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 03/22/05 EST. NO.19 TIME 12:53 PM R.E. NAME: AL-JAFRI, ABU-BAKR 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 0041 374.08 E.W. @ F.A.(+) 012105 N 176 0 0046 2,525.60 010605 N 205 0 005 0020 849.14 E.W. @ F.A.(+) 122904 N 184 0 0021 2,342.50 010705 N 185 0 007 0011 2,348.98 E.W. @ F.A.(+) 122804 N 167 0 0012 1,834.16 122904 N 168 0 0013 1,292.23 123004 N 169 0 0014 768.62 123104 N 170 0 054 0008 6,791.48 E.W. @ F.A.(+) 092104 N 192 0 0011 302.83 092704 N 195 0 060 0028 2,926.89 E.W. @ F.A.(+) 071504 N 186 0 0029 2,643.72 081304 N 206 0 0031 2,746.38 081804 N 208 0 078 0008 3,683.03 E.W. @ F.A.(+) 110404 N 162 0 31,429.64 TOTAL THIS ESTIMATE 775,313.69 TOTAL PREVIOUS ESTIMATE 806,743.33 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 03/22/05 EST. NO.19 TIME 12:53 PM R.E. NAME: AL-JAFRI, ABU-BAKR 11-080904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-OF-SPEC CL II -3,000.00 06 RESTAKING CHARGES -1,020.00 07 RSTK CHG DS 8 -680.00 09 RSTK CHG 353+60 -680.00 09 AGG BASE OUT-OF-SPEC -2,400.00 10 RESTAKING #53 -1,360.00 10 RESTAKING #49 -340.00 10 RESTAKING #40 -1,360.00 10 OUT OF CC R/W STEM -643.68 12 OUT-OF CC R/W FTNG -1,638.00 12 FAILED AGG. GRAD TST -1,760.00 14 ASPH PR FLUX ITEM 98 963.73 18 ASPH PR FLUX ITEM 98 3,546.11 18 ASPH PR FLUX ITEM 97 2,043.88 18 AGG OUT-OF-COMPLIANC -1,072.80 19 -1,072.80 -9,400.76 EQUAL EMPLOYMENT OPPORTUNITY O/S DOCS -10,000.00 10 DOCS RECD 10,000.00 17 0.00 0.00 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 O/S PRS APRIL -10,000.00 07 O/S PRS MAY -10,000.00 08 PRS RECD JAN 10,000.00 08 PRS RECD MARCH 10,000.00 08 O/S PRS JUNE -10,000.00 09 PRS RECD FEB 10,000.00 09 O/S PRS JULY -10,000.00 10 O/S PRS AUG -10,000.00 11 PRS RECD MAY 10,000.00 11 PRS RECD JUNE 10,000.00 11 O/S PRS SEPT -10,000.00 12 PRS RECD JULY 10,000.00 12 O/S PRS OCT -10,000.00 13 O/S PRS NOV -10,000.00 14 PRS RECD AUG 10,000.00 14 PRS RECD APRIL 10,000.00 15 O/S PRS DEC -10,000.00 17 PRS RECD SEPT 10,000.00 17 PRS RECD NOV 10,000.00 17 O/S PRS JAN -10,000.00 18 PRS RECD OCT 10,000.00 18 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 03/22/05 EST. NO.19 TIME 12:53 PM R.E. NAME: AL-JAFRI, ABU-BAKR 11-080904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- O/S PRS FEB -10,000.00 19 PRS RECD DEC 10,000.00 19 PRS RECD JAN 10,000.00 19 10,000.00 -10,000.00 TOTAL DEDUCTIONS 8,927.20 -19,400.76 PROGRAM CAS145 PAGE 1 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 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 0.500 12,500.00 02 ELECTRONIC MOBILE DAILY DIARY SYSTEM LS 75,000.0000 75,000.00 0.034 2,550.00 0.539 40,425.00 DATA DELIVERY 03 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,520,000.00 19.000 38,000.00 281.000 562,000.00 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 0.019 2,375.00 0.387 48,375.00 S) 06 SWEEPERS EA 75,000.0000 150,000.00 2.000 150,000.00 S) 07 TEMPORARY EROSION CONTROL (SEEDED) HA 4,000.0000 40,000.00 8.405 33,620.00 S) 08 MOVE-IN/MOVE-OUT EA 275.0000 4,125.00 4.000 1,100.00 (TEMPORARY EROSION CONTROL) 09 TEMPORARY GRAVEL BAGS EA 2.0000 5,960.00 350.000 700.00 7,948.000 15,896.00 S) 10 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 69,000.00 1.000 3,000.00 9.000 27,000.00 S) 11 TEMPORARY CONSTRUCTION ENTRANCE (PLATES) EA 2,500.0000 62,500.00 10.000 25,000.00 S) 12 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.010 300.00 0.590 17,700.00 S) 13 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.023 5,750.00 0.376 94,000.00 S) 14 TYPE III BARRICADE EA 60.0000 1,440.00 12.000 720.00 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 -10,013.000 -10,013.00 24,257.600 24,257.60 S) 18 TEMPORARY PAVEMENT MARKER EA 3.0000 41,700.00 -2,099.000 -6,297.00 21,135.000 63,405.00 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 6.332 63,320.00 S) 21 TEMPORARY RAILING (TYPE K) M 40.0000 1,096,000.00 244.000 9,760.00 21,926.930 877,077.20 S) 22 TRAFFIC PLASTIC DRUMS EA 25.0000 9,000.00 318.000 7,950.00 S) PROGRAM CAS145 PAGE 2 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 3.000 750.00 195.000 48,750.00 S) 24 TEMPORARY CRASH CUSHION (ADIEM) EA 5,000.0000 45,000.00 11.000 55,000.00 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 23,200.00 570.200 22,808.00 29 REMOVE THRIE BEAM BARRIER M 40.0000 68,000.00 1,018.640 40,745.60 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 -811.210 -12,168.15 11,297.650 169,464.75 S) MARKING 32 REMOVE ROADSIDE SIGN EA 150.0000 1,800.00 4.000 600.00 33 REMOVE SIGN STRUCTURE EA 5,000.0000 25,000.00 4.000 20,000.00 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 11,500.00 215.560 10,778.00 37 REMOVE INLET EA 1,000.0000 31,000.00 8.000 8,000.00 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 40 RELOCATE ROADSIDE SIGN EA 200.0000 1,200.00 0.500 100.00 41 RELOCATE SIGN STRUCTURE EA 6,000.0000 30,000.00 1.500 9,000.00 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 1,382.000 5,528.00 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 40,000.00 330.000 13,200.00 46 REMOVE CONCRETE BARRIER (TYPE K) M 10.0000 40,100.00 3,199.930 31,999.30 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 49 CAP RISER EA 150.0000 2,850.00 2.000 300.00 PROGRAM CAS145 PAGE 3 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 300,000.00 54 BRIDGE REMOVAL, LOCATION B LS 380,000.0000 380,000.00 0.200 76,000.00 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 105,800.00 467.000 107,410.00 58 DEVELOP WATER SUPPLY LS 70,000.0000 70,000.00 0.500 35,000.00 59 ROADWAY EXCAVATION M3 15.0000 4,500,000.00 275,451.640 4,131,774.60 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 3,215.000 96,450.00 6,455.017 193,650.51 F) 62 STRUCTURE EXCAVATION (BRIDGE), (CARMEL) M3 30.0000 195,000.00 1,677.800 50,334.00 F) 63 STRUCTURE EXCAVATION (RETAINING WALL) M3 50.0000 1,755,000.00 27,494.000 1,374,700.00 64 STRUCTURE BACKFILL (BRIDGE) M3 25.0000 281,250.00 225.000 5,625.00 F) 65 STRUCTURE BACKFILL (BRIDGE), (CARMEL) M3 15.0000 78,000.00 162.500 2,437.50 682.500 10,237.50 F) 66 STRUCTURE BACKFILL (RETAINING WALL) M3 30.0000 141,000.00 436.000 13,080.00 18,839.500 565,185.00 67 PERVIOUS BACKFILL MATERIAL M3 40.0000 10,000.00 25.000 1,000.00 F) 68 PERVIOUS BACKFILL MATERIAL (RETAINING M3 40.0000 88,000.00 1,422.000 56,880.00 WALL) 69 SAND BACKFILL M3 110.0000 9,900.00 86.450 9,509.50 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 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 16,578.000 124,335.00 S) 78 FIBER ROLLS (LEFT IN PLACE) M 7.5000 117,750.00 984.000 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 26.240 656.00 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 14,045.020 421,350.60 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 6,295.850 358,863.45 98 ASPHALT CONCRETE BASE (TYPE A) TONN 55.0000 2,893,000.00 9,174.460 504,595.30 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 7,600.00 696.160 2,784.64 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 8,800.00 620.270 2,481.08 03 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 4.0000 920.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,638.520 294,933.60 7,387.487 1,329,747.66 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 3,090.360 9,271.08 07 SEAL LONGITUDINAL ISOLATION JOINT M 3.0000 27,210.00 876.000 2,628.00 3,261.780 9,785.34 08 FURNISH STEEL PILING (HP 250 X 62) M 12.0000 8,664.00 318.657 3,823.88 09 DRIVE STEEL PILE (HP 250 X 62) EA 1,375.0000 133,375.00 46.000 63,250.00 S) 10 FURNISH STEEL PILING (HP 250 X 85) M 15.0000 14,055.00 172.620 2,589.30 11 DRIVE STEEL PILE (HP 250 X 85) EA 1,375.0000 151,250.00 22.000 30,250.00 S) 12 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 500.0000 421,000.00 842.000 421,000.00 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 46.900 218,554.00 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 0.060 6,000.00 0.060 6,000.00 S) (CARMEL) 18 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 200.0000 188,000.00 75.000 15,000.00 F) 19 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 200.0000 138,000.00 196.270 39,254.00 F) (CARMEL) 20 STRUCTURAL CONCRETE, BRIDGE M3 400.0000 2,672,000.00 1,240.000 496,000.00 F) 21 STRUCTURAL CONCRETE, BRIDGE (CARMEL) M3 400.0000 1,600,000.00 264.000 105,600.00 632.100 252,840.00 F) 22 STRUCTURAL CONCRETE, APPROACH SLAB M3 325.0000 138,125.00 16.600 5,395.00 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 168,300.00 134.000 22,780.00 254.000 43,180.00 F) 25 CLASS 1 CONCRETE (RETAINING WALL) M3 300.0000 2,940,000.00 328.000 98,400.00 7,095.045 2,128,513.50 F) 26 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 300,000.00 5.130 5,130.00 100.280 100,280.00 F) 27 ARCHITECTURAL SURFACE (BARRIER) M2 15.0000 36,465.00 0.000 0.00 F) 28 SWIRLED PLASTER TEXTURE M2 30.0000 130,350.00 370.000 11,100.00 3,769.000 113,070.00 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 3,366.000 100,980.00 PROGRAM CAS145 PAGE 6 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 32.400 2,268.00 32 CORE CONCRETE (40 MM) AND PRESSURE M 400.0000 52,000.00 142.100 56,840.00 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 22,133.000 26,559.60 317,380.900 380,857.08 SF) 37 BAR REINFORCING STEEL (BRIDGE) KG 1.2000 896,400.00 11,573.000 13,887.60 134,291.820 161,150.18 SF)(CARMEL) 38 BAR REINFORCING STEEL (RETAINING WALL) KG 1.4000 652,400.00 420,263.400 588,368.76 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 4.000 2,600.00 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 24.400 5,856.00 305.290 73,269.60 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 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 111,600.00 248.410 44,713.80 59 600 MM REINFORCED CONCRETE PIPE M 250.0000 775,000.00 191.700 47,925.00 823.400 205,850.00 60 900 MM REINFORCED CONCRETE PIPE M 440.0000 8,800.00 4.860 2,138.40 17.040 7,497.60 61 1200 MM REINFORCED CONCRETE PIPE M 700.0000 10,500.00 17.700 12,390.00 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 42.000 1,260.00 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 54.760 16,428.00 68 GRATED LINE DRAIN M 375.0000 153,750.00 50.000 18,750.00 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 9.600 3,840.00 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 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 72.000 28,800.00 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 3,466.000 10,398.00 SF) 92 BRIDGE DECK DRAINAGE SYSTEM KG 12.0000 51,600.00 315.000 3,780.00 SF) 93 CHAIN LINK FENCE (TYPE CL-1.8) M 55.0000 9,350.00 157.130 8,642.15 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 33,000.00 714.500 21,435.00 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 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.045 5,400.00 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 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.231 90,090.00 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 0.155 42,625.00 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 0.344 17,200.00 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 219,000.00 824.000 12,360.00 824.000 12,360.00 PROGRAM CAS145 PAGE 11 DATE 03/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080904 TIME 12:53 PM ESTIMATE NO. 19 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 03/20/05 R.E. NAME: AL-JAFRI, ABU-BAKR DATE OF THIS ESTIMATE 03/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 801,972.55 18,317,216.56 ADJUSTMENT OF COMPENSATION 0.00 11,185.48 EXTRA WORK 31,429.64 795,557.85 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 833,402.19 19,123,959.89 57 MOBILIZATION LS 4896,231.0000 4,896,231.00 0.950 4,651,419.45 ORIGINAL CONTRACT AMOUNT 51,544,999.50 TOTAL WORK COMPLETED 833,402.19 23,775,379.34 MATERIALS ON HAND ON SITE 313,559.15 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 8,927.20 -19,400.76 TOTAL 842,329.39 24,069,537.73 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 03/02/07 286 45 6 0 45% 37% PROGRESS IS SATISFACTORY AL-JAFRI, ABU-BAKR RESIDENT ENGINEER PROGRAM CAS145 PAGE 12 DATE 03/22/05