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 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- 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 0567-1 -783.04 E.W. @ F.A.(+) 062805 N 2158.0 DAO CORRECTING ENTRY 0567-2 783.04 082805 N 2158.0 DAO CORRECTING ENTRY 0668 180.97 092805 N 2589.0 0727 460.00 101305 N 2651.0 0731 1,035.00 080905 N 2659.0 0732 517.50 051205 N 2660.0 0733 2,645.00 120104 N 2661.0 0734 460.00 112305 N 2662.0 0735 4,140.00 102403 N 2663.0 0784 1,868.02 012206 N 3189.0 0827 250.07 030706 N 3655.0 0850 1,524.73 031406 N 3791.0 0852 1,486.37 031006 N 3798.0 0853 1,421.36 030906 N 3801.0 0859 191.62 050406 N 4045.0 0861 350.91 041806 N 4053.0 0862 191.62 050806 N 4065.0 0865 383.23 050906 N 4076.0 0866 203.38 101205 N 2978.0 0867 4,338.97 012306 N 3288.0 0868 3,043.77 121405 N 3467.0 0869 460.58 031006 N 3889.0 0870 406.75 030706 N 3895.0 0871 615.53 030906 N 3896.0 0872 238.98 032306 N 3898.0 0873 198.40 032406 N 3899.0 0874 205.09 031606 N 3920.0 0875 183.75 110305 N 2920.0 0876 401.78 031706 N 3924.0 0883 378.13 020805 N 1749.0 0884 714.59 020905 N 2572.0 0890 383.23 052406 N 4098.0 0891 383.23 052506 N 4099.0 0892 383.23 052606 N 4100.0 0894 143.71 053006 N 4102.0 0895 408.33 052606 N 4105.0 0896 709.30 052406 N 4108.0 0897 891.41 052306 N 4110.0 0898 724.66 052206 N 4123.0 0899 178.25 051906 N 4126.0 003 0080-1 -1,735.11 E.W. @ F.A.(+) 022604 N 1071.0 DAO CORRECTING ENTRY 0080-2 1,735.11 022704 N 1071.0 DAO CORRECTING ENTRY 0280-1 -901.49 111505 N 2681.0 DAO CORRECTING ENTRY 0280-2 901.49 111505 N 2681.0 DAO CORRECTING ENTRY 0321 1,719.88 012405 N 2539.0 0333 514.52 111005 N 2745.0 0429 901.49 111405 N 3391.0 0490 874.76 041106 N 4021.0 0491 1,030.96 042106 N 4023.0 0492 1,002.66 042006 N 4024.0 0493 980.54 041706 N 4028.0 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 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0494 250.87 050106 N 4046.0 0495 594.42 041006 N 4047.0 0496 113.08 042706 N 4054.0 0497 515.48 042806 N 4055.0 0498 1,076.05 051006 N 4074.0 0499 459.23 031306 N 3803.0 0500 712.35 032406 N 3901.0 0501 286.81 032506 N 3902.0 0502 2,761.77 032506 N 3903.0 0503 777.68 032106 N 3904.0 0504 1,181.26 032306 N 3908.0 0505 639.58 031706 N 3921.0 0507 717.65 032006 N 3923.0 0508 1,766.62 032706 N 3938.0 0512 1,726.60 052206 N 4113.0 0513 503.82 051706 N 4115.0 0514 970.73 051906 N 4118.0 005 0038 1,667.04 E.W. @ F.A.(+) 051506 N 4088.0 0039 1,403.55 053106 N 4092.0 007 0023 2,302.49 E.W. @ F.A.(+) 111605 N 3558.0 013 0019 2,134.54 E.W. @ F.A.(+) 010406 N 3153.0 0024 2,316.49 110305 N 3506.0 0026 1,059.35 111605 N 3512.0 0029 3,058.82 121605 N 3520.0 0031 222.46 020706 N 3417.0 0032 225.37 032206 N 3885.0 0033 1,728.14 022206 N 3891.0 0034 1,728.14 022306 N 3892.0 0035 820.25 022406 N 3893.0 0036 182.64 022506 N 3894.0 0038 2,598.28 110805 N 3508.0 0039 2,168.54 010406 N 3521.0 0040 2,166.66 010606 N 3522.0 0044 1,717.21 052606 N 4104.0 0045 1,793.56 052506 N 4106.0 0046 1,149.67 052306 N 4109.0 0047 917.75 052206 N 4120.0 0048 1,441.67 052406 N 4129.0 0049 13,936.66 E.W. @ U.P (+) 061906 Y 0049 0 021 0192 1,172.54 E.W. @ F.A.(+) 050106 N 4049.0 0193 348.30 050806 N 4066.0 0194 259.56 051106 N 4119.0 0195 737.64 051006 N 4128.0 024 0104 1,639.41 E.W. @ F.A.(+) 041505 N 1982.0 0225 1,564.00 081205 N 2498.0 0255 1,205.88 022105 N 2945.0 0265 2,554.82 110905 N 2958.0 0275 2,290.04 080505 N 2676.0 0276 508.53 011606 N 3122.0 0282 616.88 011706 N 3080.0 0303-1 -1,351.86 102505 N 3249.0 DAO CORRECTING ENTRY 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 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0303-2 1,351.86 102505 Y 3249.0 DAO CORRECTING ENTRY 0312 284.40 120505 N 3258.0 0314 56.01 120805 Y 3260.0 0328 366.85 022306 N 3472.0 0329 847.63 022406 N 3498.0 0331 415.13 013006 N 3159.0 0333 689.99 082305 N 2335.0 0345 1,495.13 012706 N 3660.0 0346 527.40 100505 Y 2413.0 0347 589.39 100505 Y 2414.0 0350 45,375.56 110505 N 3346.0 0351 242.30 020706 N 4007.0 0353 548.65 091705 N 2373.0 0354 539.23 091905 N 2374.0 0355 539.23 092005 N 2376.0 0356 611.24 092205 N 2393.0 0358 2,923.75 092605 N 2396.0 0359 242.05 092605 N 2397.0 0360 237.65 092705 N 2399.0 0361 113.93 100305 N 2407.0 0363 364.97 091405 N 2369.0 0364 712.25 091605 N 2372.0 0373 3,471.32 092305 N 3345.0 0374 4,953.17 051005 N 3309.0 0385 3,313.60 051705 N 3308.0 0387 6,701.99 061405 N 3316.0 0399 806.59 120105 N 3224.0 0400 3,895.45 050905 N 3313.0 0401 8,103.06 090105 N 3325.0 0407 2,392.27 112205 N 2951.0 0412 887.46 112305 N 2668.0 029 0036 2,102.10 E.W. @ F.A.(+) 031506 N 3807.0 0037 461.71 022506 N 4025.0 0038 822.09 022306 N 4059.0 0040 238.48 032006 N 3933.0 036 0023 453.66 E.W. @ F.A.(+) 031706 Y 3886.0 046 0016 9,937.60 A.C. @ U.P.(+) 062006 N 46-160 053 0183 621.57 E.W. @ F.A.(+) 081905 N 2782.0 0198 1,946.07 040505 N 2803.0 0240 12,336.17 031705 N 2834.0 0271 2,218.80 060205 N 2823.0 0299 160.65 022106 N 3388.0 0344 974.37 042806 N 4056.0 0349 134.16 051606 N 4116.0 056 0006 4,065.96 E.W. @ U.P (+) 061206 Y 0006 0 057 0037 665.12 E.W. @ F.A.(+) 050806 Y 4073.0 0038 313.32 050306 Y 4087.0 059 0300 2,911.56 E.W. @ F.A.(+) 100805 N 3715.0 0304 2,537.14 101105 N 2464.0 0306 2,630.81 102405 N 2470.0 0310 201.25 031905 N 3701.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 4 DATE 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0316 2,509.82 092605 N 3696.0 0331 1,436.03 020706 N 3209.0 0332 1,357.68 020906 N 3287.0 0333 1,337.03 020806 N 3339.0 0334 1,814.56 092905 N 2997.0 0337 112.69 032406 N 3900.0 066 0001 704.85 E.W. @ F.A.(+) 062305 N 3037.0 0002 1,064.78 062405 N 3038.0 0003 771.71 112805 N 3039.0 0004 2,385.44 120205 N 3040.0 0007 887.46 121405 N 3043.0 0008 1,285.16 121205 N 3044.0 0009 482.53 123005 N 3045.0 0010 966.89 122905 N 3046.0 0012 8,379.39 022006 N 3386.0 0014 583.76 112905 N 3407.0 0015 545.94 011106 N 3408.0 0022 330.85 011606 N 3429.0 0024 207.62 011706 N 3431.0 0025 149.87 011806 N 3432.0 0026 100.72 011906 N 3433.0 0030 227.61 012306 N 3437.0 0031 346.38 012306 N 3438.0 0032 261.07 012406 N 3439.0 0033 315.31 012406 N 3440.0 0034 261.07 012506 N 3441.0 0035 330.85 012506 N 3442.0 0036 87.01 012606 N 3443.0 0037 99.94 012606 N 3444.0 0038 70.29 012706 N 3445.0 0039 115.47 012706 N 3446.0 0043 287.32 013006 N 3450.0 0045 246.12 013006 N 3452.0 0046 285.89 013106 N 3453.0 0047 230.23 013106 N 3454.0 0049 402.57 013106 N 3456.0 0052 264.39 020306 N 3475.0 0053 1,141.12 020406 N 3476.0 0054 468.30 020206 N 3477.0 0055 410.57 020106 N 3478.0 0057 381.16 020306 N 3480.0 0058 304.16 020106 N 3481.0 0061 403.35 020106 N 3484.0 0063 326.25 020706 N 3486.0 0064 337.50 020806 N 3487.0 0068 316.35 020606 N 3494.0 0070 1,764.70 121305 N 3561.0 0071 1,460.44 120605 N 3562.0 0072 1,687.30 113005 N 3566.0 0073 577.59 011706 N 3599.0 0074 370.22 011806 N 3600.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 5 DATE 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0076 370.22 011906 N 3604.0 0077 377.42 012006 N 3605.0 0078 998.64 012106 N 3606.0 0080 319.90 010506 N 3595.0 0084 154.15 031306 N 3788.0 0087 3,115.14 031506 N 3833.0 0088 491.96 032006 N 3973.0 0096 2,809.63 120105 N 3563.0 0106 5,842.60 051706 N 4114.0 0111 4,800.00 E.W. @ U.P (+) 062006 N 66-111 0112 109,152.07 A.C. @ L.S.(+) 062006 N 66-112 0113 3,309.40 A.C. @ U.P.(+) 062006 N 66-113 0114 82,016.00 E.W. @ U.P (+) 062006 N 66-114 067 0003 1,322.26 E.W. @ F.A.(+) 102705 N 2921.0 0014 432.34 060805 N 3749.0 076 0028 1,110.98 E.W. @ F.A.(+) 041906 N 4033.0 0030 565.76 022706 N 3623.0 0034 187.91 042406 N 4058.0 0039 395.50 092905 N 4084.0 0040 200.70 053106 N 4097.0 0041 326.72 052506 N 4107.0 0042 56,633.35 E.W. @ U.P (+) 062006 N 76-042 083 0006 3,311.89 E.W. @ F.A.(+) 020706 N 3210.0 086 0037 1,512.15 E.W. @ F.A.(+) 020906 N 3363.0 573,349.38 TOTAL THIS ESTIMATE 17,072,250.64 TOTAL PREVIOUS ESTIMATE 17,645,600.02 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 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE COMPLIANCE, PCC -578.16 04 CONCRETE OUT-OF-SPEC -4,067.52 08 SWPPP, 25% DEDUCT. -684,493.00 08 SWPPP 25% REDUCTION 684,493.00 09 RESTAKING CHARGE -900.00 10 LATE LANE CLOSURE -8,700.00 12 SOIL CEMENT NON-COMP -260,709.00 12 LAST LANE CLOSURE -391,500.00 14 OUT-OF-SPEC CONCRETE -400.00 14 OUT-OF-SPEC CONCRETE -1,276.85 14 OUT-OF-SPEC CONCRETE -2,442.90 14 OUT-OF-STATE INSPECT -2,500.00 14 SOIL CEM. NON-COMPL 260,709.00 14 LATE LANE CLOS. 26,100.00 18 INTEREST PAYMENTS 131.59 19 S5 ABT#12 -800.00 19 S5-805 BENT 15 PILES -4,880.00 19 CONE NON-COMPLIANCE -633.60 20 NON-COMPL ELECT SUB -227.30 24 RESTAKING CHARGES -2,380.00 28 LATE ELECT DIARY -454.54 31 CONC STRENGTH DECK -21,440.00 40 DMGS TO PGR INSTRUM. -103.18 42 0.00 -417,052.46 EQUAL EMPLOYMENT OPPORTUNITY O/S DOCUMENTS -10,000.00 05 DOCS RECD 10,000.00 06 O/S DOCS -10,000.00 19 DOCS RECD 10,000.00 21 O/S DOCS -10,000.00 30 DOCS RECD 10,000.00 33 O/S DOCS -10,000.00 42 DOCS RECEIVED 10,000.00 44 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS MARCH -10,000.00 01 O/S PRS APRIL -10,000.00 02 O/S PRS MAY -10,000.00 03 PRS RECD MARCH 10,000.00 03 O/S PRS JUNE -10,000.00 04 O/S PRS JULY -10,000.00 05 PRS RECD JUNE 10,000.00 05 O/S PRS AUG -10,000.00 06 PRS RECD JULY 10,000.00 06 O/S PRS SEPT -10,000.00 07 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 2 DATE 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- PRS RECD MAY 10,000.00 07 O/S PRS OCT -10,000.00 08 PRS RECD AUG 10,000.00 08 O/S PRS NOV -10,000.00 09 PRS RECD OCT 10,000.00 09 O/S PRS DEC -10,000.00 10 O/S PRS JAN -10,000.00 11 PRS RECD NOV 10,000.00 11 PRS RECD DEC 10,000.00 11 O/S PRS FEB 03 -10,000.00 12 PRS RECD APRIL 02 10,000.00 12 PRS RECD JAN 03 10,000.00 12 O/S PRS MARCH -10,000.00 13 PRS RECD FEB 10,000.00 13 O/S PRS MAY -10,000.00 16 PRS RECD APRIL 10,000.00 16 APRIL CORRECTION -10,000.00 17 O/S PRS JUNE -10,000.00 17 O/S PRS JULY -10,000.00 18 O/S PRS AUG -10,000.00 19 O/S PRS SEPT 03 -10,000.00 20 PRS RECD JULY 03 10,000.00 20 O/S PRS OCT -10,000.00 21 PRS RECD SEPT 10,000.00 21 O/S PRS NOV -10,000.00 22 PRS RECD SEPT 03 10,000.00 22 O/S PS DEC -10,000.00 23 PRS RECD OCT 10,000.00 23 PRS RECD MARCH 03 10,000.00 26 PRS RECD MAY 03 10,000.00 26 PRS RECD DEC 03 10,000.00 26 O/S PRS APRIL -10,000.00 27 PRS RECD AUG 10,000.00 27 O/S PRS JUNE 04 -10,000.00 29 PRS RECD JUNE 03 10,000.00 29 PRS RECD APR 04 10,000.00 29 PRS RECD NOV 03 10,000.00 29 O/S PRS JULY -10,000.00 30 PRS RECD JUNE 10,000.00 30 O/S PRS AUG -10,000.00 31 O/S PRS SEPT -10,000.00 32 O/S PRS OCT -10,000.00 33 PRS RECD JULY 10,000.00 33 PRS RECD OCT 10,000.00 34 O/S PRS DEC -10,000.00 35 PRS RECD AUG 10,000.00 35 O/S PRS JAN 05 -10,000.00 36 O/S PRS FEB 05 -10,000.00 37 PRS RECD SEPT 04 10,000.00 37 PRS RECD DEC 04 10,000.00 37 PRS RECD JAN 05 10,000.00 37 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 3 DATE 06/20/06 EST. NO.52 TIME 02:01 PM R.E. NAME: KHAN, MOHAMMED 11-0301U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- O/S PRS MARCH -10,000.00 38 PRS RECD FEB 10,000.00 38 O/S PRS APRIL -10,000.00 39 O/S PRS MAY -10,000.00 40 O/S PRS JUNE -10,000.00 41 O/S PRS JULY -10,000.00 42 O/S PRS AUG -10,000.00 43 O/S PRS SEPT -10,000.00 44 PRS RECD AUG 05 10,000.00 44 PRS RECD JULY 05 10,000.00 44 PRS RECD JUNE 05 10,000.00 44 O/S PRS OCT -10,000.00 45 PRS RECD OCT 05 10,000.00 46 O/S PRS JAN 06 -10,000.00 48 PRS RECD SEPT 05 10,000.00 48 O/S PRS FEB -10,000.00 49 O/S PRS MARCH -10,000.00 50 PRS RECD JAN 06 10,000.00 50 PRS RECD FEB 06 10,000.00 50 O/S PRS APRIL -10,000.00 51 O/S PRS MAY 06 -10,000.00 52 PRS RECD MARCH 06 10,000.00 52 PRS RECD APRIL 06 10,000.00 52 10,000.00 -40,000.00 TOTAL DEDUCTIONS 10,000.00 -457,052.46 PROGRAM CAS145 PAGE 1 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 LOCATION PROGRESS ESTIMATE 11-SD-5-R28.3/R37.0 ----------------- E.L. YEAGER CONSTRUCTION CO. IN SAN DIEGO COUNTY AT VARIOUS INC. LOCATIONS 3063 E.CARMEL VALLEY RD. SAN DIEGO,CA 92130 FED. AID NO. ACIM-X073(59)N ,STPL-6066(39)N WIDEN FREEWAY AND BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ 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 150,000.0000 150,000.00 0.750 112,500.00 02 TIME-RELATED OVERHEAD WDAY 4,000.0000 4,400,000.00 19.000 76,000.00 979.000 3,916,000.00 03 TEMPORARY FENCE (TYPE ESA) M 14.0000 20,300.00 1,918.000 26,852.00 04 TEMPORARY CHAIN LINK FENCE M 36.0000 97,200.00 2,045.000 73,620.00 (TYPE CL-1.8, SLATTED) 05 TEMPORARY CHAIN LINK GATE EA 550.0000 6,050.00 10.000 5,500.00 06 600 MM TEMPORARY CULVERT M 225.0000 29,250.00 122.200 27,495.00 07 PREPARE STORM WATER POLLUTION LS 7,500.0000 7,500.00 0.750 5,625.00 PREVENTION PLAN 08 WATER POLLUTION CONTROL LS 550,000.0000 550,000.00 0.019 10,450.00 0.890 489,500.00 09 TEMPORARY EROSION CONTROL M2 0.2500 88,250.00 111,382.000 27,845.50 S) 10 TEMPORARY FIBER ROLL M 6.0000 198,000.00 344.130 2,064.78 16,743.130 100,458.78 11 TEMPORARY GRAVEL BAG EA 3.5000 19,250.00 1,186.000 4,151.00 12 TEMPORARY CONCRETE WASHOUT EA 1,000.0000 20,000.00 18.000 18,000.00 13 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 210,000.00 23.000 138,000.00 14 CONSTRUCTION AREA SIGNS LS 75,000.0000 75,000.00 0.007 525.00 0.756 56,700.00 S) 15 TRAFFIC CONTROL SYSTEM LS 800,000.0000 800,000.00 0.017 13,600.00 0.890 712,000.00 S) 16 TYPE III BARRICADE EA 60.0000 1,200.00 4.000 240.00 17 TEMPORARY PAVEMENT MARKING (PAINT) M2 22.0000 2,750.00 365.120 8,032.64 S) 18 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 19,900.00 38,629.060 38,629.06 S) 19 TRAFFIC PLASTIC DRUM EA 36.0000 18,720.00 8.000 288.00 709.000 25,524.00 20 FLASHING BEACON (PORTABLE) EA 1,100.0000 2,200.00 0.000 0.00 S) 21 TEMPORARY PAVEMENT MARKER EA 3.5000 17,920.00 6,285.000 21,997.50 S) 22 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 60,000.00 0.104 1,040.00 5.340 53,400.00 PROGRAM CAS145 PAGE 2 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY RAILING (TYPE K) M 30.0000 768,000.00 22,373.970 671,219.10 24 TEMPORARY CRASH CUSHION MODULE EA 185.0000 85,100.00 532.000 98,420.00 25 TEMPORARY CRASH CUSHION (ADIEM) EA 13,500.0000 162,000.00 12.000 162,000.00 26 ABANDON CULVERT EA 1,800.0000 19,800.00 8.000 14,400.00 27 ABANDON PIPELINE EA 1,000.0000 3,000.00 2.000 2,000.00 28 REMOVE FENCE M 10.0000 46,740.00 2,367.000 23,670.00 29 REMOVE METAL BEAM GUARD RAILING M 17.0000 49,470.00 4,015.430 68,262.31 30 REMOVE CABLE RAILING M 17.0000 2,550.00 0.000 0.00 31 REMOVE TRAFFIC STRIPE (YELLOW) M2 20.0000 20,600.00 1,309.594 26,191.88 32 REMOVE TRAFFIC STRIPE AND PAVEMENT M2 12.0000 119,640.00 6,126.050 73,512.60 MARKING 33 REMOVE CHANNELIZERS EA 2.0000 340.00 0.000 0.00 34 REMOVE ROADSIDE SIGN EA 100.0000 2,800.00 4.000 400.00 35 REMOVE SIGN STRUCTURE EA 3,500.0000 49,000.00 9.000 31,500.00 36 REMOVE CULVERT EA 4,200.0000 21,000.00 6.000 25,200.00 37 REMOVE INLET EA 800.0000 5,600.00 4.000 3,200.00 13.000 10,400.00 38 RECONSTRUCT TYPE 9 BRIDGE RAILING M 300.0000 600.00 2.000 600.00 39 RESET ROADSIDE SIGN EA 200.0000 4,000.00 9.000 1,800.00 40 RELOCATE SIGN STRUCTURE EA 2,800.0000 5,600.00 0.000 0.00 S) 41 RELOCATE WATER METER EA 500.0000 500.00 1.000 500.00 1.000 500.00 42 MODIFY INLET EA 750.0000 3,750.00 1.000 750.00 4.500 3,375.00 43 MODIFY SIGN STRUCTURE EA 5,200.0000 57,200.00 11.000 57,200.00 S) 44 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 58.0000 2,958.00 0.000 0.00 S) (75 MM MAXIMUM) 45 REMOVE CONCRETE M3 100.0000 54,000.00 19.080 1,908.00 403.480 40,348.00 46 REMOVE CONCRETE (STRUCTURE) M3 125.0000 203,750.00 907.620 113,452.50 47 REMOVE CONCRETE CURB M 16.0000 1,456.00 35.100 561.60 48 REMOVE CONCRETE CURB AND SIDEWALK M 26.0000 14,820.00 568.400 14,778.40 49 REMOVE CONCRETE BARRIER M 17.0000 33,660.00 580.200 9,863.40 PROGRAM CAS145 PAGE 3 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 REMOVE CONCRETE ISLAND (PORTIONS) M3 85.0000 11,050.00 90.190 7,666.15 51 CAP INLET EA 800.0000 9,600.00 2.000 1,600.00 15.000 12,000.00 52 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 1.000 30,000.00 53 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 0.500 10,000.00 54 BRIDGE REMOVAL (PORTION), LOCATION C LS 28,000.0000 28,000.00 1.000 28,000.00 55 BRIDGE REMOVAL (PORTION), LOCATION D LS 28,000.0000 28,000.00 1.000 28,000.00 56 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 1.000 200,000.00 57 DEVELOP WATER SUPPLY LS 82,800.0000 82,800.00 0.017 1,407.60 0.890 73,692.00 58 ROADWAY EXCAVATION M3 5.5000 3,957,800.00 8,853.400 48,693.70 779,854.500 4,289,199.75 59 ROADWAY EXCAVATION (TYPE Y) M3 12.0000 127,200.00 10,554.000 126,648.00 (AERIALLY DEPOSITED LEAD) 60 LEAD COMPLIANCE PLAN LS 20,000.0000 20,000.00 1.000 20,000.00 61 STRUCTURE EXCAVATION (BRIDGE) M3 25.0000 104,825.00 4,473.250 111,831.25 F) 62 STRUCTURE EXCAVATION (TYPE D) M3 175.0000 18,900.00 108.000 18,900.00 F) 63 STRUCTURE EXCAVATION (RETAINING WALL) M3 20.0000 1,297,740.00 167.160 3,343.20 32,473.270 649,465.40 F) 64 STRUCTURE BACKFILL (BRIDGE) M3 105.0000 159,600.00 142.700 14,983.50 1,323.730 138,991.65 F) 65 ISOLATION CASING BACKFILL M3 60.0000 28,740.00 510.470 30,628.20 F) 66 STRUCTURE BACKFILL (RETAINING WALL) M3 43.0000 1,593,709.00 15,172.780 652,429.54 F) 67 PERVIOUS BACKFILL MATERIAL (RETAINING M3 60.0000 173,100.00 1,194.550 71,673.00 F) WALL) 68 SAND BACKFILL M3 100.0000 192,000.00 1,915.350 191,535.00 69 DITCH EXCAVATION M3 30.0000 8,100.00 190.630 5,718.90 70 PLANTABLE GEOSYNTHETIC REINFORCED WALL M2 450.0000 8,852,400.00 19,586.500 8,813,925.00 71 STONE COLUMN (1.1 M) M 56.0000 1,349,600.00 38,326.300 2,146,272.80 S) 72 SOIL CEMENT M3 80.0000 1,704,000.00 22,547.690 1,803,815.20 S) 73 PREFABRICATED VERTICAL DRAIN M 2.5000 121,250.00 34,327.000 85,817.50 S) 74 HIGHWAY PLANTING LS 650,000.0000 650,000.00 0.045 29,250.00 0.751 488,150.00 S) 75 IMPORTED TOPSOIL M3 20.0000 82,400.00 12,591.000 251,820.00 S) 76 FIBER (HYDROSEED) KG 0.6000 13,020.00 323.000 193.80 S) PROGRAM CAS145 PAGE 4 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 TEMPORARY EROSION CONTROL (TYPE 2) M2 0.6000 70,800.00 0.000 0.00 S) 78 TEMPORARY EROSION CONTROL (TYPE 3) M2 0.6000 58,800.00 28,242.000 16,945.20 S) 79 COMPOST (HYDROSEED) KG 0.1000 2,300.00 342.000 34.20 S) 80 MOVE IN/MOVE OUT (EROSION CONTROL) EA 400.0000 4,000.00 2.000 800.00 S) 81 PURE LIVE SEED (HYDROSEED 1) KG 200.0000 26,000.00 3.770 754.00 S) 82 PURE LIVE SEED (HYDROSEED 2) KG 190.0000 34,200.00 0.000 0.00 S) 83 PURE LIVE SEED (HYDROSEED 3) KG 220.0000 2,420.00 0.000 0.00 S) 84 PURE LIVE SEED (SEEDING 1) KG 160.0000 112.00 0.000 0.00 S) 85 PURE LIVE SEED (SEEDING 2) KG 160.0000 6,400.00 0.000 0.00 S) 86 STABILIZING EMULSION (HYDROSEED) KG 2.0000 4,000.00 23.000 46.00 S) 87 COMMERCIAL FERTILIZER (HYDROSEED) KG 1.0000 350.00 4.750 4.75 S) 88 BONDED FIBER MATRIX (HYDROSEED) KG 2.5000 5,875.00 0.000 0.00 S) 89 TRANSPLANT TREE EA 100.0000 800.00 4.000 400.00 S) 90 PLANT ESTABLISHMENT WORK LS 100,000.0000 100,000.00 0.088 8,800.00 S) 91 IRRIGATION SYSTEM LS 500,000.0000 500,000.00 0.069 34,500.00 1.000 500,000.00 S) 92 40 MM WATER METER EA 20,000.0000 20,000.00 0.000 0.00 93 50 MM WATER METER EA 25,000.0000 100,000.00 4.000 100,000.00 94 250 MM CORRUGATED HIGH DENSITY M 65.0000 20,800.00 39.000 2,535.00 POLYETHYLENE PIPE CONDUIT 95 EXTEND 250 MM CONDUIT M 270.0000 5,400.00 18.100 4,887.00 96 CLASS 4 AGGREGATE SUBBASE M3 53.0000 33,920.00 664.720 35,230.16 97 CLASS 2 AGGREGATE BASE M3 24.0000 1,502,400.00 2,356.056 56,545.34 54,542.164 1,309,011.94 98 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 550.0000 7,700.00 0.000 0.00 99 ASPHALT CONCRETE (TYPE A) TONN 50.0000 1,160,000.00 13,814.315 690,715.75 00 ASPHALT CONCRETE BASE (TYPE A) TONN 50.0000 2,535,000.00 39,909.815 1,995,490.75 01 PLACE ASPHALT CONCRETE DIKE M 2.0000 18,000.00 9,892.200 19,784.40 02 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 23.0000 42,320.00 2,651.120 60,975.76 AREA) 03 ASPHALTIC EMULSION (PAINT BINDER) TONN 300.0000 3,600.00 10.904 3,271.20 PROGRAM CAS145 PAGE 5 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 CONCRETE PAVEMENT M3 150.0000 4,950,000.00 25,960.762 3,894,114.30 05 SEAL PAVEMENT JOINT M 4.0000 208,800.00 39,364.600 157,458.40 06 FURNISH STEEL PILING (HP 305 X 110) M 40.0000 240,400.00 5,890.630 235,625.20 07 DRIVE STEEL PILE (HP 305 X 110) EA 2,300.0000 598,000.00 255.000 586,500.00 08 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 230.0000 330,970.00 1,832.840 421,553.20 S) PILING 09 1.0 M CAST-IN-DRILLED-HOLE CONCRETE M 800.0000 67,200.00 83.680 66,944.00 S) PILING 10 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 1,170.0000 1,404,000.00 1,228.430 1,437,263.10 S) PILING 11 1.7 M CAST-IN-DRILLED-HOLE CONCRETE M 1,600.0000 251,200.00 164.850 263,760.00 S) PILING 12 2.3 M CAST-IN-DRILLED-HOLE CONCRETE M 2,000.0000 1,550,000.00 774.250 1,548,500.00 S) PILING 13 2.6 M CAST-IN-DRILLED-HOLE CONCRETE M 2,800.0000 408,800.00 153.730 430,444.00 S) PILING 14 3.0 M CAST-IN-DRILLED-HOLE CONCRETE M 2,650.0000 646,600.00 244.210 647,156.50 S) PILING 15 3.2 M CAST-IN-DRILLED-HOLE CONCRETE M 4,000.0000 1,440,000.00 358.550 1,434,200.00 S) PILING 16 3.8 M CAST-IN-DRILLED-HOLE CONCRETE M 5,700.0000 433,200.00 72.180 411,426.00 S) PILING 17 1.5 M PERMANENT STEEL CASING M 450.0000 540,000.00 1,204.998 542,249.10 S) 18 1.7 M PERMANENT STEEL CASING M 1,175.0000 184,475.00 164.850 193,698.75 S) 19 2.3 M PERMANENT STEEL CASING M 920.0000 713,000.00 773.020 711,178.40 S) 20 2.6 M PERMANENT STEEL CASING M 2,400.0000 350,400.00 145.210 348,504.00 S) 21 3.2 M PERMANENT STEEL CASING M 1,500.0000 540,000.00 359.340 539,010.00 S) 22 3.8 M PERMANENT STEEL CASING M 3,150.0000 239,400.00 76.740 241,731.00 S) 23 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 620.0000 125,240.00 203.530 126,188.60 S) PILING (ROCK SOCKET) 24 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 700.0000 18,200.00 25.770 18,039.00 S) PILING (ROCK SOCKET) 25 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 1,150.0000 554,300.00 482.000 554,300.00 S) PILING (ROCK SOCKET) 26 2.4 M CAST-IN-DRILLED-HOLE CONCRETE M 1,730.0000 243,930.00 146.080 252,718.40 S) PILING (ROCK SOCKET) 27 3.0 M CAST-IN-DRILLED-HOLE CONCRETE M 2,600.0000 780,000.00 301.830 784,758.00 S) PILING (ROCK SOCKET) 28 3.6 M CAST-IN-DRILLED-HOLE CONCRETE M 4,200.0000 298,200.00 76.180 319,956.00 S) PILING (ROCK SOCKET) 29 PRESTRESSING CAST-IN-PLACE CONCRETE LS 725,000.0000 725,000.00 1.000 725,000.00 S) 30 PRESTRESSING LS 50,000.0000 50,000.00 1.000 50,000.00 S) PROGRAM CAS145 PAGE 6 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 275.0000 79,750.00 325.000 89,375.00 F) 32 STRUCTURAL CONCRETE, BRIDGE M3 550.0000 15,961,000.00 29,036.000 15,969,800.00 F) 33 STRUCTURAL CONCRETE, RETAINING WALL M3 330.0000 292,380.00 895.220 295,422.60 F) 34 RIVER ROCK ARCHITECTURAL TEXTURE M2 40.0000 474,240.00 244.000 9,760.00 5,994.410 239,776.40 F) 35 STUCCO ARCHITECTURAL TEXTURE M2 54.0000 12,312.00 0.000 0.00 F) 36 STRUCTURAL CONCRETE, APPROACH SLAB M3 720.0000 630,720.00 71.500 51,480.00 715.930 515,469.60 F) (TYPE N) 37 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,900.0000 38,000.00 2.350 4,465.00 19.650 37,335.00 F) (TYPE R) 38 CLASS 2 CONCRETE (MINOR STRUCTURE) M3 1,700.0000 88,400.00 83.630 142,171.00 F) 39 CLASS 2 CONCRETE (RETAINING WALL) M3 310.0000 4,302,800.00 1,051.790 326,054.90 6,963.150 2,158,576.50 F) 40 MINOR CONCRETE (MINOR STRUCTURE) M3 1,450.0000 938,150.00 25.433 36,877.85 747.279 1,083,554.55 F) 41 PAVING NOTCH EXTENSION M3 1,500.0000 4,500.00 1.440 2,160.00 F) 42 HEAVY BLAST TEXTURE M2 53.0000 5,830.00 110.000 5,830.00 F) 43 FRACTURED FIN TEXTURE M2 190.0000 9,500.00 50.000 9,500.00 F) 44 DRILL AND BOND DOWEL M 75.0000 5,025.00 46.800 3,510.00 45 FURNISH PRECAST PRESTRESSED CONCRETE EA 25,000.0000 100,000.00 4.000 100,000.00 S) BULB-TEE GIRDER (30 M-35 M) 46 FURNISH PRECAST PRESTRESSED CONCRETE EA 27,000.0000 216,000.00 8.000 216,000.00 S) BULB-TEE GIRDER (35 M-40 M) 47 ERECT PRECAST PRETENSIONED GIRDER EA 20,000.0000 240,000.00 12.000 240,000.00 S) 48 RETAINING WALL (MASONRY WALL) M2 105.0000 2,835.00 0.000 0.00 49 PTFE BEARING EA 4,300.0000 34,400.00 8.000 34,400.00 S) 50 PTFE SPHERICAL BEARING EA 5,200.0000 187,200.00 36.000 187,200.00 S) 51 JOINT SEAL (MR 30 MM) M 140.0000 6,300.00 0.000 0.00 S) 52 JOINT SEAL (MR 15 MM) M 120.0000 5,520.00 0.000 0.00 S) 53 JOINT SEAL ASSEMBLY (MR 60 MM) M 400.0000 18,400.00 0.000 0.00 S) 54 JOINT SEAL ASSEMBLY (MR 70 MM) M 380.0000 4,940.00 0.000 0.00 S) 55 JOINT SEAL ASSEMBLY (MR 80 MM) M 360.0000 8,640.00 0.000 0.00 S) 56 JOINT SEAL ASSEMBLY (MR 101 MM - 160 MM) M 1,300.0000 32,500.00 0.000 0.00 S) 57 JOINT SEAL ASSEMBLY (MR 161 MM - 240 MM) M 1,500.0000 93,000.00 25.000 37,500.00 S) PROGRAM CAS145 PAGE 7 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 JOINT SEAL ASSEMBLY (MR 241 MM - 320 MM) M 1,600.0000 38,400.00 0.000 0.00 S) 59 JOINT SEAL (MR 40 MM) M 140.0000 8,960.00 42.070 5,889.80 S) 60 JOINT SEAL (MR 50 MM) M 200.0000 12,600.00 38.860 7,772.00 S) 61 JOINT SEAL (MR 50 MM - TYPE B) M 230.0000 13,800.00 48.740 11,210.20 S) 62 BAR REINFORCING STEEL (BRIDGE) KG 1.0000 8,991,500.00 71,648.000 71,648.00 9,061,637.630 9,061,637.63 SF) 63 BAR REINFORCING STEEL (RETAINING WALL) KG 1.2000 968,067.60 29,441.000 35,329.20 386,795.078 464,154.09 SF) 64 COLUMN CASING KG 11.0000 95,700.00 0.000 0.00 SF) 65 ISOLATION CASING KG 1.0000 232,300.00 244,202.400 244,202.40 SF) 66 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 6.0000 10,326.00 590.000 3,540.00 F) WITH WALKWAY) 67 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 3.0000 4,533.00 380.000 1,140.00 SF)WITH WALKWAY) 68 FURNISH SIGN STRUCTURE (TUBULAR) KG 5.0000 886,825.00 98,010.000 490,050.00 F) 69 INSTALL SIGN STRUCTURE (TUBULAR) KG 1.0000 177,365.00 98,010.000 98,010.00 SF) 70 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 5.0000 27,800.00 3,895.000 19,475.00 F) 71 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 1.0000 5,560.00 2,665.000 2,665.00 SF) 72 FURNISH SIGN STRUCTURE (TRUSS) KG 5.0000 315,890.00 80,890.000 404,450.00 F) 73 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 61,078.00 78,945.000 78,945.00 SF) 74 760 MM CAST-IN-DRILLED-HOLE M 1,000.0000 50,000.00 26.600 26,600.00 S) CONCRETE PILE (SIGN FOUNDATION) 75 920 MM CAST-IN-DRILLED-HOLE M 1,100.0000 165,000.00 107.000 117,700.00 S) CONCRETE PILE (SIGN FOUNDATION) 76 1070 MM CAST-IN-DRILLED-HOLE M 1,400.0000 294,000.00 192.700 269,780.00 S) CONCRETE PILE (SIGN FOUNDATION) 77 1220 MM CAST-IN-DRILLED-HOLE M 1,600.0000 40,000.00 18.000 28,800.00 S) CONCRETE PILE (SIGN FOUNDATION) 78 METAL (BARRIER MOUNTED SIGN) KG 33.0000 36,960.00 0.000 0.00 79 ROADSIDE SIGN - ONE POST EA 235.0000 18,330.00 23.000 5,405.00 80 ROADSIDE SIGN - TWO POST EA 600.0000 8,400.00 5.000 3,000.00 81 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 1,300.00 4.000 520.00 METHOD) 82 PREPARE AND STAIN CONCRETE M2 27.0000 320,085.00 4,686.670 126,540.09 F) 83 450 MM ALTERNATIVE PIPE CULVERT M 300.0000 11,100.00 228.196 68,458.80 84 600 MM ALTERNATIVE PIPE CULVERT M 140.0000 940,800.00 53.500 7,490.00 7,001.400 980,196.00 PROGRAM CAS145 PAGE 8 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 750 MM ALTERNATIVE PIPE CULVERT M 150.0000 70,500.00 431.300 64,695.00 86 900 MM ALTERNATIVE PIPE CULVERT M 350.0000 27,300.00 85.000 29,750.00 87 1050 MM ALTERNATIVE PIPE CULVERT M 500.0000 10,500.00 224.500 112,250.00 88 300 MM POLYVINYL CHLORIDE PIPE (CL 200) M 425.0000 18,700.00 77.700 33,022.50 89 400 MM POLYVINYL CHLORIDE PIPE (CL 200) M 400.0000 76,000.00 187.500 75,000.00 90 1350 MM HIGH DENSITY POLYETHYLENE PIPE M 390.0000 39,000.00 0.000 0.00 (TYPE S) 91 HIGH DENSITY POLYETHYLENE PIPE LINING M3 150.0000 12,000.00 0.000 0.00 GROUT 92 750 MM REINFORCED CONCRETE PIPE M 250.0000 82,500.00 324.400 81,100.00 93 1200 MM REINFORCED CONCRETE PIPE M 360.0000 21,600.00 60.000 21,600.00 94 600 MM REINFORCED CONCRETE PIPE M 520.0000 45,760.00 84.150 43,758.00 (CLASS V) 95 750 MM REINFORCED CONCRETE PIPE M 820.0000 22,960.00 41.120 33,718.40 (CLASS V) 96 1050 MM REINFORCED CONCRETE PIPE M 440.0000 11,440.00 28.000 12,320.00 (CLASS V) 97 1350 MM REINFORCED CONCRETE PIPE M 430.0000 18,490.00 42.000 18,060.00 (CLASS V) 98 JACKED 600 MM REINFORCED CONCRETE PIPE M 1,400.0000 28,000.00 23.000 32,200.00 (CLASS III) 99 2275 MM STRUCTURAL STEEL PLATE PIPE M 930.0000 25,110.00 18.000 16,740.00 (3.56 MM THICK) 00 200 MM BITUMINOUS COATED CORRUGATED M 250.0000 5,250.00 18.000 4,500.00 STEEL PIPE DOWNDRAIN 01 300 MM BITUMINOUS COATED CORRUGATED M 200.0000 7,400.00 22.000 4,400.00 STEEL PIPE DOWNDRAIN 02 600 MM BITUMINOUS COATED CORRUGATED M 210.0000 7,350.00 28.000 5,880.00 STEEL PIPE DOWNDRAIN (3.51 MM THICK) 03 750 MM BITUMINOUS COATED CORRUGATED M 350.0000 8,750.00 8.000 2,800.00 STEEL PIPE DOWNDRAIN (2.01 MM THICK) 04 1050 MM BITUMINOUS COATED CORRUGATED M 400.0000 4,800.00 10.000 4,000.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 05 450 MM BITUMINOUS COATED CORRUGATED M 240.0000 13,440.00 56.300 13,512.00 STEEL PIPE DOWNDRAIN (3.51 MM THICK) 06 GRATED LINE DRAIN M 240.0000 184,800.00 127.000 30,480.00 802.800 192,672.00 07 900 MM CORRUGATED STEEL PIPE RISER M 360.0000 2,160.00 5.700 2,052.00 (1.63 MM THICK) 08 500 MM WELDED STEEL PIPE (9.53 MM THICK) M 730.0000 25,550.00 25.000 18,250.00 09 750 MM HEAVY DUTY AUTOMATIC EA 3,500.0000 7,000.00 2.000 7,000.00 DRAINAGE GATE PROGRAM CAS145 PAGE 9 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 10 1200 MM HEAVY DUTY AUTOMATIC DRAINAGE EA 8,000.0000 32,000.00 4.000 32,000.00 GATE 11 300 MM GATE VALVE EA 2,200.0000 8,800.00 0.000 0.00 12 400 MM BUTTERFLY VALVE EA 2,600.0000 5,200.00 2.000 5,200.00 13 600 MM PRECAST CONCRETE PIPE RISER M 1,000.0000 5,000.00 5.000 5,000.00 14 900 MM REINFORCED CONCRETE PIPE RISER M 600.0000 16,200.00 18.700 11,220.00 15 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 75.0000 3,975.00 0.000 0.00 16 ROCK SLOPE PROTECTION M3 70.0000 4,130.00 42.750 2,992.50 (BACKING NO. 2, METHOD B) 17 ROCK SLOPE PROTECTION (1T, METHOD B) M3 65.0000 14,950.00 171.000 11,115.00 18 CONCRETED-ROCK SLOPE PROTECTION M2 125.0000 7,125.00 0.000 0.00 (LIGHT, METHOD A) 19 SLOPE PAVING (CONCRETE) M3 520.0000 6,240.00 19.000 9,880.00 F) 20 MINOR CONCRETE (CHANNEL LINING) M3 300.0000 210,000.00 39.390 11,817.00 694.020 208,206.00 21 ROCK SLOPE PROTECTION FABRIC M2 4.0000 1,440.00 233.310 933.24 22 MINOR CONCRETE (MISCELLANEOUS M3 450.0000 126,000.00 16.350 7,357.50 141.531 63,688.95 CONSTRUCTION) 23 MINOR CONCRETE (MISC CONSTRUCTION) M3 460.0000 404,800.00 546.932 251,588.72 COLORED CONCRETE 24 MINOR CONCRETE (GUTTER) M3 650.0000 16,900.00 40.300 26,195.00 25 MINOR CONCRETE (TEXTURED PAVING) M2 100.0000 54,000.00 0.000 0.00 26 MISCELLANEOUS IRON AND STEEL KG 3.0000 95,103.00 15,932.000 47,796.00 F) 27 MISCELLANEOUS METAL KG 4.0000 20,800.00 5,200.000 20,800.00 SF)(RESTRAINER - PIPE TYPE) 28 MISCELLANEOUS METAL KG 10.0000 145,300.00 2,590.000 25,900.00 7,810.000 78,100.00 SF)(RESTRAINER - CABLE TYPE) 29 MISCELLANEOUS METAL (BRIDGE) KG 5.0000 3,500.00 700.000 3,500.00 SF) 30 BRIDGE DECK DRAINAGE SYSTEM KG 3.0000 78,660.00 25,334.000 76,002.00 SF) 31 CHAIN LINK FENCE (TYPE CL-1.8) M 50.0000 292,500.00 1,455.800 72,790.00 S) 32 1.8 M CHAIN LINK GATE (TYPE CL-1.8) EA 600.0000 19,800.00 0.000 0.00 S) 33 3.7 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,100.0000 12,100.00 0.000 0.00 S) 34 DELINEATOR (CLASS 1) EA 20.0000 5,000.00 36.000 720.00 35 MILEPOST MARKER EA 30.0000 1,380.00 0.000 0.00 36 GUARD RAILING DELINEATOR EA 16.0000 2,720.00 60.000 960.00 PROGRAM CAS145 PAGE 10 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 37 METAL BEAM GUARD RAILING (WOOD POST) M 55.0000 71,500.00 1,122.850 61,756.75 S) 38 CONCRETE BARRIER (TYPE 25) M 115.0000 599,265.00 78.000 8,970.00 4,678.100 537,981.50 F) 39 CONCRETE BARRIER (TYPE 25A) M 175.0000 218,925.00 549.000 96,075.00 F) 40 CONCRETE BARRIER (TYPE 25B) M 240.0000 43,200.00 119.000 28,560.00 41 CABLE RAILING M 21.0000 119,700.00 1,384.000 29,064.00 S) 42 END SECTION EA 155.0000 4,340.00 8.000 1,240.00 S) 43 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 70,000.00 17.000 34,000.00 S) 44 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 625.0000 12,500.00 17.000 10,625.00 S) 45 TERMINAL ANCHOR ASSEMBLY (TYPE CA) EA 825.0000 8,250.00 2.000 1,650.00 S) 46 RETURN SECTION EA 120.0000 1,200.00 2.000 240.00 S) 47 CRASH CUSHION, SAND FILLED EA 4,000.0000 24,000.00 0.000 0.00 S) 48 CRASH CUSHION (ADIEM) EA 15,500.0000 15,500.00 0.000 0.00 S) 49 CONCRETE BARRIER (TYPE 60) M 100.0000 550,000.00 1,651.420 165,142.00 50 CONCRETE BARRIER (TYPE 60A) M 120.0000 62,160.00 381.000 45,720.00 F) 51 CONCRETE BARRIER (TYPE 60C) M 180.0000 135,000.00 483.000 86,940.00 52 CONCRETE BARRIER (TYPE 60D) M 80.0000 262,400.00 1,714.000 137,120.00 53 CONCRETE BARRIER (TYPE 60E) M 335.0000 559,450.00 590.600 197,851.00 54 THERMOPLASTIC PAVEMENT MARKING M2 33.0000 101,970.00 154.330 5,092.89 S) 55 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8000 14,640.00 2,267.400 1,813.92 S) 56 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 16,680.00 992.000 2,976.00 S) 57 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 11,900.00 2,300.080 5,750.20 S) (BROKEN 3.66 M - 0.92 M) 58 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,050.00 219.000 657.00 S) (BROKEN 11.00 M - 3.5 M) 59 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 104,000.00 120,749.457 60,374.73 S) 60 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 61 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 35,700.00 21,436.000 21,436.00 S) 62 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 52,500.00 9,217.000 27,651.00 S) 63 SIGNAL AND LIGHTING (LOCATION 1) LS 75,000.0000 75,000.00 0.140 10,500.00 0.950 71,250.00 S) PROGRAM CAS145 PAGE 11 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 64 SIGNAL AND LIGHTING (LOCATION 2) LS 75,000.0000 75,000.00 0.090 6,750.00 S) 65 LIGHTING AND SIGN ILLUMINATION LS 1300,000.0000 1,300,000.00 0.011 14,300.00 0.659 856,700.00 S) 66 CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.060 1,200.00 0.780 15,600.00 S) (LOCATION 1) 67 CHANGEABLE MESSAGE SIGN SYSTEM LS 75,000.0000 75,000.00 0.020 1,500.00 0.960 72,000.00 S) (LOCATION 2) 68 CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.000 0.00 S) (LOCATION 3) 69 CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.020 400.00 0.980 19,600.00 S) (LOCATION 4) 70 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,700.0000 5,100.00 0.000 0.00 S) (TYPE A) 71 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 2,200.0000 6,600.00 0.000 0.00 S) (TYPE B) 72 LIGHTING CONDUIT (BRIDGE) M 21.0000 66,990.00 2,604.000 54,684.00 S) 73 ELECTRIC SERVICE (IRRIGATION) LS 18,000.0000 18,000.00 0.940 16,920.00 S) 74 TRAFFIC MONITORING STATION (LOCATION 1) LS 25,000.0000 25,000.00 0.500 12,500.00 S) 75 TRAFFIC MONITORING STATION (LOCATION 2) LS 35,000.0000 35,000.00 0.040 1,400.00 0.440 15,400.00 S) 76 TRAFFIC MONITORING STATION (LOCATION 3) LS 48,000.0000 48,000.00 0.400 19,200.00 S) 77 TRAFFIC MONITORING STATION (LOCATION 4) LS 45,000.0000 45,000.00 0.400 18,000.00 S) 78 TRAFFIC MONITORING STATION (LOCATION 5) LS 11,000.0000 11,000.00 0.310 3,410.00 S) 79 FIBER OPTIC COMMUNICATION SYSTEM LS 950,000.0000 950,000.00 0.017 16,150.00 0.938 891,100.00 S) 80 RAMP METERING SYSTEM (LOCATION 1) LS 110,000.0000 110,000.00 0.080 8,800.00 0.870 95,700.00 S) 81 RAMP METERING SYSTEM (LOCATION 2) LS 65,000.0000 65,000.00 0.000 0.00 S) 82 RAMP METERING SYSTEM (LOCATION 3) LS 90,000.0000 90,000.00 0.600 54,000.00 S) 83 REMOVE RAMP METERING SYSTEM LS 4,000.0000 4,000.00 0.000 0.00 84 150 MM FIRE HYDRANT ASSEMBLY EA 2,500.0000 2,500.00 1.000 2,500.00 85 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 86 ELECTRONIC MOBILE DAILY DIARY COMPUTER LS 25,000.0000 25,000.00 0.017 425.00 0.890 22,250.00 SYSTEM DATA DELIVERY 87 SEAL LONGITUDINAL ISOLATION JOINT M 1.0000 32,400.00 6,714.000 6,714.00 88 WATER METER (BUILDING) EA 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM CAS145 PAGE 12 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-0301U4 TIME 02:01 PM ESTIMATE NO. 52 BID OPENING 01/24/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: KHAN, MOHAMMED DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 982,953.57 88,752,744.43 ADJUSTMENT OF COMPENSATION 122,399.07 8,753,999.78 EXTRA WORK 450,950.31 8,891,600.24 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,556,302.95 106,398,344.45 89 MOBILIZATION LS 9500,000.0000 9,500,000.00 1.000 9,500,000.00 ORIGINAL CONTRACT AMOUNT 109,174,194.60 TOTAL WORK COMPLETED 1,556,302.95 115,898,344.45 MATERIALS ON HAND ON SITE 782,701.39 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -457,052.46 TOTAL 1,566,302.95 116,223,993.38 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE (S) PREVENTION PLAN 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 03/12/02 1350 03/27/02 03/27/02 07/16/08 979 76 144 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY KHAN, MOHAMMED RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 06/20/06