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 10/24/05 EST. NO.04 TIME 10:37 AM R.E. NAME: MARQUEZ, PAM 10-0C4604 --------------------------------------------------------------------------- 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 10/24/05 EST. NO.04 TIME 10:37 AM R.E. NAME: MARQUEZ, PAM 10-0C4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE OPENING 082505 -9,000.00 02 OUT OF SPEC CONCRETE -296.64 02 10% RETENTION EST#2 -71,624.60 02 LATE OPENING 9/16/05 -2,000.00 03 OUT OF SPEC CONCRETE -808.92 03 5% DEDUCT BEAM STRGH -1,501.12 03 LATE OPENING 9/29/05 -7,000.00 04 OUT OF SPEC CONCRETE -545.54 04 RELEASE RET.#2 71,624.60 04 64,079.06 -21,152.22 TOTAL DEDUCTIONS 64,079.06 -21,152.22 PROGRAM CAS145 PAGE 1 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C4604 TIME 10:37 AM ESTIMATE NO. 04 BID OPENING 03/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARQUEZ, PAM DATE OF THIS ESTIMATE 10/24/05 LOCATION PROGRESS ESTIMATE 10-MER-99-12.8/17.6 ----------------- J MC LOUGHLIN ENGINEERING CO IN MERCED COUNTY IN AND NEAR MERCED INC FROM 0.8 KM SOUTH OF CHILDS AVENUE 10722 ARROW ROUTE STE 716 OVERCROSSING TO 0.4 KM NORTH OF RANCHO CUCAMONGA CA 91730 BLACK RASCAL CANAL FED. AID NO. ACNH-P099(486)E REPLACE SLABS AND BRIDGE APPROACHES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.180 900.00 0.700 3,500.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,500.0000 7,000.00 1.000 3,500.00 1.000 3,500.00 04 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.120 720.00 0.580 3,480.00 S) 05 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.170 25,500.00 0.740 111,000.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,000.0000 7,000.00 0.170 1,190.00 0.740 5,180.00 S) 07 REMOVE MARKER EA 30.0000 30.00 0.000 0.00 08 REMOVE METAL BEAM GUARD RAILING M 55.0000 6,600.00 0.000 0.00 S) 09 REMOVE DELINEATOR EA 20.0000 320.00 0.000 0.00 10 REPLACE 80 MM PLASTIC PIPE EDGE DRAIN M 70.0000 490,000.00 4,190.000 293,300.00 4,190.000 293,300.00 11 REPLACE 80 MM PLASTIC PIPE M 230.0000 5,750.00 114.700 26,381.00 114.700 26,381.00 (EDGE DRAIN OUTLET) 12 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 8.3000 154,380.00 0.000 0.00 S) 13 AGGREGATE BASE (APPROACH SLAB) M3 600.0000 51,000.00 132.500 79,500.00 14 SEAL JOINTS AND RANDOM CRACKS LNKM 3,500.0000 56,000.00 0.000 0.00 (EXISTING CONCRETE PAVEMENT) 15 ASPHALT CONCRETE (TYPE B) TONN 122.0000 350,140.00 0.000 0.00 16 SHOULDER RUMBLE STRIP STA 55.0000 4,235.00 0.000 0.00 (AC, ROLLED-IN INDENTATIONS) 17 ASPHALTIC EMULSION (PAINT BINDER) TONN 10.0000 80.00 0.000 0.00 18 REPLACE CONCRETE PAVEMENT M3 770.0000 685,300.00 473.820 364,841.40 880.490 677,977.30 (RAPID STRENGTH CONCRETE) 19 GRIND EXISTING CONCRETE M2 5.2500 262,500.00 30,497.000 160,109.25 39,835.000 209,133.75 S) PAVEMENT 20 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,020.0000 856,800.00 794.300 810,186.00 F) (TYPE R) 21 PAVING NOTCH EXTENSION M3 7,000.0000 112,000.00 16.100 112,700.00 22 CLEAN EXPANSION JOINT M 120.0000 1,920.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C4604 TIME 10:37 AM ESTIMATE NO. 04 BID OPENING 03/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARQUEZ, PAM DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 JOINT SEAL (TYPE A) M 175.0000 50,750.00 0.000 0.00 S) 24 JOINT SEAL (TYPE B - MR 30 MM) M 200.0000 12,400.00 0.000 0.00 S) 25 GUARD RAILING DELINEATOR EA 20.0000 320.00 0.000 0.00 26 OBJECT MARKER (TYPE L) EA 60.0000 240.00 0.000 0.00 27 OBJECT MARKER (TYPE P) EA 80.0000 80.00 0.000 0.00 28 TERMINAL SYSTEM (TYPE ET) EA 3,500.0000 10,500.00 0.000 0.00 S) 29 TERMINAL SYSTEM (TYPE SRT) EA 3,000.0000 21,000.00 0.000 0.00 S) 30 THERMOPLASTIC PAVEMENT MARKING M2 55.0000 3,575.00 0.000 0.00 S) 31 THERMOPLASTIC TRAFFIC STRIPE M 1.0000 28,000.00 0.000 0.00 S) (SPRAYABLE) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,355.00 0.000 0.00 S) 33 MODIFY TRAFFIC MONITORING STATION LS 12,000.0000 12,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C4604 TIME 10:37 AM ESTIMATE NO. 04 BID OPENING 03/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARQUEZ, PAM DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 876,441.65 2,336,588.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 876,441.65 2,336,588.05 34 MOBILIZATION LS 200,000.0000 200,000.00 0.050 10,000.00 1.000 200,000.00 ORIGINAL CONTRACT AMOUNT 3,557,275.00 TOTAL WORK COMPLETED 886,441.65 2,536,588.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 64,079.06 -21,152.22 TOTAL 950,520.71 2,515,435.83 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 05/24/05 75 07/25/05 07/25/05 11/30/05 49 13 0 0 70% 65% PROGRESS IS SATISFACTORY MARQUEZ, PAM RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/05