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 05/22/03 EST. NO.09 TIME 10:40 AM R.E. NAME: ROGERS, JIM 02-3016U4 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 05/22/03 EST. NO.09 TIME 10:40 AM R.E. NAME: ROGERS, JIM 02-3016U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 LOCATION RERUN PROGRESS ESTIMATE 02-PLU-70-3.0/7.0 ----------------------- AMERICAN CIVIL CONSTRUCTORS IN BUTTE, PLUMAS AND LASSEN WEST COAST INC COUNTIES AT VARIOUS LOCATIONS 3701 MALLARD DR BENICIA CA 94510 FED. AID NO. STP-P070(74)E ,ACBH-P070(74)E ,AC-P070(74)E BRIDGE REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.250 3,750.00 002 TEMPORARY FENCE M 20.0000 5,000.00 214.090 4,281.80 (S) (ENVIRONMENTALLY SENSITIVE AREA) 003 TEMPORARY SUPPORT LS 300,000.0000 300,000.00 0.000 0.00 004 TEMPORARY DECK BRIDGING LS 200,000.0000 200,000.00 0.000 0.00 005 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.788 19,700.00 (S) 006 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.360 180,000.00 (S) 007 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 24,000.00 83.680 418.40 470.910 2,354.55 (S) 008 TEMPORARY PAVEMENT MARKING (TAPE) M2 120.0000 3,000.00 4.190 502.80 7.380 885.60 (S) 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 13,200.00 40.650 1,626.00 40.650 1,626.00 (S) 010 TEMPORARY SIGNAL SYSTEM (LOCATION 1) LS 100,000.0000 100,000.00 0.049 4,900.00 0.734 73,400.00 (S) 011 TEMPORARY SIGNAL SYSTEM (LOCATION 2) LS 100,000.0000 100,000.00 0.019 1,900.00 0.739 73,900.00 (S) 012 TEMPORARY SIGNAL SYSTEM (LOCATION 3) LS 100,000.0000 100,000.00 0.720 72,000.00 (S) 013 TEMPORARY SIGNAL SYSTEM (LOCATION 4) LS 100,000.0000 100,000.00 0.650 65,000.00 (S) 014 TEMPORARY SIGNAL SYSTEM (LOCATION 5) LS 100,000.0000 100,000.00 0.695 69,500.00 (S) 015 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 90,000.00 2.210 22,100.00 6.710 67,100.00 (S) 016 TEMPORARY RAILING (TYPE K) M 40.0000 72,000.00 18.290 731.60 (S) 017 TEMPORARY CRASH CUSHION MODULE EA 300.0000 63,000.00 23.100 6,930.00 23.100 6,930.00 018 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 5,000.0000 5,000.00 0.000 0.00 (S) 019 REMOVE METAL BEAM GUARD RAILING M 50.0000 17,500.00 42.670 2,133.50 65.530 3,276.50 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 6.0000 18,300.00 1,166.000 6,996.00 2,278.790 13,672.74 STRIPE 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.0000 270.00 0.000 0.00 022 REMOVE CONCRETE DECK SURFACE M2 50.0000 63,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE RIVET EA 35.0000 499,100.00 0.000 0.00 024 PREPARE CONCRETE BRIDGE DECK SURFACE M2 4.0000 1,560.00 0.000 0.00 025 REMOVE CONCRETE BARRIER (TYPE K) M 200.0000 13,000.00 0.000 0.00 026 CLEAN BRIDGE DECK M2 3.0000 5,370.00 0.000 0.00 027 BRIDGE REMOVAL (PORTION), LOCATION A LS 155,000.0000 155,000.00 0.050 7,750.00 0.050 7,750.00 028 BRIDGE REMOVAL (PORTION), LOCATION B LS 65,000.0000 65,000.00 0.000 0.00 029 BRIDGE REMOVAL (PORTION), LOCATION C LS 63,000.0000 63,000.00 0.000 0.00 030 BRIDGE REMOVAL (PORTION), LOCATION D LS 98,000.0000 98,000.00 0.250 24,500.00 0.250 24,500.00 031 BRIDGE REMOVAL (PORTION), LOCATION E LS 37,000.0000 37,000.00 0.000 0.00 032 CLEARING AND GRUBBING LS 1,000.0000 1,000.00 0.000 0.00 033 ROADWAY EXCAVATION M3 200.0000 36,000.00 99.220 19,844.00 034 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 035 STRUCTURE EXCAVATION (BRIDGE) M3 1,000.0000 15,000.00 0.000 0.00 (F) 036 STRUCTURE EXCAVATION (TYPE D) M3 1,000.0000 45,000.00 45.000 45,000.00 45.000 45,000.00 (F) 037 STRUCTURE EXCAVATION (ROCK) M3 700.0000 252,000.00 355.000 248,500.00 (F) 038 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 23,000.00 0.000 0.00 (F) 039 FIBER (EROSION CONTROL) KG 10.0000 1,800.00 0.000 0.00 (S) 040 COMPOST (EROSION CONTROL) KG 8.0000 3,680.00 0.000 0.00 (S) 041 PURE LIVE SEED (EROSION CONTROL) KG 200.0000 4,400.00 0.000 0.00 (S) 042 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 200.0000 8,800.00 0.000 0.00 (S) 043 STABILIZING EMULSION (EROSION CONTROL) KG 10.0000 360.00 0.000 0.00 (S) 044 CLASS 2 AGGREGATE BASE M3 100.0000 9,300.00 72.250 7,225.00 045 ASPHALT CONCRETE (TYPE A) TONN 150.0000 31,500.00 86.360 12,954.00 046 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 59,000.00 310.240 31,024.00 AREA) 047 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 20,000.0000 740,000.00 5.500 110,000.00 5.500 110,000.00 (S) PILING 048 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 50,000.0000 50,000.00 0.000 0.00 (S) PILING (ROCK SOCKET) 049 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 20,000.0000 660,000.00 0.000 0.00 (S) PILING PROGRAM CAS145 PAGE 3 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 30,000.0000 150,000.00 0.000 0.00 (S) PILING (ROCK SOCKET) 051 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 20,000.0000 680,000.00 0.000 0.00 (S) PILING 052 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 30,000.0000 300,000.00 0.000 0.00 (S) PILING (ROCK SOCKET) 053 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 20,000.0000 860,000.00 0.000 0.00 (S) PILING 054 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 30,000.0000 210,000.00 0.000 0.00 (S) PILING (ROCK SOCKET) 055 1.2 M PERMANENT STEEL CASING M 2,000.0000 28,000.00 0.000 0.00 (S) 056 1.5 M PERMANENT STEEL CASING M 2,000.0000 30,000.00 0.000 0.00 (S) 057 1.8 M PERMANENT STEEL CASING M 2,000.0000 66,000.00 0.000 0.00 (S) 058 2.1 M PERMANENT STEEL CASING M 2,000.0000 52,000.00 0.000 0.00 (S) 059 PRESTRESSING CAST-IN-PLACE CONCRETE LS 50,000.0000 50,000.00 0.000 0.00 (S) 060 PRESTRESSING LS 100,000.0000 100,000.00 0.000 0.00 (S) 061 TIEBACK ANCHOR EA 10,000.0000 10,000.00 0.000 0.00 (S) 062 TIEDOWN ANCHOR EA 6,500.0000 598,000.00 60.000 390,000.00 (S) 063 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 1,000.0000 60,000.00 24.000 24,000.00 135.010 135,010.00 (F) 064 STRUCTURAL CONCRETE, BRIDGE M3 1,500.0000 1,740,000.00 22.900 34,350.00 344.760 517,140.00 (F) 065 DRILL AND BOND DOWEL M 40.0000 40,400.00 -89.150 -3,566.00 203.650 8,146.00 066 CORE AND BOND DOWEL (EPOXY CARTRIDGE) EA 60.0000 19,320.00 0.000 0.00 (S) 067 DRILLED HOLE (25 MM) M 200.0000 3,800.00 15.360 3,072.00 15.360 3,072.00 068 DRILLED HOLE (50 MM) M 300.0000 27,000.00 0.000 0.00 069 FURNISH POLYESTER CONCRETE OVERLAY M3 3,000.0000 87,000.00 0.000 0.00 070 PLACE POLYESTER CONCRETE OVERLAY M2 20.0000 22,800.00 0.000 0.00 (F) 071 CORE CONCRETE (0 - 50 MM) M 200.0000 8,600.00 3.840 768.00 (S) 072 CORE CONCRETE (51 MM - 100 MM) M 400.0000 400.00 0.000 0.00 (S) 073 CORE CONCRETE (151 MM - 200 MM) M 400.0000 3,200.00 3.660 1,464.00 (S) 074 CORE AND BOND THREADED ROD M 300.0000 78,000.00 0.000 0.00 (S) 075 REPLACE BEARING EA 5,000.0000 20,000.00 0.000 0.00 (S) 076 REPLACE BEARING ASSEMBLY EA 20,000.0000 80,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 JOINT SEAL (MR 30 MM) M 100.0000 1,600.00 0.000 0.00 (S) 078 JOINT SEAL ASSEMBLY (MR 80 MM) M 100.0000 1,700.00 0.000 0.00 (S) 079 JOINT SEAL (MR 50 MM) M 100.0000 4,900.00 0.000 0.00 (S) 080 BAR REINFORCING STEEL (BRIDGE) KG 2.2000 357,940.00 17,460.850 38,413.87 55,795.280 122,749.62 (SF) 081 BAR REINFORCING STEEL (EPOXY COATED) KG 3.2000 215,360.00 0.000 0.00 (SF)(BRIDGE) 082 TREAT BRIDGE DECK M2 5.0000 8,950.00 0.000 0.00 (F) 083 FURNISH BRIDGE DECK TREATMENT MATERIAL L 100.0000 65,000.00 0.000 0.00 084 FURNISH STRUCTURAL STEEL (BRIDGE) KG 6.0000 844,800.00 0.000 0.00 (SF) 085 ERECT STRUCTURAL STEEL (BRIDGE) KG 18.0000 2,534,400.00 0.000 0.00 (SF) 086 CLEAN AND PAINT STRUCTURAL STEEL LS 400,000.0000 400,000.00 0.036 14,400.00 0.159 63,600.00 (S) 087 CLEAN AND PAINT STRUCTURAL STEEL LS 2400,000.0000 2,400,000.00 0.010 24,000.00 (S) (EXISTING BRIDGE) 088 CLEAN AND PAINT PERMANENT STEEL CASING LS 100,000.0000 100,000.00 0.000 0.00 (S) 089 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 300.0000 954,000.00 140.863 42,258.90 567.205 170,161.50 (S) 090 WORK AREA MONITORING LS 100,000.0000 100,000.00 0.058 5,800.00 0.286 28,600.00 (S) 091 MISCELLANEOUS METAL KG 15.0000 18,000.00 0.000 0.00 (SF)(RESTRAINER - CABLE TYPE) 092 MISCELLANEOUS METAL KG 20.0000 34,800.00 1,740.000 34,800.00 (SF)(RESTRAINER - ROD TYPE) 093 MISCELLANEOUS METAL (BRIDGE) KG 20.0000 57,600.00 0.000 0.00 (SF) 094 OBJECT MARKER (TYPE P) EA 75.0000 1,425.00 0.000 0.00 095 OBJECT MARKER (TYPE L-1) EA 50.0000 350.00 0.000 0.00 096 METAL BEAM GUARD RAILING (WOOD POST) M 100.0000 25,000.00 0.000 0.00 (S) 097 METAL TUBE RAILING (TYPE 19 MODIFIED) M 200.0000 136,000.00 0.000 0.00 (SF) 098 CONCRETE BARRIER (TYPE 27) M 200.0000 12,400.00 0.000 0.00 099 CONCRETE BARRIER (TYPE 27 MODIFIED) M 200.0000 84,200.00 0.000 0.00 (F) 100 TERMINAL SYSTEM (TYPE SRT) EA 2,200.0000 24,200.00 0.000 0.00 (S) 101 PAINT TRAFFIC STRIPE (2-COAT) M 4.9500 22,770.00 0.000 0.00 (S) 102 PAINT PAVEMENT MARKING (2-COAT) M2 27.0000 108.00 0.000 0.00 (S) 103 HIGHWAY ADVISORY RADIO SYSTEM LS 80,000.0000 80,000.00 1.000 80,000.00 (S) (LOCATION 1) PROGRAM CAS145 PAGE 5 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 HIGHWAY ADVISORY RADIO SYSTEM LS 80,000.0000 80,000.00 0.997 79,760.00 (S) (LOCATION 2) 105 SEISMIC ISOLATION BEARING EA 0.0000 0.00 0.000 0.00 (S) (FRICTION PENDULUM BEARINGS) 106 SEISMIC ISOLATION BEARING EA 3,000.0000 12,000.00 0.000 0.00 (S) (LEAD CORE RUBBER BEARINGS) PROGRAM CAS145 PAGE 6 DATE 05/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3016U4 TIME 10:40 AM ESTIMATE NO. 09 BID OPENING 05/29/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 05/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 393,485.47 2,826,176.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 393,485.47 2,826,176.91 107 MOBILIZATION LS 2000,000.0000 2,000,000.00 0.750 1,500,000.00 ORIGINAL CONTRACT AMOUNT 20,696,663.00 TOTAL WORK COMPLETED 393,485.47 4,326,176.91 MATERIALS ON HAND ON SITE 12,360.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 393,485.47 4,338,536.91 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 08/12/02 400 09/16/02 08/27/02 09/02/04 78 102 0 0 21% 20% PROGRESS IS SATISFACTORY ROGERS, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/03