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 04/22/04 EST. NO.06 TIME 02:04 PM R.E. NAME: BINNS, CORY 11-080904 --------------------------------------------------------------------------- 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 0008 94.86 E.W. @ F.A.(+) 021104 N 026 0 007 0001 375.99 E.W. @ F.A.(+) 021904 N 027 0 0002 375.99 022304 N 028 0 013 0001 28,879.14 E.W. @ U.P (+) 012104 N 017 0 0002 6,567.85 012404 N 018 0 0003 1,309.25 012604 N 019 0 0005 5,852.00 012904 N 021 0 0006 5,657.29 021604 N 022 0 0008 2,713.50 021704 N 024 0 0009 6,800.00 031504 N 030 0 0010 2,020.00 031904 N 031 0 022 0001 287.32 E.W. @ F.A.(+) 020204 N 016 0 0002 643.84 022504 N 033 0 024 0001 3,481.50 E.W. @ F.A.(+) 022004 N 029 0 65,058.53 TOTAL THIS ESTIMATE 63,722.29 TOTAL PREVIOUS ESTIMATE 128,780.82 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 04/22/04 EST. NO.06 TIME 02:04 PM R.E. NAME: BINNS, CORY 11-080904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-OF-SPEC CL II -3,000.00 06 -3,000.00 -3,000.00 LABOR COMPLIANCE VIOLATION O/S PRS JAN -10,000.00 03 O/S PRS FEB -10,000.00 04 O/S PRS MARCH -10,000.00 06 -10,000.00 -30,000.00 TOTAL DEDUCTIONS -13,000.00 -33,000.00 PROGRAM CAS145 PAGE 1 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 LOCATION PROGRESS ESTIMATE 11-SD-15-M19.0/M22.0 ----------------- COFFMAN SPECIALTIES, INC. IN SAN DIEGO COUNTY IN SAN DIEGO AT DAN JORDAN, AREA MANAGER VARIOUS LOCATIONS 4375 JUTLAND DRIVE, SUITE 260 SAN DIEGO,CA 92117-3632 FED. AID NO. ACIM-015 -4(191)N ,CMST-6211(32)N ,PL-6211(32)N CONSTRUCT BRIDGES AND MANAGED LANES ------------------------------------------------------------------------------------------------------------------------------------ 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 25,000.0000 25,000.00 0.250 6,250.00 02 ELECTRONIC MOBILE DAILY DIARY SYSTEM LS 75,000.0000 75,000.00 0.034 2,550.00 0.170 12,750.00 DATA DELIVERY 03 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,520,000.00 20.000 40,000.00 82.000 164,000.00 04 PREPARE STORM WATER POLLUTION LS 15,000.0000 15,000.00 0.750 11,250.00 S) PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 125,000.0000 125,000.00 0.036 4,500.00 0.174 21,750.00 S) 06 SWEEPERS EA 75,000.0000 150,000.00 1.000 75,000.00 S) 07 TEMPORARY EROSION CONTROL (SEEDED) HA 4,000.0000 40,000.00 1.000 4,000.00 2.800 11,200.00 S) 08 MOVE-IN/MOVE-OUT EA 275.0000 4,125.00 1.000 275.00 (TEMPORARY EROSION CONTROL) 09 TEMPORARY GRAVEL BAGS EA 2.0000 5,960.00 250.000 500.00 3,893.000 7,786.00 S) 10 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 69,000.00 2.000 6,000.00 3.000 9,000.00 S) 11 TEMPORARY CONSTRUCTION ENTRANCE (PLATES) EA 2,500.0000 62,500.00 2.000 5,000.00 6.000 15,000.00 S) 12 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.020 600.00 0.460 13,800.00 S) 13 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.028 7,000.00 0.114 28,500.00 S) 14 TYPE III BARRICADE EA 60.0000 1,440.00 7.000 420.00 S) 15 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 205,500.00 0.000 0.00 S) 16 TEMPORARY PAVEMENT MARKING (TAPE) M2 70.0000 28,700.00 0.000 0.00 S) 17 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 1,200.00 32,214.600 32,214.60 S) 18 TEMPORARY PAVEMENT MARKER EA 3.0000 41,700.00 6,764.000 20,292.00 S) 19 TEMPORARY DELINEATOR (CLASS 1) EA 35.0000 3,500.00 0.000 0.00 S) 20 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 120,000.00 0.348 3,480.00 1.374 13,740.00 S) 21 TEMPORARY RAILING (TYPE K) M 40.0000 1,096,000.00 628.090 25,123.60 5,750.110 230,004.40 S) 22 TRAFFIC PLASTIC DRUMS EA 25.0000 9,000.00 25.000 625.00 70.000 1,750.00 S) PROGRAM CAS145 PAGE 2 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY CRASH CUSHION MODULE EA 250.0000 60,000.00 64.000 16,000.00 S) 24 TEMPORARY CRASH CUSHION (ADIEM) EA 5,000.0000 45,000.00 2.000 10,000.00 S) 25 ABANDON CULVERT EA 1,000.0000 4,000.00 0.000 0.00 26 ABANDON IRRIGATION CROSSOVER EA 500.0000 15,000.00 29.000 14,500.00 27 REMOVE CHAIN LINK FENCE M 15.0000 2,100.00 0.000 0.00 28 REMOVE METAL BEAM GUARD RAILING M 40.0000 23,200.00 523.500 20,940.00 29 REMOVE THRIE BEAM BARRIER M 40.0000 68,000.00 89.000 3,560.00 30 REMOVE TRAFFIC STRIPE (YELLOW) M 7.0000 20,510.00 546.000 3,822.00 S) 31 REMOVE TRAFFIC STRIPE AND PAVEMENT M2 15.0000 108,600.00 1,540.350 23,105.25 S) MARKING 32 REMOVE ROADSIDE SIGN EA 150.0000 1,800.00 1.000 150.00 33 REMOVE SIGN STRUCTURE EA 5,000.0000 25,000.00 2.000 10,000.00 34 REMOVE SIGN PANEL EA 1,700.0000 5,100.00 0.000 0.00 35 REMOVE ASPHALT CONCRETE DIKE M 3.0000 2,280.00 74.000 222.00 36 REMOVE CULVERT M 50.0000 11,500.00 18.000 900.00 35.700 1,785.00 37 REMOVE INLET EA 1,000.0000 31,000.00 1.000 1,000.00 3.000 3,000.00 38 RECONSTRUCT METAL BEAM GUARD RAILING M 75.0000 19,500.00 0.000 0.00 39 RESET ROADSIDE SIGN EA 200.0000 7,600.00 2.000 400.00 2.000 400.00 40 RELOCATE ROADSIDE SIGN EA 200.0000 1,200.00 0.500 100.00 0.500 100.00 41 RELOCATE SIGN STRUCTURE EA 6,000.0000 30,000.00 1.000 6,000.00 1.000 6,000.00 42 MODIFY INLET EA 1,000.0000 1,000.00 1.000 1,000.00 43 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.0000 7,200.00 0.000 0.00 S) (60 MM MAXIMUM) 44 REMOVE CONCRETE CURB M 20.0000 10,000.00 0.000 0.00 45 REMOVE CONCRETE BARRIER M 40.0000 40,000.00 0.000 0.00 46 REMOVE CONCRETE BARRIER (TYPE K) M 10.0000 40,100.00 329.400 3,294.00 329.400 3,294.00 47 ACCESS OPENING, SOFFIT EA 300.0000 1,800.00 6.000 1,800.00 48 CAP INLET EA 500.0000 9,500.00 1.000 500.00 1.000 500.00 49 CAP RISER EA 150.0000 2,850.00 1.000 150.00 PROGRAM CAS145 PAGE 3 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 REMOVE METAL RAILING M 150.0000 15,000.00 0.000 0.00 51 REMOVE TIEBACK WALL LS 2,500.0000 2,500.00 0.000 0.00 52 REMOVE SLOPE PAVING LS 15,000.0000 15,000.00 0.000 0.00 53 BRIDGE REMOVAL, LOCATION A LS 600,000.0000 600,000.00 0.000 0.00 54 BRIDGE REMOVAL, LOCATION B LS 380,000.0000 380,000.00 0.000 0.00 55 BRIDGE REMOVAL (PORTION), LOCATION C LS 70,000.0000 70,000.00 1.000 70,000.00 56 CLEARING AND GRUBBING LS 120,000.0000 120,000.00 0.930 111,600.00 57 REMOVE TREE EA 230.0000 105,800.00 463.000 106,490.00 58 DEVELOP WATER SUPPLY LS 70,000.0000 70,000.00 0.500 35,000.00 59 ROADWAY EXCAVATION M3 15.0000 4,500,000.00 37,110.000 556,650.00 113,946.640 1,709,199.60 60 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 61 STRUCTURE EXCAVATION (BRIDGE) M3 30.0000 397,950.00 201.000 6,030.00 415.000 12,450.00 F) 62 STRUCTURE EXCAVATION (BRIDGE), (CARMEL) M3 30.0000 195,000.00 0.000 0.00 F) 63 STRUCTURE EXCAVATION (RETAINING WALL) M3 50.0000 1,755,000.00 8,266.000 413,300.00 10,686.000 534,300.00 64 STRUCTURE BACKFILL (BRIDGE) M3 25.0000 281,250.00 0.000 0.00 F) 65 STRUCTURE BACKFILL (BRIDGE), (CARMEL) M3 15.0000 78,000.00 0.000 0.00 F) 66 STRUCTURE BACKFILL (RETAINING WALL) M3 30.0000 141,000.00 2,000.000 60,000.00 2,000.000 60,000.00 67 PERVIOUS BACKFILL MATERIAL M3 40.0000 10,000.00 0.000 0.00 F) 68 PERVIOUS BACKFILL MATERIAL (RETAINING M3 40.0000 88,000.00 219.000 8,760.00 219.000 8,760.00 WALL) 69 SAND BACKFILL M3 110.0000 9,900.00 29.330 3,226.30 70 DITCH EXCAVATION M3 10.0000 2,600.00 0.000 0.00 71 TREE GRATE EA 750.0000 9,000.00 0.000 0.00 F) 72 HIGHWAY PLANTING LS 45,000.0000 45,000.00 0.000 0.00 S) 73 ROCK MULCH M2 50.0000 46,500.00 0.000 0.00 S) 74 DECOMPOSED GRANITE M3 50.0000 3,950.00 0.000 0.00 S) 75 STRAW (EROSION CONTROL) TONN 350.0000 9,450.00 0.000 0.00 S) 76 FIBER (EROSION CONTROL) KG 1.0000 24,400.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 FIBER ROLLS M 7.5000 56,175.00 663.000 4,972.50 6,898.000 51,735.00 S) 78 FIBER ROLLS (LEFT IN PLACE) M 7.5000 117,750.00 984.000 7,380.00 984.000 7,380.00 S) 79 COMPOST (EROSION CONTROL) KG 1.1000 23,870.00 0.000 0.00 S) 80 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 7,000.00 0.000 0.00 S) 81 PURE LIVE SEED (EROSION CONTROL TYPE 1) KG 50.0000 4,950.00 0.000 0.00 S) 82 PURE LIVE SEED (EROSION CONTROL TYPE 2) KG 80.0000 28,800.00 0.000 0.00 S) 83 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 0.5000 170.00 0.000 0.00 S) 84 STABILIZING EMULSION (EROSION CONTROL) KG 3.0000 7,110.00 0.000 0.00 S) 85 MAINTAIN EXISTING PLANTS LS 120,000.0000 120,000.00 0.040 4,800.00 S) 86 IRRIGATION SYSTEM LS 32,000.0000 32,000.00 0.680 21,760.00 S) 87 NPS 3 SUPPLY LINE (BRIDGE) M 50.0000 19,000.00 0.000 0.00 88 NPS 4 SUPPLY LINE (BRIDGE) M 50.0000 14,000.00 0.000 0.00 89 IRRIGATION VALVE BOX (BRIDGE) EA 2,500.0000 40,000.00 0.000 0.00 90 50 MM IRRIGATION CONDUIT (BRIDGE) M 50.0000 13,000.00 0.000 0.00 91 50 MM PLASTIC PIPE M 50.0000 8,500.00 0.000 0.00 (TREE CONTAINER DRAIN) (BRIDGE) 92 75 MM IRRIGATION CONDUIT M 75.0000 13,500.00 0.000 0.00 93 200 MM CORRUGATED HIGH DENSITY M 25.0000 7,000.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 94 EXTEND 250 MM CONDUIT M 100.0000 13,000.00 13.500 1,350.00 95 CLASS 2 AGGREGATE BASE M3 30.0000 1,362,000.00 2,527.310 75,819.30 2,527.310 75,819.30 96 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 2,335.0000 23,350.00 0.000 0.00 97 ASPHALT CONCRETE (TYPE A) TONN 57.0000 1,037,400.00 0.000 0.00 98 ASPHALT CONCRETE BASE (TYPE A) TONN 55.0000 2,893,000.00 0.000 0.00 99 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 26.0000 13,000.00 0.000 0.00 AREA) 00 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 4.0000 7,600.00 0.000 0.00 01 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 4.0000 360.00 0.000 0.00 02 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 4.0000 8,800.00 0.000 0.00 03 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 4.0000 920.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 CONCRETE PAVEMENT M3 180.0000 6,678,000.00 0.000 0.00 05 CONCRETE PAVEMENT M3 400.0000 360,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 06 SEAL PAVEMENT JOINT M 3.0000 229,200.00 0.000 0.00 07 SEAL LONGITUDINAL ISOLATION JOINT M 3.0000 27,210.00 0.000 0.00 08 FURNISH STEEL PILING (HP 250 X 62) M 12.0000 8,664.00 0.000 0.00 09 DRIVE STEEL PILE (HP 250 X 62) EA 1,375.0000 133,375.00 0.000 0.00 S) 10 FURNISH STEEL PILING (HP 250 X 85) M 15.0000 14,055.00 0.000 0.00 11 DRIVE STEEL PILE (HP 250 X 85) EA 1,375.0000 151,250.00 0.000 0.00 S) 12 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 500.0000 421,000.00 96.335 48,167.50 842.000 421,000.00 S) PILING 13 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 2,750.0000 583,000.00 0.000 0.00 S) PILING 14 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 2,565.0000 556,605.00 0.000 0.00 S) PILING (CARMEL) 15 2.4 M CAST-IN-DRILLED-HOLE CONCRETE M 4,660.0000 219,020.00 0.000 0.00 S) PILING 16 PRESTRESSING CAST-IN-PLACE CONCRETE LS 200,000.0000 200,000.00 0.000 0.00 S) 17 PRESTRESSING CAST-IN-PLACE CONCRETE LS 100,000.0000 100,000.00 0.000 0.00 S) (CARMEL) 18 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 200.0000 188,000.00 1.310 262.00 75.000 15,000.00 F) 19 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 200.0000 138,000.00 0.000 0.00 F) (CARMEL) 20 STRUCTURAL CONCRETE, BRIDGE M3 400.0000 2,672,000.00 144.515 57,806.00 144.515 57,806.00 F) 21 STRUCTURAL CONCRETE, BRIDGE (CARMEL) M3 400.0000 1,600,000.00 0.000 0.00 F) 22 STRUCTURAL CONCRETE, APPROACH SLAB M3 325.0000 138,125.00 0.000 0.00 F) (TYPE N) 23 CLASS 2 CONCRETE (MINOR STRUCTURE) M3 1,000.0000 25,000.00 0.000 0.00 24 CLASS 4 CONCRETE (BACKFILL) M3 170.0000 168,300.00 0.000 0.00 F) 25 CLASS 1 CONCRETE (RETAINING WALL) M3 300.0000 2,940,000.00 360.000 108,000.00 1,478.340 443,502.00 F) 26 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 300,000.00 11.750 11,750.00 39.030 39,030.00 F) 27 ARCHITECTURAL SURFACE (BARRIER) M2 15.0000 36,465.00 0.000 0.00 F) 28 SWIRLED PLASTER TEXTURE M2 30.0000 130,350.00 0.000 0.00 F) 29 ANTI-GRAFFITI PROTECTIVE COATING M2 10.0000 22,700.00 0.000 0.00 30 COBBLESTONE TEXTURE M2 30.0000 68,100.00 677.000 20,310.00 1,359.000 40,770.00 PROGRAM CAS145 PAGE 6 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 DRILL AND BOND DOWEL M 70.0000 9,800.00 17.550 1,228.50 17.550 1,228.50 32 CORE CONCRETE (40 MM) AND PRESSURE M 400.0000 52,000.00 0.000 0.00 S) GROUT 33 JOINT SEAL (MR 30 MM) M 95.0000 5,700.00 0.000 0.00 S) 34 JOINT SEAL ASSEMBLY (MR 80 MM) M 410.0000 44,690.00 0.000 0.00 S) 35 JOINT SEAL (MR 50 MM) M 195.0000 19,500.00 0.000 0.00 S) 36 BAR REINFORCING STEEL (BRIDGE) KG 1.2000 1,291,200.00 35,915.000 43,098.00 76,175.170 91,410.20 SF) 37 BAR REINFORCING STEEL (BRIDGE) KG 1.2000 896,400.00 0.000 0.00 SF)(CARMEL) 38 BAR REINFORCING STEEL (RETAINING WALL) KG 1.4000 652,400.00 30,299.730 42,419.62 81,715.000 114,401.00 SF) 39 HEADED BAR REINFORCEMENT EA 20.0000 20,400.00 1,020.000 20,400.00 F) 40 FURNISH SIGN STRUCTURE (TUBULAR) KG 4.5000 59,368.50 0.000 0.00 F) 41 INSTALL SIGN STRUCTURE (TUBULAR) KG 1.2000 15,831.60 0.000 0.00 SF) 42 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 4.5000 27,324.00 0.000 0.00 F) 43 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 4.0000 24,288.00 0.000 0.00 SF) 44 FURNISH SIGN STRUCTURE (TRUSS) KG 4.5000 96,012.00 0.000 0.00 F) 45 INSTALL SIGN STRUCTURE (TRUSS) KG 1.4000 29,870.40 0.000 0.00 SF) 46 760 MM CAST-IN-DRILLED-HOLE M 600.0000 9,000.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 47 920 MM CAST-IN-DRILLED-HOLE M 650.0000 32,500.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 48 1070 MM CAST-IN-DRILLED-HOLE M 690.0000 41,400.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 49 1220 MM CAST-IN-DRILLED-HOLE M 735.0000 9,555.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 50 ROADSIDE SIGN - ONE POST EA 300.0000 6,300.00 0.000 0.00 51 ROADSIDE SIGN - TWO POST EA 850.0000 5,950.00 0.000 0.00 52 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,200.00 0.000 0.00 METHOD) 53 INSTALL SIGN PANEL ON EXISTING FRAME M2 320.0000 11,200.00 0.000 0.00 54 PREPARE AND STAIN CONCRETE M2 6.0000 13,620.00 0.000 0.00 55 600 MM ALTERNATIVE PIPE CULVERT M 240.0000 1,680.00 14.000 3,360.00 286.200 68,688.00 56 750 MM ALTERNATIVE PIPE CULVERT M 370.0000 2,220.00 0.000 0.00 57 1050 MM ALTERNATIVE PIPE CULVERT M 500.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 450 MM REINFORCED CONCRETE PIPE M 180.0000 111,600.00 73.820 13,287.60 59 600 MM REINFORCED CONCRETE PIPE M 250.0000 775,000.00 121.410 30,352.50 221.450 55,362.50 60 900 MM REINFORCED CONCRETE PIPE M 440.0000 8,800.00 0.000 0.00 61 1200 MM REINFORCED CONCRETE PIPE M 700.0000 10,500.00 0.000 0.00 62 100 MM PLASTIC PIPE UNDERDRAIN (MOD) M 45.0000 9,900.00 0.000 0.00 63 200 MM PLASTIC PIPE UNDERDRAIN M 100.0000 600.00 0.000 0.00 64 150 MM PLASTIC PIPE M 30.0000 1,350.00 0.000 0.00 65 450 MM CORRUGATED STEEL PIPE DOWNDRAIN M 200.0000 24,000.00 0.000 0.00 (2.77 MM THICK) 66 600 MM CORRUGATED STEEL PIPE DOWNDRAIN M 270.0000 9,450.00 0.000 0.00 (3.51 MM THICK) 67 450 MM ALTERNATIVE PIPE DOWNDRAIN M 300.0000 3,000.00 0.000 0.00 68 GRATED LINE DRAIN M 375.0000 153,750.00 0.000 0.00 69 450 MM CORRUGATED STEEL PIPE RISER M 725.0000 725.00 0.000 0.00 (2.01 MM THICK) 70 WELDED STEEL PIPE CASING (BRIDGE) M 100.0000 11,400.00 0.000 0.00 71 600 MM ALTERNATIVE FLARED END SECTION EA 850.0000 1,700.00 0.000 0.00 72 750 MM ALTERNATIVE FLARED END SECTION EA 900.0000 900.00 0.000 0.00 73 1050 MM ALTERNATIVE FLARED END SECTION EA 1,240.0000 1,240.00 0.000 0.00 74 DEBRIS RACK EA 1,000.0000 1,000.00 0.000 0.00 75 1500 MM PRECAST CONCRETE RISER M 1,200.0000 6,000.00 2.370 2,844.00 76 450 MM ALTERNATIVE PIPE RISER M 400.0000 8,000.00 6.800 2,720.00 77 600 MM ALTERNATIVE PIPE RISER M 500.0000 5,000.00 0.000 0.00 78 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 60.0000 6,000.00 0.000 0.00 79 ROCK SLOPE PROTECTION M3 60.0000 900.00 0.000 0.00 (FACING, METHOD B) 80 ROCK SLOPE PROTECTION M3 60.0000 1,200.00 0.000 0.00 (BACKING NO. 1, METHOD B) 81 ROCK SLOPE PROTECTION M3 70.0000 7,000.00 0.000 0.00 (BACKING NO. 2, METHOD B) 82 ROCK SLOPE PROTECTION (1T, METHOD B) M3 60.0000 7,800.00 0.000 0.00 83 ROCK SLOPE PROTECTION (1/2T, METHOD B) M3 60.0000 2,400.00 0.000 0.00 84 CONCRETE (CONCRETE APRON) M3 200.0000 3,000.00 0.000 0.00 PROGRAM CAS145 PAGE 8 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 MINOR CONCRETE (DITCH LINING) M3 400.0000 76,000.00 0.000 0.00 86 MINOR CONCRETE (DITCH LINING - COLORED) M3 450.0000 11,250.00 0.000 0.00 87 ROCK SLOPE PROTECTION FABRIC M2 6.0000 1,320.00 0.000 0.00 88 MINOR CONCRETE (CURB, GUTTER, SIDEWALK M3 250.0000 70,000.00 0.000 0.00 AND DRIVEWAY) 89 MINOR CONCRETE (TEXTURED PAVING) M2 75.0000 395,250.00 0.000 0.00 (GORE PAVING) 90 MINOR CONCRETE (TEXTURED PAVING) M2 75.0000 67,500.00 0.000 0.00 91 MISCELLANEOUS IRON AND STEEL KG 3.0000 52,092.00 0.000 0.00 SF) 92 BRIDGE DECK DRAINAGE SYSTEM KG 12.0000 51,600.00 0.000 0.00 SF) 93 CHAIN LINK FENCE (TYPE CL-1.8) M 55.0000 9,350.00 0.000 0.00 S) 94 1.5 M CHAIN LINK GATE (TYPE CL-1.8) EA 625.0000 10,000.00 0.000 0.00 S) 95 4.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 2,000.0000 4,000.00 0.000 0.00 S) 96 LOCKABLE CONTROL GATE EA 3,200.0000 6,400.00 0.000 0.00 S) 97 DELINEATOR (CLASS 1) EA 30.0000 6,750.00 0.000 0.00 98 MILEPOST MARKER EA 80.0000 960.00 0.000 0.00 S) 99 GUARD RAILING DELINEATOR EA 35.0000 7,875.00 0.000 0.00 00 METAL BEAM GUARD RAILING M 185.0000 7,400.00 0.000 0.00 S) 01 CHAIN LINK RAILING (TYPE 7) M 125.0000 51,500.00 0.000 0.00 F) 02 CONCRETE BARRIER (TYPE K) M 60.0000 204,600.00 0.000 0.00 03 TUBULAR PIPE HAND RAILING M 80.0000 6,560.00 0.000 0.00 F) 04 PERFORATED STEEL SCREEN (PILASTER) EA 1,000.0000 8,000.00 0.000 0.00 S) 05 PERFORATED STEEL SCREEN (SCONCE) EA 1,000.0000 20,000.00 0.000 0.00 S) 06 CONCRETE BARRIER (TYPE 26 MODIFIED) M 230.0000 48,300.00 0.000 0.00 F) 07 CONCRETE BARRIER (TYPE 26A MODIFIED) M 230.0000 322,000.00 0.000 0.00 08 CABLE RAILING M 30.0000 33,000.00 0.000 0.00 S) 09 BURIED POST ANCHOR EA 1,200.0000 1,200.00 0.000 0.00 S) 10 TERMINAL SYSTEM (TYPE ET) EA 3,000.0000 3,000.00 0.000 0.00 S) 11 TERMINAL SYSTEM (TYPE SRT) EA 2,200.0000 13,200.00 0.000 0.00 S) PROGRAM CAS145 PAGE 9 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,830.0000 1,830.00 0.000 0.00 S) 13 TERMINAL ANCHOR ASSEMBLY (TYPE CA) EA 1,400.0000 8,400.00 0.000 0.00 S) 14 CRASH CUSHION (REACT 9SCBS) EA 45,000.0000 90,000.00 0.000 0.00 S) 15 QUADGUARD CRASH CUSHION EA 35,000.0000 70,000.00 0.000 0.00 S) 16 CONCRETE BARRIER (TYPE 60 MOD) M 85.0000 18,700.00 0.000 0.00 17 CONCRETE BARRIER (TYPE 60S) M 85.0000 56,950.00 0.000 0.00 S) 18 CONCRETE BARRIER (TYPE 60SA) M 40.0000 5,800.00 0.000 0.00 F) 19 CONCRETE BARRIER (TYPE 60SC) M 40.0000 200,000.00 0.000 0.00 20 CONCRETE BARRIER (TYPE 60SE) M 50.0000 43,000.00 0.000 0.00 S) 21 CONCRETE BARRIER (TYPE 732 MODIFIED) M 65.0000 296,920.00 0.000 0.00 F) 22 CONCRETE BARRIER (TYPE 732R MODIFIED) M 125.0000 46,625.00 0.000 0.00 F) 23 CONCRETE BARRIER (TYPE KA26) M 125.0000 17,500.00 0.000 0.00 F) 24 CONCRETE BARRIER (TYPE KA26R) M 125.0000 17,875.00 0.000 0.00 F) 25 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 30,000.00 0.000 0.00 S) 26 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 12,500.00 0.000 0.00 S) 27 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 7,800.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 28 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 110.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 29 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 3,300.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 30 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 74,350.00 0.000 0.00 S) 31 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 30,000.00 0.000 0.00 S) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 34,200.00 0.000 0.00 S) 33 SIGNAL AND LIGHTING (LOCATION 1) LS 125,000.0000 125,000.00 0.000 0.00 S) 34 SIGNAL AND LIGHTING (LOCATION 2) LS 120,000.0000 120,000.00 0.000 0.00 S) 35 SIGNAL AND LIGHTING (LOCATION 3) LS 120,000.0000 120,000.00 0.000 0.00 S) 36 SIGNAL AND LIGHTING (LOCATION 4) LS 120,000.0000 120,000.00 0.000 0.00 S) 37 SIGNAL AND LIGHTING (LOCATION 5) LS 34,000.0000 34,000.00 0.000 0.00 S) 38 SIGNAL AND LIGHTING (LOCATION 6) LS 36,000.0000 36,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 10 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 39 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 47,000.0000 47,000.00 0.000 0.00 S) (LOCATION 3A) 40 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 47,000.0000 47,000.00 0.000 0.00 S) (LCOATION 4A) 41 LIGHTING (CITY STREET) LS 100,000.0000 100,000.00 0.000 0.00 S) 42 LIGHTING AND SIGN ILLUMINATION LS 390,000.0000 390,000.00 0.019 7,410.00 0.019 7,410.00 S) 43 LIGHTING CONDUIT (BRIDGE) M 30.0000 73,500.00 0.000 0.00 SF) 44 COMMUNICATION CONDUIT (BRIDGE) M 30.0000 51,870.00 0.000 0.00 SF) 45 SPRINKLER CONTROL CONDUIT (BRIDGE) M 32.0000 62,368.00 0.000 0.00 SF) 46 TRAFFIC MONITORING STATION (LOCATION 1) LS 48,000.0000 48,000.00 0.000 0.00 S) 47 TRAFFIC MONITORING STATION (LOCATION 2) LS 46,000.0000 46,000.00 0.000 0.00 S) 48 TRAFFIC MONITORING STATION (LOCATION 3) LS 43,000.0000 43,000.00 0.000 0.00 S) 49 FIBER OPTIC COMMUNICATION SYSTEM LS 275,000.0000 275,000.00 0.000 0.00 S) 50 RAMP METERING SYSTEM (LOCATION 1) LS 13,000.0000 13,000.00 0.000 0.00 S) 51 RAMP METERING SYSTEM (LOCATION 2) LS 50,000.0000 50,000.00 0.000 0.00 S) 52 RAMP METERING SYSTEM (LOCATION 3) LS 58,000.0000 58,000.00 0.000 0.00 S) 53 RAMP METERING SYSTEM (LOCATION 4) LS 14,000.0000 14,000.00 0.000 0.00 S) 54 RAMP METERING SYSTEM (LOCATION 5) LS 11,000.0000 11,000.00 0.000 0.00 S) 55 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 56 IMPORTED TOPSOIL M3 15.0000 219,000.00 0.000 0.00 PROGRAM CAS145 PAGE 11 DATE 04/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 09/18/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/04 R.E. NAME: BINNS, CORY DATE OF THIS ESTIMATE 04/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,618,648.52 5,009,040.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 65,058.53 128,780.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,683,707.05 5,137,821.07 57 MOBILIZATION LS 4896,231.0000 4,896,231.00 0.250 1,224,057.75 0.750 3,672,173.25 ORIGINAL CONTRACT AMOUNT 51,544,999.50 TOTAL WORK COMPLETED 2,907,764.80 8,809,994.32 MATERIALS ON HAND ON SITE 20,623.53 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -13,000.00 -33,000.00 TOTAL 2,894,764.80 8,797,617.85 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 11/13/03 760 12/08/03 11/28/03 01/12/07 81 19 0 0 17% 11% PROGRESS IS SATISFACTORY BINNS, CORY RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 04/22/04