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 03/26/03 EST. NO.05 TIME 10:44 AM R.E. NAME: ROJAS, JUAN 08-334834 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 008 0003 5,811.77 E.W. @ F.A.(+) 121302 N 5 0 0004 1,436.83 012202 N 17-0 0 0005 26.79 012202 N 17-1 0 0006 1,746.42 121002 N 3 0 0007 2,817.81 121302 N 4 0 0008 1,484.35 121402 N 7 0 0009 295.16 121902 N 8 0 0010 1,206.67 010303 N 10 0 0011 58.34 010603 N 11 0 0012 1,695.96 010703 N 12 0 0013 1,008.35 010903 N 13 0 0014 587.94 011003 N 14 0 0015 1,106.55 012103 N 16 0 0016 437.27 012403 N 20 0 0017 3,711.80 010203 N 9 0 0018 2,052.58 012303 N 19 0 25,484.59 TOTAL THIS ESTIMATE 63,757.54 TOTAL PREVIOUS ESTIMATE 89,242.13 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 03/26/03 EST. NO.05 TIME 10:44 AM R.E. NAME: ROJAS, JUAN 08-334834 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE SUBMISION SCHE -217,328.80 05 -217,328.80 -217,328.80 TOTAL DEDUCTIONS -217,328.80 -217,328.80 PROGRAM CAS145 PAGE 1 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 LOCATION PROGRESS ESTIMATE 08-RIV-91-20.3/21.6 ----------------- 08-RIV-60-11.5/12.1 SEMA CONSTRUCTION INC. IN RIVERSIDE COUNTY IN RIVERSIDE AT 2 SOUTH POINTE DR. SUITE 295 VARIOUS LOCATIONS LAKE FOREST, CA 92630 FED. AID NO. ACNH-X065(75)E WIDEN BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.000 0.00 002 TIME-RELATED OVERHEAD WDAY 4,500.0000 1,080,000.00 14.000 63,000.00 70.000 315,000.00 003 PREPARE STORM WATER POLLUTION LS 2,900.0000 2,900.00 0.750 2,175.00 PREVENTION PLAN 004 WATER POLLUTION CONTROL LS 87,000.0000 87,000.00 0.083 7,221.00 0.399 34,713.00 005 CONSTRUCTION AREA SIGNS LS 80,000.0000 80,000.00 0.490 39,200.00 (S) 006 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.083 15,770.00 0.332 63,080.00 (S) 007 FLASHING ARROW SIGN EA 990.0000 5,940.00 0.000 0.00 (S) 008 TYPE III BARRICADE EA 40.0000 1,520.00 -4.000 -160.00 18.000 720.00 (S) 009 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.2900 11,196.90 1,536.500 6,591.59 (S) 010 TEMPORARY PAVEMENT MARKING (TAPE) M2 41.0000 9,020.00 126.030 5,167.23 (S) 011 CHANNELIZER (SURFACE MOUNTED) EA 47.0000 2,679.00 105.000 4,935.00 (S) 012 FLASHING BEACON (PORTABLE) EA 831.0000 48,198.00 0.000 0.00 (S) 013 TEMPORARY PAVEMENT MARKER EA 4.0000 344.00 542.000 2,168.00 (S) 014 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,000.0000 30,000.00 1.000 2,000.00 7.000 14,000.00 (S) 015 TEMPORARY RAILING (TYPE K) M 60.4800 82,252.80 1,384.700 83,746.66 (S) 016 TEMPORARY CRASH CUSHION MODULE EA 199.0000 41,790.00 21.000 4,179.00 180.000 35,820.00 (S) 017 TEMPORARY TRAFFIC SCREEN M 6.6800 29,124.80 1,799.600 12,021.33 (S) 018 TEMPORARY RETAINING WALL M2 190.0000 42,750.00 0.000 0.00 019 OBLITERATE SURFACING M2 5.0000 26,200.00 981.000 4,905.00 020 REMOVE CHAIN LINK FENCE M 6.4800 10,368.00 75.000 486.00 697.000 4,516.56 021 REMOVE METAL BEAM GUARD RAILING M 20.0000 600.00 30.000 600.00 022 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 3.1000 4,650.00 387.000 1,199.70 PROGRAM CAS145 PAGE 2 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE M 1.2900 2,167.20 2,015.700 2,600.25 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 160.00 338.800 677.60 025 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 20.0000 1,320.00 19.910 398.20 026 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 20.0000 880.00 23.130 462.60 (YELLOW) 027 REMOVE PAVEMENT MARKER EA 0.7800 499.20 1,329.000 1,036.62 028 REMOVE ROADSIDE SIGN (WOOD POST) EA 115.0000 2,070.00 13.000 1,495.00 029 REMOVE SIGN STRUCTURE EA 6,200.0000 6,200.00 0.000 0.00 030 REMOVE SIGN PANEL EA 57.0000 399.00 0.000 0.00 031 REMOVE BRIDGE MOUNTED SIGN EA 3,600.0000 10,800.00 3.000 10,800.00 032 REMOVE ASPHALT CONCRETE DIKE M 12.0000 1,800.00 0.000 0.00 033 REMOVE CULVERT M 63.0000 10,080.00 15.060 948.78 034 REMOVE INLET EA 550.0000 4,400.00 2.000 1,100.00 035 REMOVE HEADWALL EA 1,500.0000 1,500.00 1.000 1,500.00 036 REMOVE MANHOLE EA 550.0000 550.00 1.000 550.00 037 REMOVE JUNCTION BOX EA 1,000.0000 1,000.00 1.000 1,000.00 038 REMOVE ABANDONED GAS LINE M 80.0000 4,800.00 9.500 760.00 039 REMOVE ABANDONED ELECTRIC VAULT EA 550.0000 550.00 0.000 0.00 040 REMOVE SEWER PIPE M 40.0000 3,200.00 3.000 120.00 041 REMOVE BASE AND SURFACING M3 19.0000 8,930.00 464.000 8,816.00 464.000 8,816.00 042 REMOVE DELINEATOR EA 20.0000 200.00 0.000 0.00 043 SALVAGE METAL BEAM GUARD RAILING M 23.8300 36,459.90 945.980 22,542.70 044 SALVAGE DOUBLE METAL BEAM BARRIER M 31.0000 14,570.00 148.000 4,588.00 045 RECONSTRUCT CHAIN LINK FENCE M 10.0000 4,800.00 0.000 0.00 046 RESET OBJECT MARKER EA 51.0000 204.00 0.000 0.00 047 RESET ROADSIDE SIGN (ONE POST) EA 141.9000 6,101.70 4.000 567.60 048 RESET ROADSIDE SIGN (TWO POST) EA 230.0000 690.00 1.500 345.00 049 RESET ROADSIDE SIGN (STRAP AND SADDLE EA 110.0000 550.00 1.000 110.00 BRACKET METHOD) PROGRAM CAS145 PAGE 3 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 RELOCATE ROADSIDE SIGN-ONE POST EA 110.0000 660.00 1.000 110.00 051 RELOCATE ROADSIDE SIGN-TWO POST EA 320.0000 320.00 0.000 0.00 052 ADJUST SEWER MANHOLE EA 970.0000 1,940.00 0.000 0.00 053 MODIFY INLET EA 1,800.0000 10,800.00 0.000 0.00 054 MODIFY MANHOLE EA 1,500.0000 1,500.00 0.000 0.00 055 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 21.0000 14,490.00 0.000 0.00 (S) (30 MM MAXIMUM) 056 REMOVE CONCRETE (CURB AND GUTTER) M 14.0000 9,240.00 55.000 770.00 119.000 1,666.00 057 REMOVE CONCRETE SIDEWALK M2 14.0000 4,340.00 95.700 1,339.80 509.700 7,135.80 058 REMOVE CONCRETE (CHANNEL) M3 610.0000 1,220.00 2.000 1,220.00 059 BRIDGE REMOVAL LS 119,200.0000 119,200.00 0.200 23,840.00 1.000 119,200.00 060 BRIDGE REMOVAL (PORTION), LOCATION A LS 35,000.0000 35,000.00 0.050 1,750.00 1.000 35,000.00 061 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,500.0000 25,500.00 0.400 10,200.00 1.000 25,500.00 062 BRIDGE REMOVAL (PORTION), LOCATION C LS 4,500.0000 4,500.00 0.300 1,350.00 1.000 4,500.00 063 CLEARING AND GRUBBING LS 130,000.0000 130,000.00 0.060 7,800.00 1.000 130,000.00 064 ROADWAY EXCAVATION M3 7.9600 74,187.20 863.000 6,869.48 953.000 7,585.88 065 STRUCTURE EXCAVATION (BRIDGE) M3 19.5000 97,422.00 4,721.000 92,059.50 (F) 066 STRUCTURE EXCAVATION (RETAINING WALL) M3 22.3100 301,541.96 535.000 11,935.85 7,402.000 165,138.62 (F) 067 STRUCTURE EXCAVATION (TIEBACK WALL) M3 62.0000 10,540.00 25.000 1,550.00 25.000 1,550.00 (F) 068 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 63.0000 52,290.00 200.000 12,600.00 208.000 13,104.00 (F) 069 STRUCTURE BACKFILL (BRIDGE) M3 30.5000 151,920.50 160.000 4,880.00 160.000 4,880.00 (F) 070 STRUCTURE BACKFILL (RETAINING WALL) M3 20.0000 306,900.00 613.000 12,260.00 (F) 071 STRUCTURE BACKFILL (TIEBACK WALL) M3 232.7300 2,560.03 0.000 0.00 (F) 072 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 108.6000 7,493.40 0.000 0.00 (F) 073 PERVIOUS BACKFILL MATERIAL M3 50.0000 13,300.00 0.000 0.00 (F) 074 PERVIOUS BACKFILL MATERIAL (RETAINING M3 49.7100 73,670.22 110.000 5,468.10 113.000 5,617.23 (F) WALL) 075 EARTH RETAINING STRUCTURE M2 259.7000 1,125,280.10 44.000 11,426.80 (F) 076 SOIL NAIL ASSEMBLY M 45.0000 156,240.00 60.000 2,700.00 60.000 2,700.00 (S) PROGRAM CAS145 PAGE 4 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 IMPORTED BORROW M3 2.8000 214,480.00 1,500.000 4,200.00 078 HIGHWAY PLANTING LS 170,000.0000 170,000.00 0.000 0.00 (S) 079 ROCK BLANKET (TYPE 1) M2 36.0000 9,360.00 0.000 0.00 (S) 080 STRAW (EROSION CONTROL) TONN 180.0000 1,440.00 0.000 0.00 (S) 081 FIBER (EROSION CONTROL) KG 0.5200 1,664.00 0.000 0.00 (S) 082 PURE LIVE SEED (EROSION CONTROL) KG 60.0000 2,760.00 0.000 0.00 (S) 083 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.0000 600.00 0.000 0.00 (S) 084 STABILIZING EMULSION (EROSION CONTROL) KG 1.1400 1,824.00 0.000 0.00 (S) 085 TRANSPLANT PALM TREE EA 1,700.0000 17,000.00 9.500 16,150.00 (S) 086 MAINTAIN EXISTING PLANTS LS 13,000.0000 13,000.00 0.230 2,990.00 0.337 4,381.00 (S) 087 PLANT ESTABLISHMENT WORK LS 12,000.0000 12,000.00 0.000 0.00 (S) 088 IRRIGATION SYSTEM LS 88,000.0000 88,000.00 0.017 1,496.00 0.017 1,496.00 (S) 089 300 MM CORRUGATED HIGH DENSITY M 257.2800 3,859.20 0.000 0.00 (S) POLYETHYLENE PIPE CONDUIT 090 CLASS 2 AGGREGATE BASE M3 34.2200 67,413.40 0.000 0.00 091 ASPHALT CONCRETE (TYPE A) TONN 62.0500 317,075.50 313.100 19,427.86 092 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 21.0000 2,520.00 0.000 0.00 093 ASPHALTIC EMULSION (PAINT BINDER) TONN 517.0833 310.25 0.000 0.00 094 FURNISH STEEL PILING (HP 250 X 85) M 36.6700 132,012.00 385.000 14,117.95 3,390.000 124,311.30 095 DRIVE STEEL PILE (HP 250 X 85) EA 500.0000 128,000.00 28.000 14,000.00 256.000 128,000.00 (S) 096 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 138.0000 214,038.00 1,457.000 201,066.00 (S) PILING 097 PRESTRESSING CAST-IN-PLACE CONCRETE LS 64,000.0000 64,000.00 0.000 0.00 (S) 098 TIEBACK ANCHOR EA 1,008.3100 70,581.70 0.000 0.00 (S) 099 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 134.6600 141,258.34 389.000 52,382.74 726.000 97,763.16 (F) 100 STRUCTURAL CONCRETE, BRIDGE M3 384.0500 1,261,220.20 445.000 170,902.25 445.000 170,902.25 (F) 101 STRUCTURAL CONCRETE, RETAINING WALL M3 276.4200 1,699,706.58 429.050 118,598.00 2,387.050 659,828.36 (F) 102 STRUCTURAL CONCRETE, BARRIER SLAB M3 330.0000 253,770.00 0.000 0.00 (F) 103 STRUCTURAL CONCRETE, APPROACH SLAB M3 340.0000 162,180.00 0.000 0.00 (F) (TYPE N) PROGRAM CAS145 PAGE 5 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 CLASS 3 CONCRETE (BACKFILL) M3 350.0000 1,400.00 0.000 0.00 105 MINOR CONCRETE (MINOR STRUCTURE) M3 1,197.0900 102,949.74 0.000 0.00 106 ARCHITECTURAL TREATMENT M2 172.0500 870,056.85 558.000 96,003.90 2,303.000 396,231.15 (F) 107 DRILL AND BOND DOWEL M 200.0000 41,600.00 51.000 10,200.00 194.000 38,800.00 108 FURNISH PRECAST PRESTRESSED CONCRETE EA 9,100.0000 54,600.00 0.000 0.00 (S) GIRDER (20 M - 25 M) 109 FURNISH PRECAST PRESTRESSED CONCRETE EA 9,851.4200 137,919.88 0.000 0.00 (S) GIRDER (25 M - 30 M) 110 FURNISH PRECAST PRESTRESSED CONCRETE EA 11,978.4300 215,611.74 0.000 0.00 (S) GIRDER (30 M - 35 M) 111 FURNISH PRECAST PRESTRESSED CONCRETE EA 13,545.7000 54,182.80 0.000 0.00 (S) GIRDER (35 M - 40 M) 112 ERECT PRECAST PRESTRESSED CONCRETE EA 2,177.7700 91,466.34 0.000 0.00 (S) GIRDER 113 JOINT SEAL (MR 15 MM) M 99.0000 12,276.00 0.000 0.00 (S) 114 JOINT SEAL (MR 50 MM) M 255.7800 14,067.90 0.000 0.00 (S) 115 BAR REINFORCING STEEL (BRIDGE) KG 0.9400 501,490.00 72,292.000 67,954.48 134,236.000 126,181.84 (SF) 116 BAR REINFORCING STEEL (RETAINING WALL) KG 1.1000 486,149.40 60,000.000 66,000.00 232,546.000 255,800.60 (SF) 117 SHOTCRETE M3 560.0000 103,040.00 25.000 14,000.00 25.000 14,000.00 (F) 118 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 6.6600 38,428.20 0.000 0.00 (S) WITH WALKWAY) 119 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 3.3200 19,156.40 0.000 0.00 (S) WITH WALKWAY) 120 FURNISH SIGN STRUCTURE (TRUSS) KG 7.5000 42,000.00 0.000 0.00 (S) 121 INSTALL SIGN STRUCTURE (TRUSS) KG 1.6100 9,016.00 0.000 0.00 (S) 122 920 MM CAST-IN-DRILLED-HOLE M 1,900.0000 13,300.00 0.000 0.00 (S) CONCRETE PILE (SIGN FOUNDATION) 123 ROADSIDE SIGN - ONE POST EA 90.0000 630.00 0.000 0.00 (S) 124 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 650.00 0.000 0.00 (S) METHOD) 125 INSTALL ROADSIDE SIGN PANEL ON EA 110.0000 660.00 0.000 0.00 (S) EXISTING POST 126 INSTALL ROADSIDE SIGN EA 320.0000 640.00 0.000 0.00 (S) (LAMINATED WOOD BOX POST) 127 450 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 243.5300 12,176.50 0.000 0.00 128 450 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 313.7300 12,549.20 0.000 0.00 129 600 MM ALTERNATIVE PIPE CULVERT M 200.0000 64,000.00 0.000 0.00 130 450 MM REINFORCED CONCRETE PIPE M 232.9400 10,948.18 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 600 MM REINFORCED CONCRETE PIPE M 250.0000 1,250.00 0.000 0.00 132 750 MM REINFORCED CONCRETE PIPE M 280.0000 1,400.00 0.000 0.00 133 900 MM REINFORCED CONCRETE PIPE M 420.0000 1,680.00 0.000 0.00 134 900 MM CORRUGATED STEEL PIPE INLET M 1,000.0000 5,000.00 0.000 0.00 (1.63 MM THICK) 135 SLOPE PAVING (CONCRETE) M3 530.0000 3,180.00 0.000 0.00 (F) 136 MINOR CONCRETE (MISCELLANEOUS M3 350.0000 108,500.00 0.000 0.00 CONSTRUCTION) 137 MINOR CONCRETE (GUTTER) M 19.0000 12,654.00 0.000 0.00 (F) 138 MISCELLANEOUS IRON AND STEEL KG 2.6500 12,614.00 0.000 0.00 (S) 139 CHAIN LINK FENCE (TYPE CL-1.8) M 16.0000 1,760.00 0.000 0.00 (S) 140 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 260.0000 1,560.00 0.000 0.00 (S) 141 DELINEATOR (CLASS 1) EA 70.0000 910.00 0.000 0.00 142 METAL BEAM GUARD RAILING (WOOD POST) M 59.0000 8,850.00 0.000 0.00 143 CHAIN LINK RAILING (TYPE 6) M 36.0000 5,436.00 0.000 0.00 (SF) 144 CHAIN LINK RAILING (TYPE 7) M 36.0000 6,444.00 0.000 0.00 (SF) 145 CONCRETE BARRIER (TYPE K) M 52.0400 168,609.60 1,640.100 85,350.80 146 CONCRETE BARRIER (TYPE 26 MODIFIED) M 260.0000 43,940.00 0.000 0.00 (F) 147 CABLE RAILING M 25.8500 29,805.05 0.000 0.00 (SF) 148 CRASH CUSHION, SAND FILLED EA 1,300.0000 3,900.00 0.000 0.00 (S) 149 CONCRETE BARRIER (TYPE 60D) M 270.0000 168,210.00 0.000 0.00 (F) 150 CONCRETE BARRIER (TYPE 60SE) M 290.0000 127,600.00 0.000 0.00 (F) 151 CONCRETE BARRIER (TYPE 732 MODIFIED) M 130.0000 111,410.00 0.000 0.00 (F) 152 CONCRETE BARRIER (TYPE 736 MODIFIED) M 188.3600 5,650.80 0.000 0.00 (F) 153 CONCRETE BARRIER (TYPE 732A) M 140.0000 67,340.00 0.000 0.00 (F) 154 THERMOPLASTIC PAVEMENT MARKING M2 26.0000 10,660.00 0.000 0.00 (S) 155 THERMOPLASTIC TRAFFIC STRIPE M 2.1000 1,890.00 0.000 0.00 (S) (SPRAYABLE) 156 PAINT TRAFFIC STRIPE (2-COAT) M 0.5200 4,113.20 3,258.000 1,694.16 (S) 157 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.1000 1,239.00 268.000 562.80 (S) PROGRAM CAS145 PAGE 7 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 2,139.00 169.000 523.90 (S) 159 MODIFY SIGN ILLUMINATION LS 40,000.0000 40,000.00 0.000 0.00 (S) 160 RAMP METERING SYSTEM LS 57,000.0000 57,000.00 0.021 1,197.00 0.087 4,959.00 161 MODIFY SIGNAL (LOCATION 1) LS 17,500.0000 17,500.00 0.090 1,575.00 (S) 162 MODIFY SIGNAL (LOCATION 2) LS 29,000.0000 29,000.00 0.065 1,885.00 (S) 163 MODIFY SIGNAL (LOCATION 3) LS 59,000.0000 59,000.00 0.022 1,298.00 0.022 1,298.00 (S) 164 MODIFY SIGNAL (LOCATION 4) LS 11,000.0000 11,000.00 0.000 0.00 (S) 165 MODIFY LIGHTING LS 10,000.0000 10,000.00 0.204 2,040.00 (S) 166 MODIFY LIGHTING AND SIGN ILLUMINATION LS 77,500.0000 77,500.00 0.007 542.50 (S) 167 MODIFY COMMUNICATION HUB ASSEMBLY LS 7,800.0000 7,800.00 0.000 0.00 (S) 168 MODIFY FIBER OPTIC COMMUNICATION SYSTEM LS 174,000.0000 174,000.00 0.073 12,702.00 (S) 169 SYSTEM TESTING AND DOCUMENTATION LS 7,800.0000 7,800.00 0.245 1,911.00 (S) 170 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 171 PLACE TIRE SHRED BACKFILL M3 74.0000 42,920.00 0.000 0.00 172 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 173 LEAD COMPLIANCE PLAN LS 3,100.0000 3,100.00 0.000 0.00 PROGRAM CAS145 PAGE 8 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334834 TIME 10:44 AM ESTIMATE NO. 05 BID OPENING 09/12/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: ROJAS, JUAN DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 825,505.55 3,705,214.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,484.59 89,242.13 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 850,990.14 3,794,457.06 174 MOBILIZATION LS 140,000.0000 140,000.00 0.950 133,000.00 ORIGINAL CONTRACT AMOUNT 14,208,872.86 TOTAL WORK COMPLETED 850,990.14 3,927,457.06 MATERIALS ON HAND ON SITE 43,809.64 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -217,328.80 -217,328.80 TOTAL 633,661.34 3,753,937.90 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 11/06/02 365 11/12/02 11/21/02 11/24/03 70 10 0 0 27% 29% PROGRESS IS SATISFACTORY ROJAS, JUAN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/03