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 06/19/08 EST. NO.03 TIME 03:55 PM R.E. NAME: NARINE, OUNGKAR 01-461604 --------------------------------------------------------------------------- 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 06/19/08 EST. NO.03 TIME 03:55 PM R.E. NAME: NARINE, OUNGKAR 01-461604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-461604 TIME 03:55 PM ESTIMATE NO. 03 BID OPENING 10/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 06/19/08 LOCATION RERUN PROGRESS ESTIMATE 01-LAK-29-10.9/11.3 ----------------------- ARGONAUT CONSTRUCTORS IN LAKE COUNTY NEAR MIDDLETOWN FROM P O BOX 639 0.3 KM SOUTH TO 0.3 KM NORTH OF SANTA ROSA CA 95402 HIDDEN VALLEY ROAD FED. AID NO. ACST-P029(101)E ,PH-P029(101)E CHANNELIZE INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 20.0000 6,600.00 248.000 4,960.00 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.300 1,500.00 0.400 2,000.00 03 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 0.750 7,500.00 PREVENTION PLAN 04 TEMPORARY FIBER ROLL M 15.0000 2,550.00 89.000 1,335.00 140.000 2,100.00 05 TEMPORARY GRAVEL BAG BERM M 70.0000 2,100.00 18.000 1,260.00 30.000 2,100.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 2,100.0000 2,100.00 0.000 0.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,500.00 3.000 1,500.00 6.000 3,000.00 08 STREET SWEEPING LS 22,000.0000 22,000.00 0.200 4,400.00 0.200 4,400.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,100.0000 1,100.00 0.750 825.00 0.750 825.00 10 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.750 3,750.00 S) 11 TRAFFIC CONTROL SYSTEM LS 51,000.0000 51,000.00 0.400 20,400.00 0.550 28,050.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 6,000.00 2.000 6,000.00 S) 13 REMOVE FENCE M 8.0000 2,320.00 290.000 2,320.00 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 15.0000 16,500.00 1,004.000 15,060.00 1,004.000 15,060.00 STRIPE 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 7.0000 1,470.00 210.000 1,470.00 210.000 1,470.00 16 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000.00 17 REMOVE HEADWALL EA 1,000.0000 1,000.00 1.000 1,000.00 18 RELOCATE ROADSIDE SIGN EA 400.0000 800.00 1.000 400.00 19 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.2000 9,760.00 2,287.500 7,320.00 2,287.500 7,320.00 S) 20 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 0.900 9,000.00 21 ROADWAY EXCAVATION M3 180.0000 63,000.00 52.500 9,450.00 318.000 57,240.00 22 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 PROGRAM CAS145 PAGE 2 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-461604 TIME 03:55 PM ESTIMATE NO. 03 BID OPENING 10/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 06/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 IMPORTED BORROW M3 37.5000 87,375.00 466.000 17,475.00 964.000 36,150.00 24 IMPORTED MATERIAL (SHOULDER BACKING) TONN 180.0000 3,240.00 0.000 0.00 25 EROSION CONTROL (TYPE D) M2 2.0000 6,000.00 0.000 0.00 S) 26 CLASS 2 AGGREGATE BASE M3 80.0000 88,000.00 990.000 79,200.00 990.000 79,200.00 27 REPLACE ASPHALT CONCRETE SURFACING M3 400.0000 10,000.00 25.000 10,000.00 25.000 10,000.00 28 ASPHALT CONCRETE (TYPE A) TONN 99.0000 155,430.00 1,413.000 139,887.00 1,413.000 139,887.00 29 ASPHALT CONCRETE (OPEN GRADED) TONN 110.0000 71,500.00 0.000 0.00 30 PAVING ASPHALT (BINDER-PAVEMENT TONN 2,600.0000 2,600.00 0.900 2,340.00 0.900 2,340.00 REINFORCING FABRIC) 31 PAVEMENT REINFORCING FABRIC M2 2.0000 1,140.00 513.000 1,026.00 513.000 1,026.00 32 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 95.0000 2,850.00 0.000 0.00 33 CENTERLINE RUMBLE STRIP STA 350.0000 2,485.00 0.000 0.00 (AC, GROUND-IN) 34 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 4,560.00 3.800 4,560.00 5.130 6,156.00 F) 35 450 MM CORRUGATED STEEL PIPE M 450.0000 8,100.00 18.000 8,100.00 (2.77 MM THICK) 36 600 MM CORRUGATED STEEL PIPE M 1,000.0000 2,000.00 2.000 2,000.00 2.000 2,000.00 (2.77 MM THICK) 37 900 MM BITUMINOUS COATED CORRUGATED M 600.0000 2,520.00 4.200 2,520.00 STEEL PIPE INLET (2.77 MM THICK) 38 450 MM STEEL FLARED END SECTION EA 400.0000 800.00 2.000 800.00 39 ROCK SLOPE PROTECTION M3 150.0000 19,500.00 117.000 17,550.00 117.000 17,550.00 (FACING, METHOD B) 40 ROCK SLOPE PROTECTION FABRIC M2 5.0000 1,950.00 390.000 1,950.00 390.000 1,950.00 41 MISCELLANEOUS IRON AND STEEL KG 8.0000 2,432.00 304.000 2,432.00 304.000 2,432.00 F) 42 FENCE (TYPE WM, METAL POST) M 105.0000 7,455.00 0.000 0.00 S) 43 MARKER (CULVERT) EA 100.0000 200.00 0.000 0.00 44 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 3,150.00 0.000 0.00 S) 45 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 5,550.00 0.000 0.00 S) 46 200 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 1,700.00 0.000 0.00 S) 47 PAVEMENT MARKER EA 16.0000 2,720.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 48 HIGHWAY LIGHTING LS 51,000.0000 51,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-461604 TIME 03:55 PM ESTIMATE NO. 03 BID OPENING 10/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 06/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 342,940.00 473,606.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 263.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 342,940.00 473,869.80 49 MOBILIZATION LS 75,000.0000 75,000.00 0.250 18,750.00 1.000 75,000.00 ORIGINAL CONTRACT AMOUNT 844,057.00 TOTAL WORK COMPLETED 361,690.00 548,869.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 361,690.00 548,869.80 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 10/29/07 50 04/15/08 01/28/08 06/30/08 44 57 0 0 61% 88% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER RE REQUEST NARINE, OUNGKAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/08