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 04/21/09 EST. NO.10 TIME 09:36 AM R.E. NAME: ALAN VONG 06-0C5204 --------------------------------------------------------------------------- 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 0035 3,810.77 E.W. @ F.A.(+) 120908 N 0047.0 008 0001 13,492.50 E.W. @ L.S.(+) 111708 N 1005 0 17,303.27 TOTAL THIS ESTIMATE 32,309.62 TOTAL PREVIOUS ESTIMATE 49,612.89 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 04/21/09 EST. NO.10 TIME 09:36 AM R.E. NAME: ALAN VONG 06-0C5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -2,500.00 06 MISS CEM 2402F -1,000.00 06 RECD CEM 4401 2,500.00 08 0.00 -1,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -1,000.00 06 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 04/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0C5204 TIME 09:36 AM ESTIMATE NO. 10 BID OPENING 11/14/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/12/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 04/21/09 LOCATION SEMI-FINAL ESTIMATE 06-MAD-99-7.4/ .0 ------------------- F C I CONSTRUCTORS INC IN MADERA COUNTY NEAR MADERA AT 2100 GOODYEAR RD AVENUE 12 OVERCROSSING BENICIA CA 94510 FED. AID NO. ACST-P099(510)E ,PHG-P099(510)E INSTALL TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 02 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 4,000.0000 8,000.00 2.000 8,000.00 04 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 0.000 0.00 05 STREET SWEEPING LS 25,000.0000 25,000.00 1.000 25,000.00 06 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 1.000 2,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 28,000.0000 28,000.00 1.000 28,000.00 S) 08 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 6,600.00 1,096.000 5,480.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 58.0000 1,334.00 18.000 1,044.00 S) 10 TEMPORARY PAVEMENT MARKER EA 9.0000 846.00 96.000 864.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 9,000.0000 9,000.00 1.000 9,000.00 S) 12 TEMPORARY RAILING (TYPE K) M 65.0000 31,850.00 475.000 30,875.00 13 TEMPORARY CRASH CUSHION MODULE EA 500.0000 16,500.00 33.000 16,500.00 S) 14 REMOVE METAL BEAM GUARD RAILING M 40.0000 1,240.00 52.290 2,091.60 S) 15 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 10.0000 7,000.00 818.000 8,180.00 S) STRIPE 16 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,260.00 620.000 1,240.00 S) 17 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 74.0000 444.00 6.000 444.00 S) 18 REMOVE PAVEMENT MARKER EA 1.0000 94.00 94.000 94.00 S) 19 REMOVE ROADSIDE SIGN EA 100.0000 400.00 4.000 400.00 20 REMOVE ASPHALT CONCRETE DIKE M 30.0000 3,600.00 147.200 4,416.00 21 REMOVE DOWNDRAIN EA 360.0000 720.00 2.000 720.00 22 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 7,500.00 843.000 8,430.00 S) PROGRAM CAS145 PAGE 2 DATE 04/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0C5204 TIME 09:36 AM ESTIMATE NO. 10 BID OPENING 11/14/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/12/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 04/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE (CURB AND GUTTER) M 20.0000 3,200.00 149.000 2,980.00 24 CLEAN BRIDGE DECK M2 2.2000 3,520.00 1,600.000 3,520.00 25 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 1.000 30,000.00 26 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 1.000 20,000.00 27 BRIDGE REMOVAL (PORTION), LOCATION C LS 10,000.0000 10,000.00 1.000 10,000.00 28 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 29 ROADWAY EXCAVATION M3 50.0000 24,500.00 482.400 24,120.00 30 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 31 IMPORTED BORROW M3 48.0000 48,480.00 1,056.200 50,697.60 32 IMPORTED MATERIAL (SHOULDER BACKING) TONN 95.0000 5,795.00 61.000 5,795.00 33 EROSION CONTROL (TYPE D) M2 5.0000 7,500.00 1,545.000 7,725.00 S) 34 FIBER ROLLS M 14.0000 2,100.00 259.000 3,626.00 S) 35 CLASS 2 AGGREGATE BASE M3 100.0000 33,000.00 350.080 35,008.00 36 ASPHALT CONCRETE (TYPE A) TONN 115.0000 69,000.00 658.550 75,733.25 37 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 160.0000 960.00 6.000 960.00 AREA) 38 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 11.0000 1,650.00 145.000 1,595.00 39 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 11.0000 1,320.00 142.000 1,562.00 40 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 11.0000 253.00 45.000 495.00 41 ASPHALTIC EMULSION (PAINT BINDER) TONN 600.0000 840.00 1.400 840.00 42 CLEAN EXPANSION JOINT M 30.0000 2,280.00 0.000 0.00 43 REFINISH BRIDGE DECK M2 130.0000 46,800.00 360.000 46,800.00 44 JOINT SEAL (MR 30 MM) M 96.0000 3,360.00 0.000 0.00 S) 45 JOINT SEAL (MR 40 MM) M 200.0000 10,400.00 0.000 0.00 S) 46 TREAT BRIDGE DECK M2 2.6000 4,160.00 1,600.000 4,160.00 F) 47 FURNISH BRIDGE DECK TREATMENT MATERIAL L 19.0000 16,815.00 663.750 12,611.25 48 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 1,950.00 13.000 1,950.00 (1.6 MM-UNFRAMED) 49 ROADSIDE SIGN - ONE POST EA 300.0000 300.00 1.000 300.00 PROGRAM CAS145 PAGE 3 DATE 04/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0C5204 TIME 09:36 AM ESTIMATE NO. 10 BID OPENING 11/14/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/12/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 04/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 200.00 1.000 200.00 METHOD) 51 300 MM CORRUGATED STEEL PIPE DOWNDRAIN M 600.0000 15,600.00 21.300 12,780.00 (1.63 MM THICK) 52 300 MM ENTRANCE TAPER EA 950.0000 1,900.00 2.000 1,900.00 53 300 MM STEEL FLARED END SECTION EA 800.0000 1,600.00 2.000 1,600.00 54 ROCK SLOPE PROTECTION M3 700.0000 2,380.00 3.000 2,100.00 (BACKING NO. 2, METHOD B) 55 ROCK SLOPE PROTECTION FABRIC M2 60.0000 900.00 15.000 900.00 56 MINOR CONCRETE (MISCELLANEOUS M3 1,500.0000 3,450.00 3.820 5,730.00 CONSTRUCTION) 57 CHAIN LINK RAILING (TYPE 7L) M 415.0000 25,730.00 62.000 25,730.00 SF) 58 TUBULAR BICYCLE RAILING M 320.0000 28,800.00 90.000 28,800.00 SF) 59 TRANSITION RAILING (TYPE WB) EA 6,100.0000 6,100.00 2.000 12,200.00 S) 60 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 3,100.00 2.000 6,200.00 S) 61 QUADGUARD SYSTEM EA 24,000.0000 48,000.00 2.000 48,000.00 S) 62 CONCRETE BARRIER (TYPE 732R) M 330.0000 80,520.00 244.000 80,520.00 F) 63 THERMOPLASTIC PAVEMENT MARKING M2 80.0000 6,400.00 80.000 6,400.00 S) 64 THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,880.00 892.000 1,784.00 S) (SPRAYABLE) 65 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,660.00 830.000 1,660.00 S) 66 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 690.00 213.000 639.00 S) 67 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 1,920.00 154.000 1,848.00 S) 68 SIGNAL AND LIGHTING (LOCATION 1) LS 125,000.0000 125,000.00 1.000 125,000.00 S) 69 SIGNAL AND LIGHTING (LOCATION 2) LS 121,000.0000 121,000.00 1.000 121,000.00 S) PROGRAM CAS145 PAGE 4 DATE 04/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0C5204 TIME 09:36 AM ESTIMATE NO. 10 BID OPENING 11/14/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/12/08 R.E. NAME: ALAN VONG DATE OF THIS ESTIMATE 04/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 991,247.70 ADJUSTMENT OF COMPENSATION 0.00 3,225.37 EXTRA WORK 17,303.27 46,387.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 17,303.27 1,040,860.59 70 MOBILIZATION LS 110,800.0000 110,800.00 1.000 110,800.00 ORIGINAL CONTRACT AMOUNT 1,108,201.00 TOTAL WORK COMPLETED 17,303.27 1,151,660.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 17,303.27 1,149,660.59 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 12/17/07 55 05/20/08 05/20/08 12/12/08 59 97 5 0 100% 100% ALAN VONG RESIDENT ENGINEER PROGRAM CAS145 DATE 04/21/09