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 09/15/09 EST. NO.04 TIME 12:43 PM R.E. NAME: MANGLO PERPETUO 04-0E5104 --------------------------------------------------------------------------- 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 09/15/09 EST. NO.04 TIME 12:43 PM R.E. NAME: MANGLO PERPETUO 04-0E5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CT 109 EXPIRED, CPM -14,000.00 02 RETURN OF PREV. DED 14,000.00 03 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0E5104 TIME 12:43 PM ESTIMATE NO. 04 BID OPENING 05/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/14/09 R.E. NAME: MANGLO PERPETUO DATE OF THIS ESTIMATE 09/15/09 LOCATION FINAL ESTIMATE 04-SOL-37-R0.0 -------------- AMERICAN CIVIL CONSTRUCTORS- IN SOLANO COUNTY AT ROUTE 37 WEST COAST, INC SONOMA CREEK BRIDGE 3701 MALLARD DRIVE BENICIA, CA 94510 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 300.0000 300.00 1.000 300.00 02 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 S) PREVENTION PLAN 03 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 6,050.00 0.000 0.00 S) 06 TEMPORARY TERMINAL SECTION (TYPE K) EA 800.0000 6,400.00 0.000 0.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,000.0000 2,000.00 1.000 2,000.00 S) 08 TEMPORARY RAILING (TYPE K) LF 6.5000 90,350.00 0.000 0.00 S) 09 TEMPORARY CRASH CUSHION MODULE EA 4,500.0000 9,000.00 0.000 0.00 S) 10 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3000 11,232.00 3,740.000 4,862.00 STRIPE 11 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 9,504.00 3,740.000 4,114.00 12 REMOVE PAVEMENT MARKER EA 2.0000 640.00 82.000 164.00 13 REMOVE CONCRETE DECK SURFACE SQFT 0.7000 60,620.00 84,630.000 59,241.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT SQFT 3.5000 19,460.00 0.000 0.00 S) (.10' MAXIMUM) 15 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 12,990.00 87,360.000 13,104.00 16 REMOVE CONCRETE BARRIER (TYPE 50) LF 17.0000 16,320.00 0.000 0.00 17 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 S) 18 AGGREGATE BASE (APPROACH SLAB) CY 350.0000 3,850.00 61.420 21,497.00 19 MINOR HOT MIX ASPHALT TON 550.0000 22,000.00 0.000 0.00 20 SHOULDER RUMBLE STRIP LF 1.3000 7,228.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 21 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,250.0000 137,500.00 113.700 142,125.00 (TYPE R) 22 CLEAN EXPANSION JOINT LF 25.0000 6,375.00 255.000 6,375.00 PROGRAM CAS145 PAGE 2 DATE 09/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0E5104 TIME 12:43 PM ESTIMATE NO. 04 BID OPENING 05/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/14/09 R.E. NAME: MANGLO PERPETUO DATE OF THIS ESTIMATE 09/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FURNISH POLYESTER CONCRETE OVERLAY CY 1,975.0000 474,000.00 217.320 429,207.00 24 PLACE POLYESTER CONCRETE OVERLAY SQFT 0.8000 69,280.00 86,600.000 69,280.00 F) 25 JOINT SEAL (MR 1/2") LF 18.0000 1,836.00 102.000 1,836.00 S) 26 JOINT SEAL (MR = 2 1/2") LF 44.0000 11,220.00 255.000 11,220.00 S) 27 WILDLIFE PASSAGE WAY (TYPE M) EA 300.0000 2,400.00 0.000 0.00 S) 28 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 95.0000 91,200.00 0.000 0.00 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 17,300.00 7,548.000 7,548.00 S) 30 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 1,920.00 82.000 492.00 S) PROGRAM CAS145 PAGE 3 DATE 09/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0E5104 TIME 12:43 PM ESTIMATE NO. 04 BID OPENING 05/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/14/09 R.E. NAME: MANGLO PERPETUO DATE OF THIS ESTIMATE 09/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 803,865.00 ADJUSTMENT OF COMPENSATION 0.00 263,855.00 EXTRA WORK 0.00 44,023.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,111,743.71 31 MOBILIZATION LS 114,525.0000 114,525.00 1.000 114,525.00 ORIGINAL CONTRACT AMOUNT 1,236,000.00 TOTAL WORK COMPLETED 0.00 1,226,268.71 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,226,268.71 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 06/20/08 60 04/20/09 04/20/09 07/14/09 57 4 0 0 100% 100% MANGLO PERPETUO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/15/09