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 09/20/07 EST. NO.07 TIME 08:02 AM R.E. NAME: RONALD SANGALAND 04-0A8904 --------------------------------------------------------------------------- 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 0083 596.01 E.W. @ F.A.(+) 072407 N 83 0 0084 679.75 072507 N 84 0 0085 679.75 072607 N 85 0 0086 512.27 073007 N 86 0 0087 679.75 073107 N 87 0 0088 596.01 080107 N 88 0 0089 596.01 080207 N 89 0 0090 763.50 080607 N 90 0 0091 423.61 080707 N 91 0 0094 596.01 081007 N 94 0 6,122.67 TOTAL THIS ESTIMATE 35,201.57 TOTAL PREVIOUS ESTIMATE 41,324.24 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 09/20/07 EST. NO.07 TIME 08:02 AM R.E. NAME: RONALD SANGALAND 04-0A8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8904 TIME 08:02 AM ESTIMATE NO. 07 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: RONALD SANGALAND DATE OF THIS ESTIMATE 09/20/07 LOCATION PROGRESS ESTIMATE 04-NAP-12-0.0/0.2 ----------------- 04-NAP-29-0.0/3.0 CENTRAL FRNCF COMPANY IN NAPA COUNTY AT VARIOUS LOCATIONS 04-NAP-121-0.0/1.3 148 OTTO CIRCLE SACRAMENTO, CA 85022 FED. AID NO. ACST-P055(48)E ,P-P055(48)E RECONSTRUCT METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 925.0000 925.00 1.000 925.00 PROGRAM 02 WATER POLLUTION CONTROL LS 3,200.0000 3,200.00 0.172 550.40 0.850 2,720.00 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,000.0000 6,000.00 0.000 0.00 04 TRAFFIC CONTROL SYSTEM LS 87,000.0000 87,000.00 0.022 1,914.00 0.980 85,260.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 11,750.0000 11,750.00 0.500 5,875.00 S) 06 REMOVE OBJECT MARKER EA 4.0000 720.00 1.000 4.00 118.000 472.00 07 REMOVE METAL BEAM GUARD RAILING M 23.0000 177,100.00 57.150 1,314.45 5,322.570 122,419.11 08 REMOVE ASPHALT CONCRETE DIKE M 20.0000 17,800.00 932.868 18,657.36 09 REPLACE RAIL ELEMENT M 35.0000 5,600.00 53.340 1,866.90 10 RELOCATE MARKER EA 8.0000 1,200.00 3.000 24.00 88.000 704.00 11 RELOCATE ROADSIDE SIGN-ONE POST EA 150.0000 2,850.00 19.000 2,850.00 12 CLEARING AND GRUBBING LS 13,725.0000 13,725.00 0.173 2,374.43 0.850 11,666.25 13 ROADWAY EXCAVATION M3 1,500.0000 6,000.00 1.840 2,760.00 14 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 0.100 110.00 0.850 935.00 15 ASPHALT CONCRETE (TYPE A) TONN 1,125.0000 16,875.00 32.990 37,113.75 16 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 31.0000 9,300.00 396.475 12,290.73 17 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 27.0000 19,710.00 562.359 15,183.69 18 MINOR CONCRETE (MINOR STRUCTURE) M3 1,750.0000 10,325.00 -1.300 -2,275.00 4.600 8,050.00 F) 19 MINOR CONCRETE (MISCELLANEOUS M3 1,400.0000 4,200.00 0.000 0.00 CONSTRUCTION) 20 GUARD RAILING DELINEATOR EA 18.5000 18,870.00 3.000 55.50 661.000 12,228.50 21 OBJECT MARKER (TYPE L-1) EA 40.0000 11,600.00 3.000 120.00 142.000 5,680.00 22 METAL BEAM GUARD RAILING (WOOD POST) M 77.0000 328,020.00 -3.810 -293.37 3,714.755 286,036.14 PROGRAM CAS145 PAGE 2 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8904 TIME 08:02 AM ESTIMATE NO. 07 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: RONALD SANGALAND DATE OF THIS ESTIMATE 09/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 METAL BEAM GUARD RAILING (ELEMENT) EA 125.0000 5,375.00 88.500 11,062.50 24 METAL BEAM GUARD RAILING M 96.0000 13,440.00 150.490 14,447.04 (2.1 M WOOD POST) 25 DOUBLE METAL BEAM GUARD RAILING M 105.0000 10,500.00 87.630 9,201.15 (WOOD POST) 26 THRIE BEAM BARRIER, DOUBLE ELEMENT M 125.0000 10,750.00 0.000 0.00 27 BURIED POST ANCHOR EA 1,200.0000 6,000.00 6.000 7,200.00 28 TRANSITION RAILING (TYPE WB) M 3,600.0000 219,600.00 3.000 10,800.00 17.000 61,200.00 29 END CAP EA 100.0000 8,500.00 66.000 6,600.00 30 TERMINAL SYSTEM (TYPE CAT) EA 5,050.0000 55,550.00 11.000 55,550.00 31 TERMINAL SYSTEM (TYPE CAT) BACKUP EA 1,050.0000 11,550.00 11.000 11,550.00 32 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 28,800.00 65.000 39,000.00 33 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,400.0000 95,200.00 24.000 81,600.00 34 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 430,000.00 3.000 6,000.00 108.000 216,000.00 35 CRASH CUSHION, SAND FILLED EA 11,750.0000 11,750.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8904 TIME 08:02 AM ESTIMATE NO. 07 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: RONALD SANGALAND DATE OF THIS ESTIMATE 09/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,698.41 1,147,104.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,122.67 41,324.24 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 26,821.08 1,188,428.36 36 MOBILIZATION LS 38,500.0000 38,500.00 1.000 38,500.00 ORIGINAL CONTRACT AMOUNT 1,699,385.00 TOTAL WORK COMPLETED 26,821.08 1,226,928.36 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 26,821.08 1,226,928.36 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 02/06/07 120 02/21/07 02/21/07 09/28/07 120 24 7 2 68% 99% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE CHANGE ORDER TO FOLLOW RONALD SANGALAND RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/07