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 10/22/04 EST. NO.01 TIME 09:23 AM R.E. NAME: YANGUBA, JOHN 10-0A7404 --------------------------------------------------------------------------- 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 10/22/04 EST. NO.01 TIME 09:23 AM R.E. NAME: YANGUBA, JOHN 10-0A7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 09:23 AM ESTIMATE NO. 01 BID OPENING 06/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: YANGUBA, JOHN DATE OF THIS ESTIMATE 10/22/04 LOCATION PROGRESS ESTIMATE 10-SJ-120-9.4/16.6 ----------------- TEICHERT CONSTRUCTION COMPANY IN SAN JOAQUIN COUNTY IN AND NEAR P. O. BOX 1118 ESCALON FROM 0.9 KM EAST OF JACK STOCKTON, CA 95201-1118 TONE ROAD TO 0.1 KM EAST OF IRWIN 265 VAI DERVIN PARKWAY AVENUE STOCKTON, CA 95206-4001 FED. AID NO. ACNH-P120(44)E WIDEN EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.0000 2,000.00 0.200 400.00 0.200 400.00 02 TIME-RELATED OVERHEAD WDAY 100.0000 17,000.00 20.000 2,000.00 20.000 2,000.00 03 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 40,000.0000 40,000.00 0.120 4,800.00 0.120 4,800.00 05 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.120 1,440.00 0.120 1,440.00 06 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.120 31,200.00 0.120 31,200.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 14,000.0000 28,000.00 0.120 1,680.00 0.120 1,680.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 40.0000 2,280.00 0.000 0.00 09 REMOVE RAILROAD TRACK M 550.0000 24,750.00 0.000 0.00 10 REMOVE YELLOW THERMOPLASTIC PAVEMENT M2 80.0000 4,240.00 0.000 0.00 MARKING 11 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 23.0000 4,140.00 0.000 0.00 12 REMOVE ROADSIDE SIGN EA 120.0000 360.00 0.000 0.00 13 RESET MILEPOST MARKER EA 30.0000 90.00 0.000 0.00 14 REMOVE PIPE M 100.0000 13,000.00 0.000 0.00 15 REMOVE STANDPIPE EA 800.0000 800.00 0.000 0.00 16 RESET MAILBOX EA 325.0000 11,700.00 0.000 0.00 17 RESET CRASH CUSHION EA 3,500.0000 3,500.00 0.000 0.00 18 RESET ROADSIDE SIGN EA 140.0000 1,540.00 0.000 0.00 19 RELOCATE ROADSIDE SIGN EA 140.0000 5,040.00 0.000 0.00 20 ADJUST MONUMENT COVER TO GRADE EA 800.0000 800.00 0.000 0.00 21 ADJUST FRAME AND GRATE TO GRADE EA 600.0000 1,200.00 0.000 0.00 22 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.0000 82,800.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 10/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 09:23 AM ESTIMATE NO. 01 BID OPENING 06/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: YANGUBA, JOHN DATE OF THIS ESTIMATE 10/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLEARING AND GRUBBING LS 31,500.0000 31,500.00 0.000 0.00 24 ROADWAY EXCAVATION M3 38.0000 399,000.00 600.000 22,800.00 600.000 22,800.00 25 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000.00 26 IMPORTED MATERIAL (SHOULDER BACKING) TONN 18.0000 241,200.00 0.000 0.00 27 ASPHALT CONCRETE (TYPE B) TONN 47.0000 3,459,200.00 1,700.000 79,900.00 1,700.000 79,900.00 28 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 9,200.00 0.000 0.00 AREA) 29 SHOULDER RUMBLE STRIP M 0.5000 10,250.00 0.000 0.00 (AC, ROLLED-IN INDENTATIONS) 30 ASPHALTIC EMULSION (PAINT BINDER) TONN 400.0000 52,000.00 0.000 0.00 31 CLASS 4 CONCRETE (BACKFILL) M3 300.0000 9,300.00 0.000 0.00 32 MINOR CONCRETE (MINOR STRUCTURE) M3 800.0000 4,800.00 0.000 0.00 F) 33 ROADSIDE SIGN - ONE POST EA 225.0000 675.00 0.000 0.00 34 450 MM REINFORCED CONCRETE PIPE M 190.0000 115,900.00 0.000 0.00 35 600 MM REINFORCED CONCRETE PIPE M 350.0000 19,600.00 0.000 0.00 36 900 MM REINFORCED CONCRETE PIPE M 500.0000 12,500.00 0.000 0.00 (CLASS IV, RUBBER GASKET JOINT) 37 1050 MM REINFORCED CONCRETE PIPE M 550.0000 60,500.00 0.000 0.00 (CLASS IV, RUBBER GASKET JOINT) 38 900 MM CORRUGATED STEEL PIPE INLET M 1,200.0000 26,400.00 0.000 0.00 (4.27 MM THICK) 39 450 MM CONCRETE FLARED END SECTION EA 1,200.0000 2,400.00 0.000 0.00 40 600 MM CONCRETE FLARED END SECTION EA 1,400.0000 7,000.00 0.000 0.00 41 750 MM STANDPIPE M 400.0000 1,000.00 0.000 0.00 42 MISCELLANEOUS IRON AND STEEL KG 4.0000 10,440.00 0.000 0.00 SF) 43 CHAIN LINK FENCE (TYPE CL-1.8) M 45.0000 31,050.00 0.000 0.00 S) 44 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 800.0000 1,600.00 0.000 0.00 S) 45 3.7 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,200.0000 3,600.00 0.000 0.00 S) 46 SURVEY MONUMENT EA 500.0000 3,000.00 0.000 0.00 47 DELINEATOR (CLASS 1) EA 35.0000 2,380.00 0.000 0.00 48 GUARD RAILING DELINEATOR EA 15.0000 210.00 0.000 0.00 49 OBJECT MARKER (TYPE K) EA 45.0000 90.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 10/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 09:23 AM ESTIMATE NO. 01 BID OPENING 06/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: YANGUBA, JOHN DATE OF THIS ESTIMATE 10/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 OBJECT MARKER (TYPE L) EA 45.0000 4,950.00 0.000 0.00 51 OBJECT MARKER (TYPE N) EA 45.0000 90.00 0.000 0.00 52 METAL BEAM GUARD RAILING M 60.0000 2,100.00 0.000 0.00 S) 53 TERMINAL SYSTEM (TYPE SRT) EA 2,800.0000 8,400.00 0.000 0.00 S) 54 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 2,100.00 0.000 0.00 S) 55 CRASH CUSHION, SAND FILLED EA 5,500.0000 5,500.00 0.000 0.00 S) 56 PROFILED THERMOPLASTIC TRAFFIC STRIPE M 4.2500 100,300.00 0.000 0.00 S) 57 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 14,400.00 0.000 0.00 S) 58 THERMOPLASTIC TRAFFIC STRIPE M 0.8000 13,680.00 0.000 0.00 S) (SPRAYABLE) 59 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.6000 9,720.00 0.000 0.00 S) 60 HIGHWAY LIGHTING LS 145,000.0000 145,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 10/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 09:23 AM ESTIMATE NO. 01 BID OPENING 06/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: YANGUBA, JOHN DATE OF THIS ESTIMATE 10/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 147,220.00 147,220.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 147,220.00 147,220.00 61 MOBILIZATION LS 145,000.0000 145,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 5,485,275.00 TOTAL WORK COMPLETED 147,220.00 147,220.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 147,220.00 147,220.00 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 07/15/04 170 09/20/04 00/00/00 06/14/05 10 10 0 0 3% 6% PROGRESS IS SATISFACTORY YANGUBA, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/04