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 07/10/08 EST. NO.08 TIME 04:32 PM R.E. NAME: OLGUIN, JORGE 03-1E5004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 12,766.00 E.W. @ L.S.(+) 013108 N 0001 0 12,766.00 TOTAL THIS ESTIMATE 129,488.02 TOTAL PREVIOUS ESTIMATE 142,254.02 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 07/10/08 EST. NO.08 TIME 04:32 PM R.E. NAME: OLGUIN, JORGE 03-1E5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE BASE LINE SCHEDULE -19,055.58 02 BASE LINE SCHEDULE -99,616.01 03 BASE LINE SCHEDULE -2,100.00 04 BASELINE SCHEDULE 19,055.58 05 BASELINE SCHEDULE 99,616.01 05 BASELINE SCHEDULE 2,100.00 05 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR 12/07 -5,000.00 03 PER LTR 01/08 -2,000.00 04 0.00 -7,000.00 OVERBID ITEMS OVERBID ITEM NO. 012 -8,000.00 03 OVERBID ITEM NO. 012 8,000.00 05 OVERBID ITEM NO. 014 -4,297.00 02 OVERBID ITEM NO. 014 4,297.00 05 0.00 0.00 TOTAL DEDUCTIONS 0.00 -7,000.00 PROGRAM CAS145 PAGE 1 DATE 07/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E5004 TIME 04:32 PM ESTIMATE NO. 08 BID OPENING 05/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/08 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 07/10/08 LOCATION SEMI-FINAL ESTIMATE 03-SAC-160-5.8/ .0 ------------------- AMERICAN CIVIL CONSTRUCTORS IN SACRAMENTO COUNTY NEAR ISLETON WEST COAST INC AT SACRAMENTO RIVER ISLETON BRIDGE 3701 MALLARD DRIVE BENICIA CA 94510 FED. AID NO. N O N E MISCELLANEOUS BRIDGE REPAIRS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROTECTION OF MIGRATORY BIRDS LS 7,500.0000 7,500.00 1.000 7,500.00 02 CONSTRUCTION SITE MANAGEMENT LS 6,700.0000 6,700.00 1.000 6,700.00 03 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 1.000 600.00 PROGRAM 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 2,000.00 2.000 2,000.00 05 CONSTRUCTION AREA SIGNS LS 13,600.0000 13,600.00 1.000 13,600.00 S) 06 TRAFFIC CONTROL SYSTEM LS 37,000.0000 37,000.00 1.000 37,000.00 S) 07 TYPE III BARRICADE EA 100.0000 1,000.00 10.000 1,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 1.000 20,000.00 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 25.0000 6,250.00 223.500 5,587.50 S) STRIPE 10 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 125.0000 250.00 1.660 207.50 S) 11 REMOVE ASPHALT CONCRETE SURFACING M2 100.0000 6,900.00 69.000 6,900.00 12 BRIDGE REMOVAL (PORTION) LS 133,000.0000 133,000.00 1.000 133,000.00 13 RECONSTRUCT WHEEL GUARD M 139.0000 10,564.00 76.000 10,564.00 14 LEAD COMPLIANCE PLAN LS 10,297.0000 10,297.00 1.000 10,297.00 15 ASPHALT CONCRETE (BRIDGE) TONN 500.0000 3,500.00 0.000 0.00 16 STRUCTURAL CONCRETE, BRIDGE M3 2,685.0000 88,605.00 33.000 88,605.00 F) 17 REPAIR SPALLED SURFACE AREA M2 1,878.0000 63,852.00 42.500 79,815.00 18 BAR REINFORCING STEEL (EPOXY COATED) KG 2.9000 21,170.00 7,300.000 21,170.00 SF)(BRIDGE) 19 SEAL CONCRETE SURFACE M2 110.0000 25,080.00 228.000 25,080.00 F) 20 CLEAN CONCRETE SURFACE M2 122.0000 27,816.00 228.000 27,816.00 S) 21 WORK AREA MONITORING LS 2,000.0000 2,000.00 1.000 2,000.00 S) 22 MISCELLANEOUS METAL (BRIDGE) KG 26.6000 62,510.00 2,350.000 62,510.00 SF) PROGRAM CAS145 PAGE 2 DATE 07/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E5004 TIME 04:32 PM ESTIMATE NO. 08 BID OPENING 05/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/08 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 07/10/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 THERMOPLASTIC PAVEMENT MARKING M2 125.0000 250.00 1.600 200.00 S) 24 100 MM THERMOPLASTIC TRAFFIC STRIPE M 12.7500 3,187.50 254.000 3,238.50 S) 25 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 950.00 38.000 950.00 S) PROGRAM CAS145 PAGE 3 DATE 07/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E5004 TIME 04:32 PM ESTIMATE NO. 08 BID OPENING 05/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/08 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 07/10/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 566,340.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,766.00 142,254.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,766.00 708,594.52 26 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 ORIGINAL CONTRACT AMOUNT 594,581.50 TOTAL WORK COMPLETED 12,766.00 748,594.52 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -7,000.00 TOTAL 12,766.00 741,594.52 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 012 BRIDGE REMOVAL (PORTION) 125,000.00 133,000.00 8,000.00 014 LEAD COMPLIANCE PLAN 6,000.00 10,297.00 4,297.00 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/20/07 85 11/05/07 08/06/07 03/21/08 102 53 15 5 100% 100% OLGUIN, JORGE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/10/08