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 06/21/05 EST. NO.06 TIME 01:07 PM R.E. NAME: NOMER GUTIERREZ 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 06/21/05 EST. NO.06 TIME 01:07 PM R.E. NAME: NOMER GUTIERREZ 10-0A7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 01:07 PM ESTIMATE NO. 06 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 06/20/05 R.E. NAME: NOMER GUTIERREZ DATE OF THIS ESTIMATE 06/21/05 LOCATION RERUN PROGRESS ESTIMATE 10-SJ-120-9.4/16.6 ----------------------- TEICHERT CONSTRUCTION IN SAN JOAQUIN COUNTY IN AND NEAR PO BOX 1118 ESCALON FROM 0.9 KM EAST OF JACK STOCKTON, CA 95201-1118 TONE ROAD TO 0.1 KM EAST OF IRWIN P O BX 1118 AVENUE STOCKTON, CA 95201-1118 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 0.100 200.00 0.800 1,600.00 02 TIME-RELATED OVERHEAD WDAY 100.0000 17,000.00 15.000 1,500.00 80.250 8,025.00 03 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 40,000.0000 40,000.00 0.100 4,000.00 0.850 34,000.00 05 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.100 1,200.00 0.720 8,640.00 06 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.100 26,000.00 0.630 163,800.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 14,000.0000 28,000.00 0.400 5,600.00 1.470 20,580.00 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 42.700 23,485.00 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 1.000 120.00 3.000 360.00 13 RESET MILEPOST MARKER EA 30.0000 90.00 0.000 0.00 14 REMOVE PIPE M 100.0000 13,000.00 130.000 13,000.00 15 REMOVE STANDPIPE EA 800.0000 800.00 1.000 800.00 16 RESET MAILBOX EA 325.0000 11,700.00 21.000 6,825.00 29.000 9,425.00 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 5.000 700.00 7.000 980.00 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 06/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 01:07 PM ESTIMATE NO. 06 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 06/20/05 R.E. NAME: NOMER GUTIERREZ DATE OF THIS ESTIMATE 06/21/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.050 1,575.00 1.000 31,500.00 24 ROADWAY EXCAVATION M3 38.0000 399,000.00 6,095.000 231,610.00 8,090.000 307,420.00 25 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.250 500.00 1.000 2,000.00 26 IMPORTED MATERIAL (SHOULDER BACKING) TONN 18.0000 241,200.00 1,789.000 32,202.00 5,716.000 102,888.00 27 ASPHALT CONCRETE (TYPE B) TONN 47.0000 3,459,200.00 2,326.060 109,324.82 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 30.000 9,000.00 30.000 9,000.00 32 MINOR CONCRETE (MINOR STRUCTURE) M3 800.0000 4,800.00 1.000 800.00 1.000 800.00 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 32.000 6,080.00 634.600 120,574.00 35 600 MM REINFORCED CONCRETE PIPE M 350.0000 19,600.00 56.000 19,600.00 36 900 MM REINFORCED CONCRETE PIPE M 500.0000 12,500.00 25.000 12,500.00 (CLASS IV, RUBBER GASKET JOINT) 37 1050 MM REINFORCED CONCRETE PIPE M 550.0000 60,500.00 110.000 60,500.00 (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 2.500 1,000.00 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 06/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 01:07 PM ESTIMATE NO. 06 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 06/20/05 R.E. NAME: NOMER GUTIERREZ DATE OF THIS ESTIMATE 06/21/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.600 87,000.00 0.600 87,000.00 S) PROGRAM CAS145 PAGE 4 DATE 06/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A7404 TIME 01:07 PM ESTIMATE NO. 06 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 06/20/05 R.E. NAME: NOMER GUTIERREZ DATE OF THIS ESTIMATE 06/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 414,912.00 1,150,801.82 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 67,205.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 414,912.00 1,218,007.19 61 MOBILIZATION LS 145,000.0000 145,000.00 0.200 29,000.00 0.950 137,750.00 ORIGINAL CONTRACT AMOUNT 5,485,275.00 TOTAL WORK COMPLETED 443,912.00 1,355,757.19 MATERIALS ON HAND ON SITE 72,403.84 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 443,912.00 1,428,161.03 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 09/20/04 11/28/05 63 26 0 102 24% 23% PROGRESS IS SATISFACTORY CCO NOMER GUTIERREZ RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/05