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 12/20/04 EST. NO.05 TIME 10:47 AM R.E. NAME: ALBANO, FLORANTE J 04-444404 --------------------------------------------------------------------------- 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 12/20/04 EST. NO.05 TIME 10:47 AM R.E. NAME: ALBANO, FLORANTE J 04-444404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-444404 TIME 10:47 AM ESTIMATE NO. 05 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ALBANO, FLORANTE J DATE OF THIS ESTIMATE 12/20/04 LOCATION PROGRESS ESTIMATE 04-ALA-580-R8.6/18.3 ----------------- M BUMGARNER INC IN ALAMEDA COUNTY IN LIVERMORE AND 1175 GREENVILLE ROAD PLEASANTON FROM 0.5 KM WEST OF LIVERMORE, CA 94550 GREENVILLE ROAD UNDERCROSSING TO TASSAJARA CREEK BRIDGE FED. AID NO. ACIM-580 -1(42)E ,G-580 -1(42)E UPGRADE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,400.0000 1,400.00 1.000 1,400.00 PROGRAM 02 WATER POLLUTION CONTROL LS 8,000.0000 8,000.00 0.050 400.00 0.950 7,600.00 03 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.050 500.00 0.950 9,500.00 S) 04 TRAFFIC CONTROL SYSTEM LS 144,000.0000 144,000.00 0.050 7,200.00 0.950 136,800.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 40,000.00 0.250 2,500.00 2.000 20,000.00 S) 06 REMOVE CABLE BARRIER M 9.1000 138,320.00 350.000 3,185.00 14,850.000 135,135.00 07 REMOVE METAL BEAM GUARD RAILING M 20.0000 13,800.00 667.500 13,350.00 08 REMOVE CRASH CUSHION EA 140.0000 11,760.00 84.000 11,760.00 09 CLEARING AND GRUBBING LS 3,000.0000 3,000.00 0.050 150.00 1.000 3,000.00 10 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 11 PRUNE EXISTING PLANTS LS 110,000.0000 110,000.00 0.050 5,500.00 1.000 110,000.00 12 SHOULDER RUMBLE STRIP M 1.6000 50,560.00 30,000.000 48,000.00 (AC, GROUND-IN INDENTATIONS) 13 DELINEATOR (CLASS 1) EA 10.0000 19,500.00 1,950.000 19,500.00 14 OBJECT MARKER (TYPE P) EA 50.0000 900.00 18.000 900.00 15 SINGLE THRIE BEAM BARRIER (STEEL POST) M 71.0000 1,860,200.00 1,948.000 138,308.00 26,200.000 1,860,200.00 16 SINGLE THRIE BEAM BARRIER (BRIDGE) M 185.0000 55,500.00 280.000 51,800.00 17 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 125.0000 328,750.00 -40.000 -5,000.00 2,260.000 282,500.00 18 DOUBLE THRIE BEAM BARRIER (BRIDGE) M 215.0000 12,685.00 50.000 10,750.00 19 CONNECT GUARD RAILING TO STRUCTURE EA 250.0000 500.00 2.000 500.00 20 TERMINAL CONNECTOR (THRIE BEAM BARRIER) EA 100.0000 200.00 2.000 200.00 21 TERMINAL SYSTEM (TYPE ET) EA 2,800.0000 2,800.00 1.000 2,800.00 22 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM CAS145 PAGE 2 DATE 12/20/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-444404 TIME 10:47 AM ESTIMATE NO. 05 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ALBANO, FLORANTE J DATE OF THIS ESTIMATE 12/20/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PROFILED THERMOPLASTIC TRAFFIC STRIPE M 30.5000 12,200.00 28.700 875.35 388.700 11,855.35 S) PROGRAM CAS145 PAGE 3 DATE 12/20/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-444404 TIME 10:47 AM ESTIMATE NO. 05 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ALBANO, FLORANTE J DATE OF THIS ESTIMATE 12/20/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 153,618.35 2,741,550.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 153,618.35 2,741,550.35 24 MOBILIZATION LS 110,000.0000 110,000.00 1.000 110,000.00 ORIGINAL CONTRACT AMOUNT 2,938,075.00 TOTAL WORK COMPLETED 153,618.35 2,851,550.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 153,618.35 2,851,550.35 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 07/02/04 54 08/09/04 00/00/00 12/31/04 53 22 16 0 97% 76% PROGRESS IS SATISFACTORY ALBANO, FLORANTE J RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/04