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 08/25/09 EST. NO.03 TIME 05:39 AM R.E. NAME: DEALBA, FERNANDO 06-0H2704 --------------------------------------------------------------------------- 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 08/25/09 EST. NO.03 TIME 05:39 AM R.E. NAME: DEALBA, FERNANDO 06-0H2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H2704 TIME 05:39 AM ESTIMATE NO. 03 BID OPENING 11/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/25/09 LOCATION PROGRESS ESTIMATE 06-MAD-41-3.3/5.3 ----------------- CRUCO CONSTRUCTION GROUP INC IN MADERA COUNTY NEAR FRESNO FROM 2443 FOUNDRY PARK AVENUE 0.1 MI NORTH OF AVENUE 12 TO 0.2 FRESNO CA 93706 MILE SOUTH OF AVENUE 14 FED. AID NO. ACHS-P041(108)E ,NH-P041(108)E INSTALL CENTERLINE RUMBLE STRIPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 3.5000 2,310.00 660.000 2,310.00 02 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.917 229.25 0.917 229.25 03 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 0.000 0.00 PREVENTION PLAN 04 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 125.00 0.000 0.00 05 STREET SWEEPING LS 9,500.0000 9,500.00 0.384 3,648.00 0.917 8,711.50 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1.0000 1.00 1.000 1.00 1.000 1.00 07 CONSTRUCTION AREA SIGNS LS 2,400.0000 2,400.00 0.154 369.60 0.767 1,840.80 08 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.384 17,280.00 0.917 41,265.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,000.0000 3,000.00 0.384 1,152.00 0.917 2,751.00 10 TEMPORARY RAILING (TYPE K) LF 54.4000 6,528.00 120.000 6,528.00 11 TEMPORARY CRASH CUSHION MODULE EA 175.0000 9,800.00 56.000 9,800.00 12 REMOVE METAL BEAM GUARD RAILING LF 14.0000 2,100.00 240.000 3,360.00 13 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.5500 10,945.00 11,026.000 6,064.30 11,026.000 6,064.30 14 REMOVE TRAFFIC STRIPE LF 0.5000 10,000.00 0.000 0.00 15 REMOVE PAVEMENT MARKER EA 1.2000 996.00 0.000 0.00 16 REMOVE CULVERT LF 100.0000 600.00 3.000 300.00 17 REMOVE INLET EA 600.0000 600.00 1.000 600.00 18 RESET ROADSIDE SIGN EA 215.0000 430.00 0.000 0.00 19 CLEARING AND GRUBBING LS 6,500.0000 6,500.00 1.000 6,500.00 20 ROADWAY EXCAVATION CY 14.1000 98,277.00 6,985.330 98,493.15 21 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.269 672.50 0.942 2,355.00 22 SHOULDER BACKING TON 20.5000 26,035.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H2704 TIME 05:39 AM ESTIMATE NO. 03 BID OPENING 11/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CONCRETE BACKFILL CY 175.0000 875.00 4.590 803.25 4.590 803.25 24 CLASS 2 AGGREGATE BASE CY 25.2500 133,825.00 4,776.300 120,601.58 25 HOT MIX ASPHALT (TYPE A) TON 83.5000 511,855.00 5,389.600 450,031.60 5,389.600 450,031.60 26 HOT MIX ASPHALT (OPEN GRADED) TON 111.5000 119,305.00 1,194.930 133,234.70 1,194.930 133,234.70 27 RUMBLE STRIP STA 17.2500 3,622.50 202.000 3,484.50 202.000 3,484.50 28 CENTERLINE RUMBLE STRIP STA 17.2500 1,897.50 101.000 1,742.25 101.000 1,742.25 (AC, GROUND-IN INDENTATIONS) 29 PLACE HOT MIX ASPHALT DIKE LF 3.0000 3,810.00 1,267.000 3,801.00 1,267.000 3,801.00 30 PLACE HOT MIX ASPHALT SQYD 66.0000 660.00 10.000 660.00 10.000 660.00 (MISCELLANEOUS AREA) 31 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 1,440.00 0.000 0.00 F) 32 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,680.00 0.000 0.00 (0.080"-UNFRAMED) 33 ROADSIDE SIGN - ONE POST EA 275.0000 2,200.00 8.000 2,200.00 8.000 2,200.00 34 24" CORRUGATED STEEL PIPE (.109" THICK) LF 280.0000 616.00 1.750 490.00 35 12" STEEL FLARED END SECTION EA 750.0000 750.00 0.000 0.00 36 18" STEEL FLARED END SECTION EA 850.0000 850.00 2.000 1,700.00 37 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,195.00 0.000 0.00 38 DELINEATOR (CLASS 1) EA 36.0000 252.00 7.000 252.00 7.000 252.00 39 OBJECT MARKER (TYPE L-1) EA 49.0000 833.00 17.000 833.00 17.000 833.00 40 METAL BEAM GUARD RAILING (STEEL POST) LF 55.0000 6,600.00 112.500 6,187.50 112.500 6,187.50 41 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,260.0000 13,040.00 4.000 13,040.00 4.000 13,040.00 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 19,950.00 40,459.000 20,229.50 40,459.000 20,229.50 43 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 342.00 0.000 0.00 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.6000 8,964.00 0.000 0.00 45 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.384 192.00 0.917 458.50 SYSTEM ELEMENTS DURING CONSTRUCTION 46 MODIFY FLASHING BEACON LS 15,875.0000 15,875.00 0.188 2,984.50 0.937 14,874.88 47 TRAFFIC MONITORING STATION LS 24,000.0000 24,000.00 0.410 9,840.00 0.881 21,144.00 PROGRAM CAS145 PAGE 3 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H2704 TIME 05:39 AM ESTIMATE NO. 03 BID OPENING 11/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 678,932.45 986,877.26 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 678,932.45 986,877.26 48 MOBILIZATION LS 10,000.0000 10,000.00 0.050 500.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 1,125,034.00 TOTAL WORK COMPLETED 679,432.45 996,877.26 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 679,432.45 996,877.26 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 12/10/08 60 05/26/09 12/26/08 08/27/09 55 108 0 0 84% 92% PROGRESS IS SATISFACTORY DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 PAGE 9 DATE 08/25/09