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 06/21/04 EST. NO.05 TIME 09:57 AM R.E. NAME: ABELA, FERNANDO 04-2S2504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 278.63 E.W. @ F.A.(+) 020904 N 1.0 0 0002 464.40 021004 N 2.0 0 0003 647.19 021104 N 3.0 0 0004 527.03 021804 N 4.0 0 0005 3,759.45 022404 N 5.0 0 0006 445.45 033104 N 6.0 0 0007 4,421.45 040204 N 7.0 0 0008 5,356.31 040504 N 8.0 0 0009 4,776.04 041204 N 9.0 0 0010 3,458.90 041304 N 10.0 0 0011 5,497.12 050304 N 11.0 0 0012 5,497.12 050404 N 12.0 0 0013 186.20 050504 N 13.0 0 0014 5,623.98 050604 N 14.0 0 0015 5,476.82 050704 N 15.0 0 0016 37,359.02 050704 N 17.0 0 83,775.11 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 83,775.11 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 06/21/04 EST. NO.05 TIME 09:57 AM R.E. NAME: ABELA, FERNANDO 04-2S2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S2504 TIME 09:57 AM ESTIMATE NO. 05 BID OPENING 01/13/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/04 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 06/21/04 LOCATION RERUN PROGRESS ESTIMATE 04-SM-35-31.2/31.4 ----------------------- GORDON N BALL INC IN SAN MATEO COUNTY IN DALY CITY 333 CAMILLE AVENUE FROM 49.9 KM TO 50.2 KM BETWEEN ALAMO, CA 94507 JOHN DALY BOULEVARD AND SAN FRANCISCO CITY AND COUNTY LIMIT FED. AID NO. ACST-S035(5)E REPAIR OF PEDESTRIAN UNDERCROSSING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 15.0000 2,550.00 170.000 2,550.00 S) 02 WROUGHT IRON GATE (1.8 M) EA 5,000.0000 10,000.00 0.000 0.00 S) (BRIDGE NO 35-77) 03 WROUGHT IRON GATE (1.8 M) EA 4,000.0000 8,000.00 0.000 0.00 S) (BRIDGE NO 35-78) 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 05 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.250 1,250.00 06 TEMPORARY SILT FENCE M 15.0000 2,250.00 150.000 2,250.00 S) 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 500.0000 1,000.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 500.0000 1,000.00 0.000 0.00 09 TEMPORARY COVER M2 10.0000 700.00 0.000 0.00 10 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 0.700 700.00 S) 11 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 S) 12 TEMPORARY CRASH CUSHION MODULE EA 200.0000 2,800.00 14.000 2,800.00 13 REMOVE METAL BEAM GUARD RAILING M 25.0000 2,500.00 100.000 2,500.00 S) 14 SALVAGE CONCRETE BARRIER (TYPE K) M 25.0000 3,000.00 0.000 0.00 15 RECONSTRUCT CHAIN LINK FENCE M 50.0000 2,500.00 0.000 0.00 S) 16 RELOCATE CONCRETE BARRIER (TYPE K) M 12.0000 1,440.00 120.000 1,440.00 17 RELOCATE FENCE M 25.0000 5,000.00 200.000 5,000.00 S) 18 BRIDGE REMOVAL (PORTION) LS 45,000.0000 45,000.00 0.000 0.00 19 CLEARING AND GRUBBING LS 35,000.0000 35,000.00 1.000 35,000.00 20 ROADWAY EXCAVATION M3 25.0000 37,500.00 650.000 16,250.00 21 STRUCTURE EXCAVATION M3 250.0000 9,750.00 0.000 0.00 F) 22 STRUCTURE BACKFILL M3 100.0000 450.00 0.000 0.00 F) PROGRAM CAS145 PAGE 2 DATE 06/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S2504 TIME 09:57 AM ESTIMATE NO. 05 BID OPENING 01/13/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/04 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 06/21/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 HIGHWAY PLANTING LS 12,000.0000 12,000.00 0.000 0.00 S) 24 EROSION CONTROL (NETTING) M2 5.0000 15,000.00 0.000 0.00 S) 25 FIBER ROLLS M 12.0000 3,360.00 0.000 0.00 S) 26 PLANT ESTABLISHMENT WORK LS 2,000.0000 2,000.00 0.000 0.00 S) 27 FURNISH CAST-IN-STEEL-SHELL CONCRETE M 500.0000 118,500.00 100.000 50,000.00 PILING (914 MM) 28 DRIVE CAST-IN-STEEL-SHELL CONCRETE EA 7,000.0000 112,000.00 4.000 28,000.00 4.000 28,000.00 PILE (914 MM) 29 STRUCTURAL CONCRETE M3 275.0000 60,500.00 0.000 0.00 F) 30 STRUCTURAL CONCRETE, APPROACH SLAB M3 800.0000 8,000.00 0.000 0.00 F) 31 DRILL AND BOND DOWEL M 125.0000 1,500.00 0.000 0.00 32 JOINT SEAL (MR 15 MM) M 300.0000 1,470.00 0.000 0.00 33 BAR REINFORCING STEEL KG 2.0000 26,800.00 0.000 0.00 SF) 34 CHAIN LINK FENCE (TYPE CL-1.8) M 50.0000 3,750.00 0.000 0.00 S) 35 OBJECT MARKER (TYPE P) EA 50.0000 50.00 0.000 0.00 36 OBJECT MARKER (TYPE L-1) EA 50.0000 100.00 0.000 0.00 37 METAL BEAM GUARD RAILING (WOOD POST) M 45.0000 4,005.00 0.000 0.00 S) 38 TERMINAL SECTION (TYPE B) EA 200.0000 200.00 0.000 0.00 S) 39 END SECTION EA 150.0000 150.00 0.000 0.00 S) 40 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 5,000.00 0.000 0.00 S) 41 CONCRETE BARRIER (TYPE 732) M 400.0000 11,200.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 06/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S2504 TIME 09:57 AM ESTIMATE NO. 05 BID OPENING 01/13/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/04 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 06/21/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,000.00 148,740.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 83,775.11 83,775.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 111,775.11 232,515.11 42 MOBILIZATION LS 50,000.0000 50,000.00 0.950 47,500.00 ORIGINAL CONTRACT AMOUNT 638,025.00 TOTAL WORK COMPLETED 111,775.11 280,015.11 MATERIALS ON HAND ON SITE 17,864.88 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 111,775.11 297,879.99 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 02/24/04 350 01/27/04 01/27/04 07/30/04 72 0 0 0 35% 72% PROGRESS UNSATISFACTORY ABELA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/04