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 11/21/05 EST. NO.04 TIME 08:40 AM R.E. NAME: JOHN YANGUBA 10-0A8504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 11,500.00 E.W. @ L.S.(+) 093005 N 01 0 0002 20,930.00 E.W. @ U.P (+) 081505 N 02 0 32,430.00 TOTAL THIS ESTIMATE 2,883.33 TOTAL PREVIOUS ESTIMATE 35,313.33 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 11/21/05 EST. NO.04 TIME 08:40 AM R.E. NAME: JOHN YANGUBA 10-0A8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NO CPM -58,684.12 03 0.00 -58,684.12 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -68,684.12 PROGRAM CAS145 PAGE 1 DATE 11/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8504 TIME 08:40 AM ESTIMATE NO. 04 BID OPENING 03/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/05 R.E. NAME: JOHN YANGUBA DATE OF THIS ESTIMATE 11/21/05 LOCATION PROGRESS ESTIMATE 10-AMA-124-R8.5/ .0 ----------------- AMEICAN CIVIL CONSTRUCTORS IN AMADOR COUNTY NEAR DRYTOWN AT (WEST COAST) DRY CREEK BRIDGE 3701 MALLARD DRIVE BENECIA, CA 94510 FED. AID NO. ACST-P124(1)E ,P-P124(1)E WIDEN EXISTING BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) M 10.0000 3,500.00 350.000 3,500.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 04 ASBESTOS AND LEAD HEALTH AND SAFETY PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 05 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.070 350.00 0.280 1,400.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 1,500.00 0.500 750.00 07 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.070 175.00 0.280 700.00 S) 08 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.160 8,000.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 1,320.00 10.000 550.00 23.000 1,265.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.070 2,100.00 0.280 8,400.00 S) 11 TEMPORARY RAILING (TYPE K) M 40.0000 16,800.00 232.000 9,280.00 12 TEMPORARY CRASH CUSHION MODULE EA 175.0000 9,800.00 42.000 7,350.00 S) 13 REMOVE ENTRANCE TAPER EA 600.0000 600.00 0.000 0.00 14 REMOVE METAL BEAM GUARD RAILING M 46.0000 4,232.00 46.000 2,116.00 S) 15 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 7.0000 13,020.00 0.000 0.00 S) STRIPE 16 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.0000 3,420.00 0.000 0.00 S) 17 REMOVE PAVEMENT MARKER EA 1.0000 450.00 0.000 0.00 S) 18 REMOVE ROADSIDE SIGN EA 50.0000 150.00 0.000 0.00 19 REMOVE ASPHALT CONCRETE DIKE M 10.0000 1,200.00 0.000 0.00 20 REMOVE FLUME DOWNDRAIN EA 1,200.0000 1,200.00 0.000 0.00 21 CLEAN BRIDGE DECK M2 3.0000 2,250.00 0.000 0.00 22 BRIDGE REMOVAL (PORTION) LS 200,000.0000 200,000.00 0.095 19,000.00 PROGRAM CAS145 PAGE 2 DATE 11/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8504 TIME 08:40 AM ESTIMATE NO. 04 BID OPENING 03/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/05 R.E. NAME: JOHN YANGUBA DATE OF THIS ESTIMATE 11/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRUCTURE EXCAVATION (BRIDGE) M3 150.0000 16,500.00 30.000 4,500.00 82.000 12,300.00 F) 24 STRUCTURE EXCAVATION (TYPE D) M3 100.0000 38,000.00 380.000 38,000.00 F) 25 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 30,000.00 150.000 15,000.00 222.000 22,200.00 F) 26 EROSION CONTROL (BLANKET) M2 15.0000 13,650.00 300.000 4,500.00 300.000 4,500.00 S) 27 PLANT REMOVAL LS 10,000.0000 10,000.00 0.250 2,500.00 0.750 7,500.00 S) 28 REPLACE ASPHALT CONCRETE SURFACING M3 300.0000 15,000.00 0.000 0.00 29 ASPHALT CONCRETE (TYPE B) TONN 500.0000 2,000.00 0.000 0.00 30 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 50.0000 600.00 0.000 0.00 AREA) 31 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 15.0000 1,335.00 0.000 0.00 32 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 15.0000 465.00 0.000 0.00 33 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 4,000.0000 256,000.00 63.720 254,880.00 S) PILING 34 PRESTRESSING LS 25,000.0000 25,000.00 0.000 0.00 S) 35 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 650.0000 110,500.00 86.000 55,900.00 170.000 110,500.00 F) 36 STRUCTURAL CONCRETE, BRIDGE M3 1,100.0000 352,000.00 0.000 0.00 F) 37 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 9,600.00 0.000 0.00 F) 38 DRILL AND BOND DOWEL M 75.0000 22,500.00 100.000 7,500.00 194.620 14,596.50 39 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 20.0000 1,440.00 10.000 200.00 10.000 200.00 40 CORE CONCRETE (51 MM - 100 MM) M 200.0000 10,000.00 25.000 5,000.00 25.000 5,000.00 S) 41 BAR REINFORCING STEEL (BRIDGE) KG 2.2000 184,800.00 15,000.000 33,000.00 38,293.000 84,244.60 SF) 42 ASPHALT MEMBRANE WATERPROOFING M2 100.0000 3,300.00 16.500 1,650.00 16.500 1,650.00 SF) 43 TREAT BRIDGE DECK M2 5.0000 3,750.00 0.000 0.00 F) 44 FURNISH BRIDGE DECK TREATMENT MATERIAL L 16.0000 4,800.00 0.000 0.00 (LOW ODOR) 45 COLUMN CASING KG 7.0000 77,000.00 3,250.000 22,750.00 8,750.000 61,250.00 SF) 46 FURNISH STRUCTURAL STEEL (BRIDGE) KG 3.8000 564,300.00 0.000 0.00 SF) 47 ERECT STRUCTURAL STEEL (BRIDGE) KG 1.0500 155,925.00 0.000 0.00 SF) 48 ROADSIDE SIGN - ONE POST EA 180.0000 540.00 0.000 0.00 49 TIMBER CATWALK M 90.0000 19,800.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 11/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8504 TIME 08:40 AM ESTIMATE NO. 04 BID OPENING 03/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/05 R.E. NAME: JOHN YANGUBA DATE OF THIS ESTIMATE 11/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLEAN AND PAINT STRUCTURAL STEEL LS 20,000.0000 20,000.00 0.000 0.00 S) 51 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 1,000.0000 38,000.00 2.000 2,000.00 S) 52 WORK AREA MONITORING LS 1,200.0000 1,200.00 0.000 0.00 S) 53 200 MM CORRUGATED STEEL PIPE M 250.0000 2,500.00 0.000 0.00 (2.01 MM THICK) 54 300 MM CORRUGATED STEEL PIPE DOWNDRAIN M 250.0000 12,500.00 0.000 0.00 (2.01 MM THICK) 55 300 MM STEEL FLARED END SECTION EA 750.0000 1,500.00 0.000 0.00 56 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 150.0000 450.00 0.000 0.00 57 ROCK SLOPE PROTECTION FABRIC M2 20.0000 240.00 0.000 0.00 58 MISCELLANEOUS IRON AND STEEL KG 5.0000 1,080.00 0.000 0.00 SF) 59 MISCELLANEOUS METAL (BRIDGE) KG 20.0000 32,000.00 100.000 2,000.00 SF) 60 GUARD RAILING DELINEATOR EA 12.0000 96.00 0.000 0.00 61 OBJECT MARKER (TYPE L) EA 40.0000 80.00 0.000 0.00 62 TRANSITION RAILING (TYPE WB) EA 3,740.0000 14,960.00 0.000 0.00 S) 63 END SECTION EA 250.0000 1,000.00 0.000 0.00 S) 64 TERMINAL SYSTEM (TYPE ET) EA 2,800.0000 11,200.00 0.000 0.00 S) 65 CONCRETE BARRIER (TYPE 732) M 200.0000 49,200.00 0.000 0.00 F) 66 THERMOPLASTIC TRAFFIC STRIPE M 1.0000 4,030.00 0.000 0.00 S) (SPRAYABLE) 67 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 930.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 11/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8504 TIME 08:40 AM ESTIMATE NO. 04 BID OPENING 03/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/05 R.E. NAME: JOHN YANGUBA DATE OF THIS ESTIMATE 11/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 155,675.00 687,582.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 32,430.00 35,313.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 188,105.00 722,895.43 68 MOBILIZATION LS 220,000.0000 220,000.00 0.950 209,000.00 ORIGINAL CONTRACT AMOUNT 2,694,213.00 TOTAL WORK COMPLETED 188,105.00 931,895.43 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -68,684.12 TOTAL 178,105.00 863,211.31 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 04/13/05 400 06/13/05 00/00/00 01/22/07 110 31 0 0 33% 28% PROGRESS IS SATISFACTORY JOHN YANGUBA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/05