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 01/23/07 EST. NO.08 TIME 10:02 AM R.E. NAME: PASCAL, ANTHONY 02-3C1414 --------------------------------------------------------------------------- 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 0066 538.61 E.W. @ F.A.(+) 121406 N 0164 0 0068 624.48 122006 N 0168 0 0069 293.23 122706 N 0171 0 0070 463.20 010507 N 0177 0 0071 164.69 011007 N 0183 0 0072 878.40 011207 N 0185 0 0073 1,099.17 011507 N 0186 0 0074 653.03 011607 N 0187 0 0075 878.40 011707 N 0188 0 002 0039 878.40 E.W. @ F.A.(+) 121306 N 0163 0 0040 653.03 121406 N 0166 0 0041 603.91 121506 N 0167 0 0042 571.41 122706 N 0170 0 0043 448.97 122806 N 0172 0 0044 408.15 122906 N 0173 0 0045 326.52 010407 N 0174 0 0046 274.50 010507 N 0175 0 0047 878.40 010807 N 0178 0 0048 878.40 010907 N 0179 0 0049 713.70 011007 N 0184 0 004 0004 2,466.75 E.W. @ F.A.(+) 122606 N 0169 0 005 0003 16,845.27 E.W. @ L.S.(+) 011707 Y 0176 0 013 0001 18,624.00 A.C. @ L.S.(+) 011907 N 0189 0 015 0002 1,838.15 E.W. @ L.S.(+) 010207 N 0182 0 018 0005 8,349.66 E.W. @ L.S.(+) 011707 Y 0181 0 019 0009 5,897.43 E.W. @ U.P (+) 010507 N 0180 0 66,249.86 TOTAL THIS ESTIMATE 464,121.54 TOTAL PREVIOUS ESTIMATE 530,371.40 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 01/23/07 EST. NO.08 TIME 10:02 AM R.E. NAME: PASCAL, ANTHONY 02-3C1414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3C1414 TIME 10:02 AM ESTIMATE NO. 08 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 01/23/07 LOCATION PROGRESS ESTIMATE 02-SHA-5-R28.0/R29.0 ----------------- GOLDEN STATE BRIDGE INC IN SHASTA COUNTY NEAR SHASTA LAKE 901 HOWE ROAD CITY FROM 0.6 KM NORTH OF BRIDGE MARTINEZ CA 94553 BAY 0VERCROSSING TO 0.5 KM SOUTH OF TURNTABLE BAY OVERCROSSING FED. AID NO. N O N E CONSTRUCT NEW DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 02 TIME-RELATED OVERHEAD WDAY 1,700.0000 1,028,500.00 24.000 40,800.00 155.000 263,500.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 04 WATER POLLUTION CONTROL LS 9,950.0000 9,950.00 0.040 398.00 0.291 2,895.45 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 7,500.0000 7,500.00 0.012 90.00 0.610 4,575.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 2,000.00 1.000 2,000.00 07 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.012 204.00 0.680 11,560.00 S) 08 TRAFFIC CONTROL SYSTEM LS 67,000.0000 67,000.00 0.026 1,742.00 0.426 28,542.00 S) 09 PORTABLE RADAR TRAILER EA 10,000.0000 20,000.00 2.000 20,000.00 S) 10 TRAFFIC CONTROL SURVEILLANCE WDAY 2,800.0000 67,200.00 1.000 2,800.00 9.000 25,200.00 S) 11 FLASHING ARROW SIGN EA 15,000.0000 15,000.00 1.000 15,000.00 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 15,200.00 269.000 10,760.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 14,500.0000 116,000.00 8.000 116,000.00 S) 14 TEMPORARY RAILING (TYPE K) M 80.0000 642,640.00 3,196.000 255,680.00 S) 15 TEMPORARY CRASH CUSHION MODULE EA 275.0000 19,250.00 14.000 3,850.00 S) 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.5000 56,650.00 1,286.000 7,073.00 STRIPE 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 24,040.00 1,456.000 5,824.00 18 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 125.0000 5,875.00 11.700 1,462.50 19 REMOVE ROADSIDE SIGN EA 200.0000 200.00 1.000 200.00 20 COVER SIGN PANEL EA 200.0000 200.00 0.000 0.00 21 REMOVE SLOTTED CORRUGATED STEEL PIPE M 65.0000 3,900.00 60.000 3,900.00 22 REMOVE GRATED LINE DRAIN M 55.0000 8,250.00 144.000 7,920.00 PROGRAM CAS145 PAGE 2 DATE 01/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3C1414 TIME 10:02 AM ESTIMATE NO. 08 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 01/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE DECK SURFACE M2 75.0000 355,500.00 1,255.000 94,125.00 24 RECONSTRUCT METAL BEAM GUARD RAILING M 125.0000 12,375.00 0.000 0.00 S) 25 TEMPORARY INLET EA 1,000.0000 2,000.00 0.000 0.00 26 RELOCATE CONCRETE BARRIER (TYPE 60K) M 90.0000 6,300.00 37.000 3,330.00 27 RELOCATE ROADSIDE SIGN EA 750.0000 1,500.00 0.000 0.00 28 MODIFY INLET EA 1,000.0000 6,000.00 6.000 6,000.00 29 REMOVE CONCRETE BARRIER M 65.0000 102,440.00 1,507.000 97,955.00 30 PREPARE CONCRETE BRIDGE DECK SURFACE M2 14.0000 6,692.00 0.000 0.00 31 BRIDGE REMOVAL (PORTION) LS 2550,000.0000 2,550,000.00 0.070 178,500.00 0.380 969,000.00 32 ROADWAY EXCAVATION M3 65.0000 66,300.00 286.000 18,590.00 33 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 34 AGGREGATE BASE (APPROACH SLAB) M3 99.0000 9,801.00 0.000 0.00 35 LEAN CONCRETE BASE M3 400.0000 112,000.00 0.000 0.00 36 ASPHALT CONCRETE (TYPE A) TONN 175.0000 122,500.00 736.940 128,964.50 37 CONCRETE PAVEMENT M3 875.0000 490,000.00 0.000 0.00 38 SEAL PAVEMENT JOINT M 35.0000 100,800.00 0.000 0.00 39 SEAL LONGITUDINAL ISOLATION JOINT M 55.0000 22,000.00 0.000 0.00 40 STRUCTURAL CONCRETE, BRIDGE M3 1,080.0000 4,158,000.00 283.000 305,640.00 1,036.000 1,118,880.00 F) 41 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,240.0000 121,520.00 0.000 0.00 (TYPE R) 42 MINOR CONCRETE (MINOR STRUCTURE) M3 1,575.0000 15,435.00 9.000 14,175.00 F) 43 MINOR CONCRETE (BACKFILL) M3 380.0000 41,800.00 188.000 71,440.00 44 DRILL AND BOND DOWEL M 65.0000 555,750.00 0.000 0.00 45 CLEAN EXPANSION JOINT M 70.0000 22,050.00 0.000 0.00 46 REFINISH BRIDGE DECK M2 110.0000 74,690.00 679.000 74,690.00 47 FURNISH POLYESTER CONCRETE OVERLAY M3 3,600.0000 79,200.00 0.000 0.00 48 PLACE POLYESTER CONCRETE OVERLAY M2 121.0000 57,838.00 0.000 0.00 F) 49 JOINT SEAL SYSTEM (WABOFLEX) M 3,800.0000 334,400.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 01/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3C1414 TIME 10:02 AM ESTIMATE NO. 08 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 01/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 JOINT SEAL (MR 30 MM) M 125.0000 21,875.00 0.000 0.00 S) 51 JOINT SEAL (MR 15 MM) M 125.0000 4,375.00 0.000 0.00 S) 52 JOINT SEAL (MR 40 MM) M 245.0000 25,725.00 0.000 0.00 S) 53 BAR REINFORCING STEEL (EPOXY COATED) KG 2.4500 1,530,221.00 50,436.000 123,568.20 178,981.000 438,503.45 S) (BRIDGE) 54 PLACE SIGN PANEL EA 500.0000 4,500.00 0.000 0.00 55 450 MM ALTERNATIVE PIPE CULVERT M 300.0000 60,000.00 197.000 59,100.00 56 450 MM SLOTTED CORRUGATED STEEL PIPE M 325.0000 15,275.00 47.000 15,275.00 (4.27 MM THICK) 57 MISCELLANEOUS IRON AND STEEL KG 16.0000 33,152.00 444.000 7,104.00 SF) 58 MISCELLANEOUS METAL (BRIDGE) KG 18.0000 23,220.00 431.000 7,758.00 SF) 59 CULVERT MARKER (BARRIER MOUNTED) EA 75.0000 1,200.00 0.000 0.00 60 TUBULAR BICYCLE RAILING M 250.0000 552,500.00 0.000 0.00 SF) 61 CONCRETE BARRIER (TYPE 60) M 155.0000 80,600.00 0.000 0.00 62 CONCRETE BARRIER (TYPE 60A) M 155.0000 172,360.00 0.000 0.00 F) 63 CONCRETE BARRIER (TYPE 732R) M 165.0000 84,150.00 0.000 0.00 F) 64 CONCRETE BARRIER (TYPE 732) M 165.0000 280,500.00 0.000 0.00 F) 65 THERMOPLASTIC PAVEMENT MARKING M2 125.0000 5,875.00 35.100 4,387.50 S) 66 THERMOPLASTIC TRAFFIC STRIPE M 1.1500 100,395.00 11,229.000 12,913.35 S) (SPRAYABLE) 67 PAVEMENT MARKER EA 40.0000 19,600.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 01/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3C1414 TIME 10:02 AM ESTIMATE NO. 08 BID OPENING 06/28/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 01/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 653,742.20 3,933,382.75 ADJUSTMENT OF COMPENSATION 18,624.00 18,624.00 EXTRA WORK 47,625.86 511,747.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 719,992.06 4,463,754.15 68 MOBILIZATION LS 1610,000.0000 1,610,000.00 0.950 1,529,500.00 ORIGINAL CONTRACT AMOUNT 16,188,269.00 TOTAL WORK COMPLETED 719,992.06 5,993,254.15 MATERIALS ON HAND ON SITE 229,006.29 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 719,992.06 6,222,260.44 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 07/18/06 605 07/12/06 07/20/06 06/23/08 168 24 68 0 29% 25% PROGRESS IS SATISFACTORY PASCAL, ANTHONY RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/07