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 11/23/04 EST. NO.06 TIME 10:09 AM R.E. NAME: SHIVINDER SINGH 10-3A2604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0043 640.62 E.W. @ F.A.(+) 092404 N 137 0 005 0035 112.73 E.W. @ F.A.(+) 091204 N 123 0 0036 112.73 091604 N 125 0 0037 81.03 092004 N 163 0 0038 224.96 092104 N 164 0 0039 112.73 092904 N 165 0 007 0043 170.39 E.W. @ F.A.(+) 092704 N 121.10 0044 595.97 102204 N 159 0 0045 1,174.55 102104 N 160 0 0046 1,048.21 101104 N 158 0 0047 595.97 100804 N 157 0 0048 794.60 100704 N 156 0 0049 595.97 100604 N 155 0 0050 993.27 100504 N 154 0 0051 1,048.21 100104 N 153 0 0052 993.27 093004 N 152 0 0053 993.27 092904 N 151 0 0054 794.60 092304 N 150 0 0055 296.76 092204 N 149 0 0056 794.60 092204 N 148 0 008 0006 265.43 E.W. @ F.A.(+) 101404 N 162 0 0007 265.43 101304 N 161 0 010 0010 4,616.90 E.W. @ F.A.(+) 101504 N 147 0 0011 4,620.93 101404 N 146 0 0012 4,678.73 101304 N 145 0 0013 4,622.28 101204 N 144 0 0014 2,473.42 101104 N 143 0 0015 459.00 100804 N 142 0 0016 2,137.01 100104 N 141 0 0017 3,410.27 092804 N 140 0 011 0001 600.00 E.W. @ F.A.(+) 100104 N 139.00 012 0001 2,286.40 A.C. @ L.S.(+) 101804 N 0001 0 42,610.24 TOTAL THIS ESTIMATE 73,795.02 TOTAL PREVIOUS ESTIMATE 116,405.26 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 11/23/04 EST. NO.06 TIME 10:09 AM R.E. NAME: SHIVINDER SINGH 10-3A2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 03 RECE'D PAYROLLS 10,000.00 04 MISSING PAYROLLS -10,000.00 06 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 11/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 10:09 AM ESTIMATE NO. 06 BID OPENING 03/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 11/23/04 LOCATION PROGRESS ESTIMATE 10-SJ-5-26.5/27.0 ----------------- CALIFORNIA ENGINEERING CONTRAC IN SAN JOAQUIN COUNTY IN STOCKTON TORS INC. FROM 0.5 KM NORTH OF ROUTE 5 AND 4 20 HAPPY VALLEY ROAD SEPARATION TO 0.2 KM SOUTH OF BUENA PLEASANTON, CA94566 VISTA AVENUE UNDERCROSSING FED. AID NO. ACIM-005 -6(318)471,ACIM-005 -6(318)E REHABILIATE 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 10,000.0000 10,000.00 0.750 7,500.00 02 TIME-RELATED OVERHEAD LS 850,000.0000 850,000.00 0.085 72,250.00 0.658 559,300.00 03 PREPARE WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 PROGRAM 04 ASBESTOS HEALTH AND SAFETY PLAN LS 250.0000 250.00 1.000 250.00 05 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.085 850.00 0.658 6,580.00 06 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.016 128.00 0.664 5,312.00 S) 07 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.085 17,000.00 0.661 132,200.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 25,000.0000 25,000.00 0.085 2,125.00 0.661 16,525.00 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 4.5000 8,145.00 988.000 4,446.00 988.000 4,446.00 S) STRIPE 10 REMOVE WHITE THERMOPLASTIC M 2.7500 23,595.00 4,769.000 13,114.75 4,769.000 13,114.75 S) TRAFFIC STRIPE 11 REMOVE PAVEMENT MARKER EA 1.2500 2,912.50 1,085.000 1,356.25 1,085.000 1,356.25 S) 12 CLEAN BRIDGE DECK M2 3.0000 141,000.00 12,260.000 36,780.00 12,260.000 36,780.00 13 BRIDGE REMOVAL (PORTION) LS 400,000.0000 400,000.00 0.153 61,200.00 0.954 381,600.00 14 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.600 3,000.00 15 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 16 STRUCTURAL CONCRETE, BRIDGE M3 5,000.0000 80,000.00 1.650 8,250.00 1.650 8,250.00 F) 17 CLEAN EXPANSION JOINT M 50.0000 21,500.00 515.830 25,791.50 18 RAPID SETTING CONCRETE (PATCH) M3 1,750.0000 63,000.00 8.098 14,171.50 35.000 61,250.00 19 JOINT SEAL (MR 15 MM) M 70.0000 9,800.00 142.680 9,987.60 S) 20 JOINT SEAL (MR 15 MM) (SILICONE) M 70.0000 11,200.00 143.690 10,058.30 S) 21 JOINT SEAL (MR 30 MM) (SILICONE) M 80.0000 8,400.00 92.090 7,367.20 S) 22 JOINT SEAL ASSEMBLY (MR 60 MM) M 1,250.0000 21,250.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 11/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 10:09 AM ESTIMATE NO. 06 BID OPENING 03/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 11/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 JOINT SEAL ASSEMBLY (MR 70 MM) M 1,250.0000 83,750.00 11.960 14,950.00 11.960 14,950.00 S) 24 JOINT SEAL ASSEMBLY (MR 80 MM) M 1,250.0000 35,000.00 0.000 0.00 S) 25 JEENE JOINT SEAL SYSTEM (50W) M 250.0000 22,500.00 87.370 21,842.50 S) 26 JEENE JOINT SEAL SYSTEM (65W) M 280.0000 19,600.00 75.540 21,151.20 S) 27 TREAT BRIDGE DECK M2 3.0000 141,000.00 12,260.000 36,780.00 12,260.000 36,780.00 F) 28 FURNISH BRIDGE DECK TREATMENT MATERIAL L 10.0000 260,000.00 5,000.000 50,000.00 13,000.000 130,000.00 (LOW ODOR) 29 FURNISH STRUCTURAL STEEL (BRIDGE) KG 10.0000 335,000.00 34,058.050 340,580.50 SF) 30 ERECT STRUCTURAL STEEL (BRIDGE) KG 16.5000 552,750.00 38.390 633.44 35,002.050 577,533.83 SF) 31 FURNISH LATERAL BRACE END CONNECTION EA 700.0000 21,000.00 30.000 21,000.00 S) 32 REMOVE AND REPLACE STUD ANCHOR EA 40.0000 63,200.00 137.000 5,480.00 S) 33 CLEAN AND PAINT STRUCTURAL STEEL LS 100,000.0000 100,000.00 0.047 4,700.00 0.860 86,000.00 S) 34 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 1,600.0000 368,000.00 55.350 88,560.00 230.000 368,000.00 S) 35 SPOT BLAST CLEAN M2 500.0000 49,000.00 6.900 3,450.00 95.323 47,661.50 S) 36 WORK AREA MONITORING LS 20,000.0000 20,000.00 0.065 1,300.00 1.000 20,000.00 S) 37 THERMOPLASTIC TRAFFIC STRIPE M 0.8000 8,320.00 0.000 0.00 S) (SPRAYABLE) 38 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 3,120.00 0.000 0.00 S) 39 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2500 2,535.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 11/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 10:09 AM ESTIMATE NO. 06 BID OPENING 03/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 11/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 432,044.94 2,988,648.13 ADJUSTMENT OF COMPENSATION 2,286.40 2,286.40 EXTRA WORK 40,323.84 114,118.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 474,655.18 3,105,053.39 40 MOBILIZATION LS 425,000.0000 425,000.00 1.000 425,000.00 ORIGINAL CONTRACT AMOUNT 4,415,827.50 TOTAL WORK COMPLETED 474,655.18 3,530,053.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 464,655.18 3,520,053.39 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 05/07/04 117 05/24/04 07/06/04 01/18/05 117 15 0 32 73% 73% PROGRESS IS SATISFACTORY SHIVINDER SINGH RESIDENT ENGINEER PROGRAM CAS145 PAGE 12 DATE 11/23/04