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 10/22/08 EST. NO.02 TIME 12:58 PM R.E. NAME: ALAN VONG 06-0A4004 --------------------------------------------------------------------------- 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 10/22/08 EST. NO.02 TIME 12:58 PM R.E. NAME: ALAN VONG 06-0A4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 043 -1,484.70 02 -1,484.70 -1,484.70 TOTAL DEDUCTIONS -1,484.70 -1,484.70 PROGRAM CAS145 PAGE 1 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4004 TIME 12:58 PM ESTIMATE NO. 02 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 10/22/08 LOCATION PROGRESS ESTIMATE 06-MAD-41-19.8/20.1 ----------------- F C I CONSTRUCTORS INC IN MADERA COUNTY NEAR COARSEGOLD 2100 GOODYEAR ROAD AT YOSEMITE SPRINGS PARKWAY BENICIA CA 94510 FED. AID NO. ACST-P041(106)E ,PHG-P041(106)E ,CMNL-5941(48)E INSTALL SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 13.0000 1,820.00 93.000 1,209.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.330 495.00 0.330 495.00 03 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.000 0.00 S) PREVENTION PLAN 04 TEMPORARY FIBER ROLL M 13.0000 19,110.00 0.000 0.00 05 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.100 200.00 0.600 1,200.00 S) 08 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.330 11,550.00 0.330 11,550.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,500.0000 8,500.00 0.330 2,805.00 0.330 2,805.00 S) 10 REMOVE PAVEMENT MARKING M2 150.0000 450.00 0.000 0.00 11 REMOVE ROADSIDE SIGN EA 50.0000 100.00 0.000 0.00 12 REMOVE CULVERT M 200.0000 1,600.00 8.000 1,600.00 8.000 1,600.00 13 REMOVE HEADWALL EA 640.0000 1,280.00 3.000 1,920.00 3.000 1,920.00 14 RESET MILEPOST MARKER EA 15.0000 15.00 0.000 0.00 15 RESET ROADSIDE SIGN EA 150.0000 300.00 0.000 0.00 16 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 15,540.00 0.000 0.00 S) 17 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 0.500 12,500.00 0.550 13,750.00 18 ROADWAY EXCAVATION M3 36.0000 248,400.00 3,500.000 126,000.00 3,500.000 126,000.00 19 EROSION CONTROL (TYPE D) HA 26,120.0000 20,896.00 0.000 0.00 S) 20 CLASS 2 AGGREGATE BASE M3 71.0000 105,790.00 0.000 0.00 21 ASPHALT CONCRETE (TYPE A) TONN 91.0000 245,700.00 0.000 0.00 22 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 5.0000 350.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4004 TIME 12:58 PM ESTIMATE NO. 02 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 5.0000 3,950.00 0.000 0.00 24 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 4,500.00 0.000 0.00 F) 25 FURNISH SINGLE SHEET ALUMINUM SIGN M2 91.0000 910.00 0.000 0.00 (1.6 MM-UNFRAMED) 26 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 0.000 0.00 27 300 MM CORRUGATED STEEL PIPE M 300.0000 5,700.00 9.700 2,910.00 9.700 2,910.00 (1.63 MM THICK) 28 450 MM CORRUGATED STEEL PIPE M 275.0000 4,400.00 7.000 1,925.00 7.000 1,925.00 (1.63 MM THICK) 29 600 MM CORRUGATED STEEL PIPE M 275.0000 1,375.00 3.800 1,045.00 3.800 1,045.00 (1.63 MM THICK) 30 300 MM ALTERNATIVE FLARED END SECTION EA 560.0000 1,120.00 0.000 0.00 31 450 MM ALTERNATIVE FLARED END SECTION EA 950.0000 1,900.00 0.000 0.00 32 ROCK SLOPE PROTECTION M3 1,200.0000 3,600.00 0.000 0.00 (BACKING NO. 2, METHOD B) 33 ROCK SLOPE PROTECTION FABRIC M2 15.0000 150.00 0.000 0.00 34 DELINEATOR (CLASS 1) EA 30.0000 90.00 0.000 0.00 35 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 2,450.00 0.000 0.00 S) 36 THERMOPLASTIC TRAFFIC STRIPE M 2.0000 2,580.00 0.000 0.00 S) (SPRAYABLE) 37 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 5,730.00 0.000 0.00 S) 38 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 780.00 0.000 0.00 S) 39 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 279.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 40 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 1,380.00 0.000 0.00 41 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.330 495.00 0.330 495.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 42 SIGNAL AND LIGHTING LS 170,000.0000 170,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4004 TIME 12:58 PM ESTIMATE NO. 02 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 163,445.00 166,904.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 163,445.00 166,904.00 43 MOBILIZATION LS 108,949.0000 108,949.00 0.750 81,711.75 0.750 81,711.75 ORIGINAL CONTRACT AMOUNT 1,069,694.00 TOTAL WORK COMPLETED 245,156.75 248,615.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,484.70 -1,484.70 TOTAL 243,672.05 247,131.05 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 043 MOBILIZATION 106,969.40 108,949.00 1,979.60 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 06/16/08 70 09/15/08 09/15/08 01/05/09 25 0 5 0 23% 33% PROGRESS IS SATISFACTORY ALAN VONG RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/08