCTURE BACKFILL (BRIDGE) M3 50.0000 210,750.00 0.000 0.00 (F) 059 STRUCTURE BACKFILL (RETAINING WALL) M3 20.0000 8,300.00 0.000 0.00 (F) 060 DITCH EXCAVATION M3 30.0000 27,600.00 0.000 0.00 061 DREDGE SEDIMENT SAMPLING AND ANALYSIS LS 6,000.0000 6,000.00 0.000 0.00 062 IMPORTED BORROW M3 7.8000 140,400.00 0.000 0.00 063 LIGHTWEIGHT FILL M3 74.0000 2,319,900.00 0.000 0.00 (EXPANDED POLYSTYRENE BLOCK) 064 GEOTEXTILE CUSHION M2 1.5000 5,295.00 0.000 0.00 065 GEOMEMBRANE (GASOLINE RESISTANT) M2 23.5000 310,200.00 0.000 0.00 066 HIGHWAY PLANTING LS 35,000.0000 35,000.00 0.000 0.00 (S) 067 EROSION CONTROL (BLANKET) M2 7.5000 5,625.00 0.000 0.00 (S) 068 STRAW (EROSION CONTROL) TONN 500.0000 3,000.00 0.000 0.00 (S) 069 FIBER (EROSION CONTROL) KG 0.8500 722.50 0.000 0.00 (S) 070 FIBER ROLLS M 16.0000 43,680.00 0.000 0.00 (S) 071 COMPOST (EROSION CONTROL) TONN 675.0000 1,350.00 0.000 0.00 (S) 072 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 3,000.00 0.000 0.00 (S) 073 PURE LIVE SEED (EROSION CONTROL) KG 140.0000 11,620.00 0.000 0.00 (S) 074 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 760.00 0.000 0.00 (S) 075 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 0.000 0.00 (S) 076 IRRIGATION SYSTEM LS 60,000.0000 60,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 4 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 18 STATION RAINMASTER IRRIGATION EA 10,000.0000 10,000.00 0.000 0.00 (S) CONTROLLER 078 12 STATION RAINMASTER IRRIGATION EA 10,000.0000 10,000.00 0.000 0.00 (S) CONTROLLER 079 PHONE REPEATER STATION EA 9,000.0000 9,000.00 0.000 0.00 (S) 080 WATER METER EA 7,000.0000 14,000.00 0.000 0.00 081 200 MM CORRUGATED HIGH DENSITY M 120.0000 13,200.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 082 CLASS 3 AGGREGATE BASE M3 40.0000 160,800.00 0.000 0.00 083 ASPHALT TREATED PERMEABLE BASE M3 113.0000 42,940.00 0.000 0.00 084 ASPHALT CONCRETE (TYPE A) TONN 70.0000 508,900.00 0.000 0.00 085 LIQUID ASPHALT, SC-70 (PRIME COAT) TONN 1.0000 10.00 0.000 0.00 086 PORTLAND CEMENT CONCRETE M3 430.0000 232,200.00 0.000 0.00 (LOAD DISTRIBUTION SLAB) 087 FURNISH STEEL PILING (HP 360 X 152) M 50.0000 902,700.00 0.000 0.00 088 DRIVE STEEL PILE (HP 360 X 152) EA 900.0000 801,000.00 0.000 0.00 (S) 089 FURNISH PILING (CLASS 900C) M 33.0000 128,040.00 0.000 0.00 090 DRIVE PILE (CLASS 900C) EA 1,200.0000 241,200.00 0.000 0.00 (S) 091 FURNISH PILING (CLASS 400C) M 30.0000 70,020.00 0.000 0.00 092 DRIVE PILE (CLASS 400C) EA 1,200.0000 146,400.00 0.000 0.00 (S) 093 PRESTRESSING CAST-IN-PLACE CONCRETE LS 375,000.0000 375,000.00 0.000 0.00 (S) 094 SEAL COURSE CONCRETE M3 285.0000 233,700.00 0.000 0.00 095 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 300.0000 867,000.00 0.000 0.00 (F) 096 STRUCTURAL CONCRETE, BRIDGE M3 507.0000 5,954,715.00 0.000 0.00 (F) 097 STRUCTURAL CONCRETE, RETAINING WALL M3 350.0000 206,500.00 0.000 0.00 (F) 098 STRUCTURAL CONCRETE, APPROACH SLAB M3 500.0000 75,000.00 0.000 0.00 (F) (TYPE N MODIFIED) 099 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 29,160.00 0.000 0.00 (F) 100 ANTI-GRAFFITI COATING LS 15,000.0000 15,000.00 0.000 0.00 101 FRACTURED RIB TEXTURE M2 90.0000 69,300.00 0.000 0.00 (F) 102 JOINT SEAL ASSEMBLY (MR 80 MM) M 400.0000 22,000.00 0.000 0.00 (S) 103 JOINT SEAL ASSEMBLY (MR 101 MM - 160 MM) M 1,200.0000 99,600.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 5 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL (BRIDGE) KG 1.0500 2,451,750.00 0.000 0.00 (SF) 105 BAR REINFORCING STEEL (RETAINING WALL) KG 1.1000 82,500.00 0.000 0.00 (SF) 106 NAVIGATIONAL CLEARANCE GAUGE EA 10,000.0000 20,000.00 0.000 0.00 (SF)(BRIDGE MOUNTED) 107 BARRIER MOUNTED SIGN (METAL POST) EA 1,000.0000 14,000.00 0.000 0.00 108 ROADSIDE SIGN (ELECTROLIER HOOD) EA 1,000.0000 4,000.00 0.000 0.00 (S) 109 300 MM ALTERNATIVE PIPE CULVERT M 195.0000 9,945.00 0.000 0.00 110 450 MM ALTERNATIVE PIPE CULVERT M 175.0000 28,000.00 0.000 0.00 111 600 MM ALTERNATIVE PIPE CULVERT M 185.0000 3,330.00 0.000 0.00 112 750 MM ALTERNATIVE PIPE CULVERT M 210.0000 3,360.00 0.000 0.00 113 1050 MM ALTERNATIVE PIPE CULVERT M 2,025.0000 2,025.00 0.000 0.00 114 450 MM REINFORCED CONCRETE PIPE M 250.0000 3,750.00 0.000 0.00 (CLASS V) 115 900 MM REINFORCED CONCRETE PIPE M 230.0000 50,600.00 0.000 0.00 (CLASS V) 116 80 MM PLASTIC PIPE (EDGE DRAIN) M 21.0000 3,990.00 0.000 0.00 117 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 25.0000 1,375.00 0.000 0.00 118 900 MM CORRUGATED STEEL PIPE INLET M 1,500.0000 1,500.00 0.000 0.00 (2.77 MM THICK) 119 750 MM CONCRETE FLARED END SECTION EA 430.0000 430.00 0.000 0.00 120 900 MM CONCRETE FLARED END SECTION EA 650.0000 1,950.00 0.000 0.00 121 450 MM ALTERNATIVE FLARED END SECTION EA 100.0000 100.00 0.000 0.00 122 600 MM ALTERNATIVE FLARED END SECTION EA 100.0000 100.00 0.000 0.00 123 1050 MM ALTERNATIVE FLARED END SECTION EA 1,250.0000 1,250.00 0.000 0.00 124 1200 MM PRECAST CONCRETE PIPE MANHOLE M 750.0000 3,000.00 0.000 0.00 125 ROCK SLOPE PROTECTION M3 100.0000 2,500.00 0.000 0.00 (BACKING NO. 1, METHOD B) 126 ROCK SLOPE PROTECTION FABRIC M2 5.0000 405.00 0.000 0.00 127 MINOR CONCRETE (MISCELLANEOUS M3 350.0000 84,000.00 0.000 0.00 (S) CONSTRUCTION) 128 MINOR CONCRETE (ISLAND PAVING) M3 725.0000 9,425.00 0.000 0.00 (S) 129 MISCELLANEOUS IRON AND STEEL KG 3.0000 6,504.00 0.000 0.00 (SF) 130 MISCELLANEOUS METAL KG 8.5000 31,025.00 0.000 0.00 (SF)(RESTRAINER - CABLE TYPE) PROGRAM CAS145 PAGE 6 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 MISCELLANEOUS METAL (BRIDGE) KG 8.0000 165,800.00 0.000 0.00 (SF) 132 SURVEY MONUMENT EA 800.0000 2,400.00 0.000 0.00 133 OBJECT MARKER (TYPE R) EA 180.0000 360.00 0.000 0.00 134 OBJECT MARKER (TYPE K-1) EA 60.0000 60.00 0.000 0.00 135 TUBULAR HANDRAILING M 70.0000 89,670.00 0.000 0.00 (SF) 136 METAL TUBE BRIDGE RAILING (BIKE RAILING) M 95.0000 51,775.00 0.000 0.00 (SF) 137 CRASH CUSHION (ADIEM) EA 18,000.0000 36,000.00 0.000 0.00 (S) 138 CONCRETE BARRIER (TYPE 80 MODIFIED) M 310.0000 339,450.00 0.000 0.00 (F) 139 CONCRETE BARRIER (TYPE 80 SW MODIFIED) M 450.0000 490,950.00 0.000 0.00 (F) 140 CONCRETE BARRIER (TYPE 80A SW MODIFIED) M 455.0000 81,900.00 0.000 0.00 (F) 141 CONCRETE BARRIER (TYPE 80B MODIFIED) M 375.0000 22,125.00 0.000 0.00 142 CONCRETE BARRIER (TYPE 80B SW MODIFIED) M 475.0000 49,875.00 0.000 0.00 143 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 7,500.00 0.000 0.00 (S) 144 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.5000 9,630.00 0.000 0.00 (S) 145 150 MM THERMOPLASTIC TRAFFIC STRIPE M 6.0000 11,640.00 0.000 0.00 (S) 146 200 MM THERMOPLASTIC TRAFFIC STRIPE M 7.0000 1,890.00 0.000 0.00 (S) 147 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.5000 91.00 0.000 0.00 (S) (BROKEN 1.83 M - 0.30 M) 148 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 9,080.00 0.000 0.00 (S) (BROKEN 5.18 M - 2.14 M) 149 150 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 680.00 0.000 0.00 (S) (BROKEN 2.44 M - 1.22 M) 150 PAINT PAVEMENT MARKING M2 65.0000 715.00 0.000 0.00 (S) 151 PAVEMENT MARKER (NON-REFLECTIVE) EA 6.0000 252.00 0.000 0.00 (S) 152 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 3,640.00 0.000 0.00 (S) 153 SIGNAL AND LIGHTING (LOCATION 1) LS 100,000.0000 100,000.00 0.000 0.00 (S) 154 SIGNAL AND LIGHTING (LOCATION 2) LS 100,000.0000 100,000.00 0.000 0.00 (S) 155 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 175,000.0000 175,000.00 0.000 0.00 (S) 156 LIGHTING (CITY STREET) LS 225,000.0000 225,000.00 0.000 0.00 (S) 157 EMERGENCY VEHICLE DETECTOR EA 1,000.0000 7,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 7 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 LIGHTING (NAVIGATION) LS 60,000.0000 60,000.00 0.000 0.00 (S) 159 INTERCONNECTION CONDUIT AND CABLE LS 25,000.0000 25,000.00 0.000 0.00 (S) 160 50 MM PVC CONDUIT (AT&T) M 50.0000 50,000.00 0.000 0.00 (S) 161 100 MM PVC CONDUIT (AT&T) M 55.0000 55,000.00 0.000 0.00 (S) 162 150 MM CONDUIT (7.11 MM THICK) M 170.0000 232,900.00 0.000 0.00 (S) (THREADED RIGID STEEL PIPE) (PG&E) 163 150 MM PVC CONDUIT (PG&E) M 32.0000 20,160.00 0.000 0.00 (S) 164 PULL BOX (AT&T) EA 1,000.0000 2,000.00 0.000 0.00 (S) 165 SPLICE VAULT (PG&E) EA 5,000.0000 10,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 8 DATE 03/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-253804 TIME 12:58 PM ESTIMATE NO. 01 BID OPENING 01/14/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: KISHIYAMA DARIN DATE OF THIS ESTIMATE 03/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,800.00 47,800.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 47,800.00 47,800.00 166 MOBILIZATION LS 2826,000.0000 2,826,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 28,384,624.50 TOTAL WORK COMPLETED 47,800.00 47,800.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 47,800.00 47,800.00 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 02/25/03 925 00/00/00 03/12/03 11/27/06 7 0 0 2 0% 1% PROGRESS IS SATISFACTORY KISHIYAMA DARIN RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 03/20/03