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 08/23/06 EST. NO.11 TIME 03:26 PM R.E. NAME: SAOUD, NAHRO 08-449704 --------------------------------------------------------------------------- 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 0006 310.20 E.W. @ F.A.(+) 051206 Y 0009.0 310.20 TOTAL THIS ESTIMATE 355,398.47 TOTAL PREVIOUS ESTIMATE 355,708.67 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 08/23/06 EST. NO.11 TIME 03:26 PM R.E. NAME: SAOUD, NAHRO 08-449704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449704 TIME 03:26 PM ESTIMATE NO. 11 BID OPENING 07/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: SAOUD, NAHRO DATE OF THIS ESTIMATE 08/23/06 LOCATION PROGRESS ESTIMATE 08-SBD-83-0.9/1.0 ----------------- MCM CONSTRUCTION INC. IN SAN BERNARDINO COUNTY IN CHINO P.O. BOX 867 AT CHINO CREEK BRIDGE BLOOMINGTON, CA 92316 FED. AID NO. ACST-S083(17)E ,P-S083(17)E REPLACE BRIDGE SCOUR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 5.0000 2,150.00 430.000 2,150.00 02 TEMPORARY SOUND BARRIER FENCE M 5.0000 2,000.00 400.000 2,000.00 03 PREPARE WATER POLLUTION CONTROL LS 4,000.0000 4,000.00 0.750 3,000.00 PROGRAM 04 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.850 12,750.00 05 TEMPORARY SILT FENCE M 5.0000 2,100.00 385.000 1,925.00 06 TEMPORARY CREEK DIVERSION LS 100,000.0000 100,000.00 1.000 100,000.00 07 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000.00 S) 08 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 1.000 5,000.00 S) 09 FLASHING ARROW SIGN EA 3,000.0000 3,000.00 1.000 3,000.00 S) 10 TYPE III BARRICADE EA 70.0000 700.00 10.000 700.00 11 TEMPORARY PAVEMENT MARKING (PAINT) M2 20.0000 280.00 0.000 0.00 12 TEMPORARY TRAFFIC STRIPE (PAINT) M 2.0000 840.00 0.000 0.00 13 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 1,350.00 39.000 1,170.00 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 920.00 0.000 0.00 STRIPE 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 340.00 0.000 0.00 16 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 20.0000 180.00 0.000 0.00 17 REMOVE DOWNDRAIN M 150.0000 1,050.00 7.000 1,050.00 18 SALVAGE METAL BEAM GUARD RAILING M 40.0000 3,160.00 79.000 3,160.00 19 RESET ROADSIDE SIGN (ONE POST) EA 300.0000 900.00 3.000 900.00 20 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 5,000.00 1,000.000 5,000.00 21 BRIDGE REMOVAL LS 80,000.0000 80,000.00 1.000 80,000.00 22 REMOVE ROCK SLOPE PROTECTION M3 100.0000 6,000.00 60.000 6,000.00 (1/4 TON) PROGRAM CAS145 PAGE 2 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449704 TIME 03:26 PM ESTIMATE NO. 11 BID OPENING 07/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: SAOUD, NAHRO DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETED ROCK SLOPE PROTECTION M3 100.0000 6,000.00 60.000 6,000.00 (1/4 TON) 24 REMOVE CONCRETE SLOPE PAVING M3 100.0000 6,000.00 60.000 6,000.00 25 CLEARING AND GRUBBING LS 9,500.0000 9,500.00 1.000 9,500.00 26 ROADWAY EXCAVATION M3 50.0000 27,000.00 500.000 25,000.00 27 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.200 600.00 28 STRUCTURE EXCAVATION (TYPE D) M3 75.0000 22,875.00 305.000 22,875.00 F) 29 STRUCTURE BACKFILL (BRIDGE) M3 160.0000 18,080.00 113.000 18,080.00 F) 30 HIGHWAY PLANTING LS 15,000.0000 15,000.00 1.000 15,000.00 S) 31 EROSION CONTROL (BLANKET) M2 5.0000 10,300.00 1,730.000 8,650.00 S) 32 PLANT (GROUP D) EA 17.0000 6,970.00 287.000 4,879.00 S) 33 PLANT (GROUP W) EA 19.0000 7,410.00 384.000 7,296.00 S) 34 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.080 2,400.00 0.280 8,400.00 S) 35 REPLACE ASPHALT CONCRETE SURFACING M3 185.0000 77,700.00 420.000 77,700.00 36 ASPHALT CONCRETE (TYPE A, 19-MM TONN 130.0000 15,600.00 168.350 21,885.50 MAXIMUM GRADING) 37 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 65.0000 1,235.00 18.700 1,215.50 38 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 65.0000 1,560.00 43.000 2,795.00 39 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 65.0000 520.00 7.800 507.00 40 FURNISH STEEL PILING (HP 250 X 85) M 70.0000 29,750.00 425.000 29,750.00 41 DRIVE STEEL PILE (HP 250 X 85) EA 1,400.0000 39,200.00 28.000 39,200.00 S) 42 FURNISH CAST-IN-STEEL-SHELL CONCRETE M 750.0000 50,250.00 67.000 50,250.00 PILING (762 MM) 43 DRIVE CAST-IN-STEEL-SHELL CONCRETE EA 30,000.0000 90,000.00 3.000 90,000.00 S) PILE (762 MM) 44 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 420.0000 15,960.00 38.000 15,960.00 F) 45 STRUCTURAL CONCRETE, BRIDGE M3 1,174.0000 311,110.00 265.000 311,110.00 F) 46 FURNISH PRECAST PRESTRESSED CONCRETE EA 6,400.0000 102,400.00 16.000 102,400.00 S) GIRDER (20 M - 25 M) 47 ERECT PRECAST PRESTRESSED CONCRETE EA 1,000.0000 16,000.00 16.000 16,000.00 S) GIRDER 48 JOINT SEAL (MR 15 MM) M 1,000.0000 31,000.00 30.600 30,600.00 S) 49 BAR REINFORCING STEEL (BRIDGE) KG 2.0000 68,200.00 34,100.000 68,200.00 SF) PROGRAM CAS145 PAGE 3 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449704 TIME 03:26 PM ESTIMATE NO. 11 BID OPENING 07/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: SAOUD, NAHRO DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLEAN AND PAINT STEEL PILING LS 15,000.0000 15,000.00 1.000 15,000.00 S) 51 300 MM CORRUGATED STEEL PIPE DOWNDRAIN M 325.0000 2,275.00 5.100 1,657.50 (1.63 MM THICK) 52 ROCK SLOPE PROTECTION M3 185.0000 55,500.00 297.000 54,945.00 (1/4 TON, METHOD B) 53 ROCK SLOPE PROTECTION M3 165.0000 24,750.00 148.000 24,420.00 (BACKING NO. 1, METHOD B) 54 ROCK SLOPE PROTECTION FABRIC M2 3.0000 1,800.00 581.000 1,743.00 55 CHAIN LINK FENCE (TYPE CL-1.8) M 170.0000 4,080.00 39.120 6,650.40 56 TRANSITION RAILING (TYPE WB) EA 3,200.0000 12,800.00 4.000 12,800.00 S) 57 TUBULAR BICYCLE RAILING M 300.0000 31,800.00 106.000 31,800.00 SF) 58 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 12,000.00 4.000 12,000.00 S) 59 CONCRETE BARRIER (TYPE 732) M 260.0000 27,560.00 106.000 27,560.00 F) 60 THERMOPLASTIC TRAFFIC STRIPE M 3.0000 3,210.00 2,520.000 7,560.00 (SPRAYABLE) 61 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 544.00 100.000 800.00 62 COMMUNICATION CONDUIT LS 10,000.0000 10,000.00 1.000 10,000.00 S) PROGRAM CAS145 PAGE 4 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449704 TIME 03:26 PM ESTIMATE NO. 11 BID OPENING 07/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: SAOUD, NAHRO DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,400.00 1,434,593.90 ADJUSTMENT OF COMPENSATION 0.00 350,000.00 EXTRA WORK 310.20 5,708.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,710.20 1,790,302.57 63 MOBILIZATION LS 161,743.0000 161,743.00 1.000 161,743.00 ORIGINAL CONTRACT AMOUNT 1,619,652.00 TOTAL WORK COMPLETED 2,710.20 1,952,045.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,710.20 1,952,045.57 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 08/26/05 430 09/12/05 09/12/05 05/14/07 200 36 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY SAOUD, NAHRO RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/06