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 04/18/03 EST. NO.01 TIME 04:22 PM R.E. NAME: HUERTA, ABEL 03-402304 --------------------------------------------------------------------------- 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 04/18/03 EST. NO.01 TIME 04:22 PM R.E. NAME: HUERTA, ABEL 03-402304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/18/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-402304 TIME 04:22 PM ESTIMATE NO. 01 BID OPENING 08/06/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/18/03 R.E. NAME: HUERTA, ABEL DATE OF THIS ESTIMATE 04/18/03 LOCATION PROGRESS ESTIMATE 03-GLE-32-R4.8/5.9 ----------------- M C M CONSTRUCTION INC IN GLENN COUNTY FROM 6.0 KM EAST OF P O BOX 620 ORLAND TO 5.0 KM WEST OF HAMILTON NORTH HIGHLANDS CA 95660 CITY FED. AID NO. ACST-P032(34)E ,P-P032(34)E BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 8,000.0000 8,000.00 0.250 2,000.00 0.250 2,000.00 002 TIME-RELATED OVERHEAD WDAY 1,200.0000 372,000.00 9.000 10,800.00 9.000 10,800.00 003 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250.00 PREVENTION PLAN 004 WATER POLLUTION CONTROL LS 20,000.0000 20,000.00 0.000 0.00 005 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.490 1,960.00 0.490 1,960.00 (S) 006 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.029 1,160.00 0.029 1,160.00 (S) 007 TYPE III BARRICADE EA 100.0000 2,000.00 0.000 0.00 (S) 008 TEMPORARY PAVEMENT MARKING (PAINT) M2 40.0000 1,920.00 0.000 0.00 (S) 009 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.0000 9,320.00 0.000 0.00 (S) 010 TEMPORARY PAVEMENT MARKING (TAPE) M2 70.0000 1,190.00 0.000 0.00 (S) 011 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.7000 6,237.00 0.000 0.00 (S) 012 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 4,250.00 0.000 0.00 (S) 013 TEMPORARY PAVEMENT MARKER EA 3.5000 3,605.00 0.000 0.00 (S) 014 TEMPORARY DELINEATOR (CLASS 1) EA 40.0000 1,000.00 0.000 0.00 (S) 015 TEMPORARY LIGHTING SYSTEM LS 5,000.0000 5,000.00 0.000 0.00 (S) 016 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,000.0000 18,000.00 0.029 261.00 0.029 261.00 (S) 017 REMOVE HEAVY DUTY DOUBLE RETARD FENCE M 50.0000 2,000.00 0.000 0.00 018 REMOVE FENCE (TYPE BW) M 6.0000 4,620.00 0.000 0.00 019 REMOVE FENCE (TYPE WM) M 10.0000 240.00 0.000 0.00 020 REMOVE METAL BEAM GUARD RAILING M 20.0000 1,540.00 0.000 0.00 021 REMOVE YELLOW TRAFFIC STRIPE M 14.0000 1,820.00 0.000 0.00 022 REMOVE PAVEMENT MARKING M2 35.0000 910.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 04/18/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-402304 TIME 04:22 PM ESTIMATE NO. 01 BID OPENING 08/06/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/18/03 R.E. NAME: HUERTA, ABEL DATE OF THIS ESTIMATE 04/18/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 100.0000 400.00 0.000 0.00 024 REMOVE CULVERT M 40.0000 800.00 0.000 0.00 025 REMOVE BASE AND SURFACING M3 9.0000 35,820.00 0.000 0.00 026 RESET ROADSIDE SIGN EA 200.0000 1,600.00 0.000 0.00 027 RELOCATE GATE EA 1,000.0000 1,000.00 0.000 0.00 028 RELOCATE ROADSIDE SIGN EA 200.0000 800.00 0.000 0.00 029 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.0000 12,640.00 0.000 0.00 (S) 030 BRIDGE REMOVAL LS 220,000.0000 220,000.00 0.000 0.00 031 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 0.000 0.00 032 ROADWAY EXCAVATION M3 12.0000 86,880.00 0.000 0.00 033 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0.00 034 STRUCTURE EXCAVATION (BRIDGE) M3 80.0000 16,800.00 0.000 0.00 (F) 035 STRUCTURE EXCAVATION (TYPE D) M3 1,020.0000 285,600.00 0.000 0.00 (F) 036 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 17,000.00 0.000 0.00 (F) 037 DITCH EXCAVATION M3 25.0000 4,500.00 0.000 0.00 038 IMPORTED BORROW M3 8.0000 178,400.00 0.000 0.00 039 IMPORTED MATERIAL (SHOULDER BACKING) TONN 26.0000 9,100.00 0.000 0.00 040 EROSION CONTROL (DRILL SEED) M2 1.1000 50,710.00 0.000 0.00 (S) 041 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,200.0000 4,800.00 0.000 0.00 (S) 042 CLASS 2 AGGREGATE BASE M3 24.0000 137,760.00 0.000 0.00 043 SLURRY SEAL TONN 130.0000 35,100.00 0.000 0.00 044 ASPHALT CONCRETE (TYPE A) TONN 41.0000 391,550.00 0.000 0.00 045 ASPHALT CONCRETE (OPEN GRADED) TONN 65.0000 32,500.00 0.000 0.00 046 PAVING ASPHALT (BINDER-PAVEMENT TONN 1,000.0000 900.00 0.000 0.00 REINFORCING FABRIC) 047 PAVEMENT REINFORCING FABRIC M2 2.0000 1,420.00 0.000 0.00 048 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 25.0000 4,500.00 0.000 0.00 AREA) 049 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 30.0000 1,770.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/18/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-402304 TIME 04:22 PM ESTIMATE NO. 01 BID OPENING 08/06/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/18/03 R.E. NAME: HUERTA, ABEL DATE OF THIS ESTIMATE 04/18/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 30.0000 210.00 0.000 0.00 051 FURNISH STEEL PILING (HP 250 X 85) M 42.0000 31,542.00 0.000 0.00 052 DRIVE STEEL PILE (HP 250 X 85) EA 1,250.0000 50,000.00 0.000 0.00 (S) 053 FURNISH 2.44 M CAST-IN-STEEL SHELL M 3,000.0000 966,000.00 0.000 0.00 CONCRETE PILING 054 DRIVE 2.44 M CAST-IN-STEEL SHELL EA 130,000.0000 910,000.00 0.000 0.00 (S) CONCRETE PILING 055 FURNISH 1.2 M STEEL PIPE PILE M 1,300.0000 253,500.00 0.000 0.00 056 DRIVE 1.2 M STEEL PIPE PILE EA 60,000.0000 240,000.00 0.000 0.00 (S) 057 PRESTRESSING CAST-IN-PLACE CONCRETE LS 220,000.0000 220,000.00 0.000 0.00 (S) 058 SEAL COURSE CONCRETE M3 150.0000 24,000.00 0.000 0.00 (S) 059 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 300.0000 12,600.00 0.000 0.00 (F) 060 STRUCTURAL CONCRETE, BRIDGE M3 493.0000 2,218,500.00 0.000 0.00 (F) 061 STRUCTURAL CONCRETE, APPROACH SLAB M3 600.0000 42,000.00 0.000 0.00 (S) (TYPE N) 062 PTFE BEARING EA 3,000.0000 36,000.00 0.000 0.00 (S) 063 JOINT SEAL ASSEMBLY (MR 161 MM - 240 MM) M 1,600.0000 38,400.00 0.000 0.00 (S) 064 JOINT SEAL ASSEMBLY (MR 241 MM - 320 MM) M 2,500.0000 30,000.00 0.000 0.00 (S) 065 BAR REINFORCING STEEL (BRIDGE) KG 1.0000 677,000.00 0.000 0.00 (SF) 066 STRUCTURAL STEEL (BRIDGE) KG 3.5000 105,000.00 0.000 0.00 (SF) 067 ROADSIDE SIGN - ONE POST EA 250.0000 3,000.00 0.000 0.00 068 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 0.000 0.00 METHOD) 069 600 MM REINFORCED CONCRETE PIPE M 200.0000 7,200.00 0.000 0.00 070 600 MM CONCRETE FLARED END SECTION EA 300.0000 600.00 0.000 0.00 071 ROCK SLOPE PROTECTION M3 45.0000 33,750.00 0.000 0.00 (BACKING NO. 1, METHOD B) 072 ROCK SLOPE PROTECTION M3 50.0000 3,150.00 0.000 0.00 (BACKING NO. 2, METHOD B) 073 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 45.0000 61,200.00 0.000 0.00 074 ROCK SLOPE PROTECTION FABRIC M2 4.0000 6,320.00 0.000 0.00 075 MISCELLANEOUS METAL KG 13.0000 5,850.00 0.000 0.00 (SF)(RESTRAINER - CABLE TYPE) 076 MISCELLANEOUS METAL (BRIDGE) KG 12.0000 8,520.00 0.000 0.00 (SF) PROGRAM CAS145 PAGE 4 DATE 04/18/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-402304 TIME 04:22 PM ESTIMATE NO. 01 BID OPENING 08/06/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/18/03 R.E. NAME: HUERTA, ABEL DATE OF THIS ESTIMATE 04/18/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 FENCE (TYPE BW, 5 STRAND, METAL POST) M 15.0000 11,850.00 0.000 0.00 (S) 078 HEAVY DUTY DOUBLE RETARD FENCE M 800.0000 26,400.00 0.000 0.00 079 DELINEATOR (CLASS 1) EA 35.0000 700.00 0.000 0.00 080 MARKER (CULVERT) EA 35.0000 35.00 0.000 0.00 081 HIGHWAY POST MARKER EA 30.0000 30.00 0.000 0.00 082 OBJECT MARKER (TYPE L-1) EA 40.0000 80.00 0.000 0.00 083 METAL BEAM GUARD RAILING M 150.0000 4,650.00 0.000 0.00 (S) 084 CONCRETE BARRIER (TYPE 25) M 100.0000 95,600.00 0.000 0.00 (F) 085 TERMINAL SECTION (TYPE B) EA 150.0000 300.00 0.000 0.00 (S) 086 END SECTION EA 100.0000 200.00 0.000 0.00 (S) 087 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 8,000.00 0.000 0.00 (S) 088 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 1,960.00 0.000 0.00 (S) 089 THERMOPLASTIC TRAFFIC STRIPE M 0.7000 3,115.00 0.000 0.00 (S) (SPRAYABLE) 090 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 6,375.00 0.000 0.00 (S) 091 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,110.00 0.000 0.00 (S) 092 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 1,200.00 0.000 0.00 (S) (BROKEN 10.98 M - 3.66 M) 093 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2500 2,975.00 0.000 0.00 (S) 094 HIGHWAY LIGHTING LS 60,000.0000 60,000.00 0.000 0.00 (S) 095 POWER AND TELEPHONE SERVICE LS 25,000.0000 25,000.00 0.461 11,525.00 0.461 11,525.00 (S) PROGRAM CAS145 PAGE 5 DATE 04/18/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-402304 TIME 04:22 PM ESTIMATE NO. 01 BID OPENING 08/06/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/18/03 R.E. NAME: HUERTA, ABEL DATE OF THIS ESTIMATE 04/18/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 29,956.00 29,956.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,956.00 29,956.00 096 MOBILIZATION LS 924,220.0000 924,220.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 9,244,444.00 TOTAL WORK COMPLETED 29,956.00 29,956.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 29,956.00 29,956.00 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 09/12/02 310 03/17/03 03/17/03 07/06/04 9 15 0 0 0% 3% PROGRESS IS SATISFACTORY HUERTA, ABEL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/18/03