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 07/22/08 EST. NO.04 TIME 12:51 PM R.E. NAME: ALLRED, LARRY 06-420504 --------------------------------------------------------------------------- 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 07/22/08 EST. NO.04 TIME 12:51 PM R.E. NAME: ALLRED, LARRY 06-420504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-420504 TIME 12:51 PM ESTIMATE NO. 04 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/08 R.E. NAME: ALLRED, LARRY DATE OF THIS ESTIMATE 07/22/08 LOCATION PROGRESS ESTIMATE 06-FRE-180-24.6/27.3 ----------------- R G W CONSTRUCTION INC IN FRESNO COUNTY NEAR MENDOTA P O BOX 2910 FROM BELMONT AVENUE TO 0.5 KM LIVERMORE CA 94551 EAST OF KINGS SLOUGH BRIDGE FED. AID NO. ACNH-P180(52)E ,ACBH-P180(52)E ,NH-P180(52)E ASPHALT CONCRETE RESURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.100 500.00 0.250 1,250.00 02 TIME-RELATED OVERHEAD WDAY 3,135.0000 642,675.00 19.000 59,565.00 44.000 137,940.00 03 TEMPORARY FENCE (TYPE ESA) M 12.0000 14,880.00 1,880.000 22,560.00 S) 04 450 MM TEMPORARY CULVERT M 140.0000 7,140.00 50.500 7,070.00 05 750 MM TEMPORARY CULVERT M 120.0000 6,360.00 53.000 6,360.00 06 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.122 6,100.00 07 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.037 92.50 0.687 1,717.50 PREVENTION PLAN 08 TEMPORARY FIBER ROLL M 20.0000 2,800.00 0.000 0.00 09 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,500.0000 14,000.00 0.000 0.00 10 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 7,000.00 0.000 0.00 11 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 1,400.00 0.000 0.00 12 STREET SWEEPING LS 20,000.0000 20,000.00 0.120 2,400.00 13 CONSTRUCTION AREA SIGNS LS 7,800.0000 7,800.00 0.700 5,460.00 S) 14 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.071 10,650.00 0.191 28,650.00 S) 15 TYPE III BARRICADE EA 80.0000 3,360.00 0.000 0.00 S) 16 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 4,200.00 23.000 690.00 S) 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.120 1,800.00 S) 18 TEMPORARY RAILING (TYPE K) M 23.0000 208,150.00 2,683.000 61,709.00 19 TEMPORARY CRASH CUSHION MODULE EA 190.0000 36,100.00 25.000 4,750.00 S) 20 REMOVE FENCE (TYPE BW) M 6.0000 9,060.00 1,329.000 7,974.00 S) 21 REMOVE METAL BEAM GUARD RAILING M 92.0000 3,128.00 0.000 0.00 S) 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.8000 15,036.00 0.000 0.00 S) STRIPE PROGRAM CAS145 PAGE 2 DATE 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-420504 TIME 12:51 PM ESTIMATE NO. 04 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/08 R.E. NAME: ALLRED, LARRY DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.5000 11,250.00 0.000 0.00 S) 24 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 100.0000 900.00 0.000 0.00 S) 25 REMOVE PAVEMENT MARKER EA 1.0000 1,410.00 127.000 127.00 S) 26 REMOVE ASPHALT CONCRETE DIKE M 8.0000 1,360.00 0.000 0.00 27 REMOVE CULVERT M 80.0000 16,000.00 27.600 2,208.00 28 REMOVE HEADWALL EA 3,500.0000 7,000.00 2.000 7,000.00 29 MODIFY HEADWALL EA 4,800.0000 9,600.00 0.000 0.00 30 REMOVE ASPHALT CONCRETE SURFACING M2 30.0000 31,260.00 0.000 0.00 31 SALVAGE METAL BEAM GUARD RAILING M 37.0000 7,400.00 0.000 0.00 S) 32 RECONSTRUCT CHAIN LINK FENCE M 113.0000 2,712.00 0.000 0.00 S) 33 RELOCATE FENCE M 90.0000 900.00 0.000 0.00 S) 34 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.5000 33,075.00 0.000 0.00 S) 35 REMOVE CONCRETE CURB M 21.0000 2,310.00 0.000 0.00 36 PREPARE CONCRETE BRIDGE DECK SURFACE M2 9.0000 14,553.00 0.000 0.00 37 BRIDGE REMOVAL (PORTION), LOCATION A LS 11,400.0000 11,400.00 0.000 0.00 38 BRIDGE REMOVAL (PORTION), LOCATION B LS 11,400.0000 11,400.00 0.000 0.00 39 BRIDGE REMOVAL (PORTION), LOCATION C LS 24,000.0000 24,000.00 0.000 0.00 40 CLEARING AND GRUBBING LS 35,000.0000 35,000.00 0.700 24,500.00 41 ROADWAY EXCAVATION M3 21.0000 359,100.00 3,540.000 74,340.00 42 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0.00 43 STRUCTURE EXCAVATION (BRIDGE) M3 200.0000 7,000.00 0.000 0.00 F) 44 STRUCTURE BACKFILL (BRIDGE) M3 400.0000 4,400.00 0.000 0.00 F) 45 IMPORTED BORROW M3 11.5000 336,950.00 1,378.000 15,847.00 46 EROSION CONTROL (TYPE C) HA 5,200.0000 78,000.00 0.000 0.00 S) 47 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 3,000.00 0.000 0.00 S) 48 CLASS 2 AGGREGATE SUBBASE M3 24.0000 155,760.00 50.000 1,200.00 49 CLASS 2 AGGREGATE BASE M3 35.0000 528,500.00 3,775.000 132,125.00 PROGRAM CAS145 PAGE 3 DATE 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-420504 TIME 12:51 PM ESTIMATE NO. 04 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/08 R.E. NAME: ALLRED, LARRY DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 SEAL RANDOM CRACKS LNKM 2,800.0000 25,200.00 0.000 0.00 51 ASPHALT CONCRETE TONN 73.0000 2,328,700.00 0.000 0.00 52 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 7.0000 4,760.00 0.000 0.00 AREA) 53 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 21.0000 3,570.00 0.000 0.00 54 FURNISH 380 MM P/C P/S CONCRETE M 150.0000 105,750.00 342.000 51,300.00 342.000 51,300.00 PILING 55 DRIVE 380 MM P/C P/S CONCRETE PILE EA 4,650.0000 186,000.00 20.000 93,000.00 20.000 93,000.00 S) 56 STEEL SHEET PILING M2 750.0000 42,000.00 0.000 0.00 S) 57 STRUCTURAL CONCRETE, BRIDGE M3 1,300.0000 318,500.00 0.000 0.00 F) 58 CLASS 2 CONCRETE (HEADWALL) M3 900.0000 38,700.00 43.000 38,700.00 F) 59 CLASS 2 CONCRETE (WINGWALLS) M3 2,100.0000 111,300.00 0.000 0.00 F) 60 CLASS 1 CONCRETE (BOX CULVERT) M3 1,050.0000 264,600.00 0.000 0.00 F) 61 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 25,000.00 0.000 0.00 F) 62 MINOR CONCRETE (BACKFILL) M3 150.0000 7,800.00 0.000 0.00 63 DRILL AND BOND DOWEL M 70.0000 20,300.00 0.000 0.00 64 FURNISH POLYESTER CONCRETE OVERLAY M3 2,450.0000 335,650.00 0.000 0.00 65 PLACE POLYESTER CONCRETE OVERLAY M2 32.0000 51,744.00 0.000 0.00 F) 66 BAR REINFORCING STEEL (BRIDGE) KG 2.3000 68,229.50 0.000 0.00 SF) 67 BAR REINFORCING STEEL (BOX CULVERT) KG 1.0000 29,327.00 0.000 0.00 SF) 68 FURNISH SINGLE SHEET ALUMINUM SIGN M2 106.0000 3,604.00 0.000 0.00 (1.6 MM-UNFRAMED) 69 FURNISH SINGLE SHEET ALUMINUM SIGN M2 120.0000 1,680.00 0.000 0.00 (2.0 MM-UNFRAMED) 70 ROADSIDE SIGN - ONE POST EA 140.0000 3,220.00 0.000 0.00 71 ROADSIDE SIGN - TWO POST EA 220.0000 1,760.00 0.000 0.00 72 450 MM REINFORCED CONCRETE PIPE M 250.0000 4,750.00 0.000 0.00 73 600 MM REINFORCED CONCRETE PIPE M 160.0000 33,600.00 0.000 0.00 74 900 MM REINFORCED CONCRETE PIPE M 500.0000 15,000.00 30.000 15,000.00 (CLASS II, RUBBER GASKET JOINT) 75 450 MM ALTERNATIVE FLARED END SECTION EA 825.0000 825.00 0.000 0.00 76 600 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-420504 TIME 12:51 PM ESTIMATE NO. 04 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/08 R.E. NAME: ALLRED, LARRY DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 MANHOLE (TYPE A) EA 2,600.0000 2,600.00 0.000 0.00 78 ROCK SLOPE PROTECTION M3 750.0000 1,725.00 0.000 0.00 (BACKING NO. 2, METHOD B) 79 ROCK SLOPE PROTECTION FABRIC M2 5.0000 30.00 0.000 0.00 80 MINOR CONCRETE (CURB) M 120.0000 15,600.00 0.000 0.00 81 MISCELLANEOUS IRON AND STEEL KG 4.0000 3,168.00 0.000 0.00 SF) 82 FENCE (TYPE BW, 5 STRAND, METAL POST) M 17.0000 25,840.00 0.000 0.00 S) 83 SURVEY MONUMENT (TYPE B) EA 500.0000 7,500.00 0.000 0.00 84 DELINEATOR (CLASS 1) EA 33.0000 4,620.00 0.000 0.00 85 MILEPOST MARKER EA 35.0000 420.00 0.000 0.00 86 METAL BEAM GUARD RAILING (STEEL POST) M 97.0000 12,610.00 0.000 0.00 S) 87 TRANSITION RAILING (TYPE WB) EA 3,400.0000 40,800.00 0.000 0.00 S) 88 END ANCHOR ASSEMBLY (TYPE SFT) EA 630.0000 2,520.00 0.000 0.00 S) 89 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 38,400.00 0.000 0.00 S) 90 CONCRETE BARRIER (TYPE 732) M 295.0000 81,125.00 0.000 0.00 F) 91 THERMOPLASTIC PAVEMENT MARKING M2 75.0000 5,475.00 0.000 0.00 S) 92 THERMOPLASTIC TRAFFIC STRIPE M 0.8200 21,648.00 3,028.000 2,482.96 S) (SPRAYABLE) 93 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 12,620.00 0.000 0.00 S) 94 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 360.00 0.000 0.00 S) 95 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.9000 3,192.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 96 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 10,010.00 125.000 437.50 S) 97 HIGHWAY LIGHTING LS 44,500.0000 44,500.00 0.016 712.00 S) 98 LIGHTING CONDUIT (BRIDGE) LS 23,450.0000 23,450.00 0.000 0.00 S) 99 DETECTOR LOOP LS 4,500.0000 4,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-420504 TIME 12:51 PM ESTIMATE NO. 04 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/08 R.E. NAME: ALLRED, LARRY DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 215,107.50 755,409.96 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 215,107.50 755,409.96 00 MOBILIZATION LS 788,000.0000 788,000.00 0.500 394,000.00 ORIGINAL CONTRACT AMOUNT 8,113,111.50 TOTAL WORK COMPLETED 215,107.50 1,149,409.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 215,107.50 1,149,409.96 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 03/14/08 205 04/08/08 00/00/00 03/09/09 47 0 0 0 14% 23% PROGRESS IS SATISFACTORY ALLRED, LARRY RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 07/22/08