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 12/22/04 EST. NO.07 TIME 01:44 PM 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 0044 230.19 E.W. @ F.A.(+) 112204 N 201 0 0045 230.19 112304 N 202 0 0046 524.61 110204 N 200 0 0047 230.19 112404 N 203 0 0048 79.19 100404 N 166 0 0049 1,526.72 101204 N 168 0 0050 1,590.65 101304 N 169 0 0051 1,252.12 101404 N 170 0 0052 1,427.47 101504 N 171 0 003 0001 5,000.00 A.C. @ L.S.(+) 081804 N 0001 0 004 0001 17,000.00 E.W. @ L.S.(+) 080604 N 0001 0 005 0040 10,000.00 A.C. @ L.S.(+) 083104 N 00AB 0 007 0057 1,307.17 E.W. @ F.A.(+) 102804 N 196 0 0058 866.82 102904 N 197 0 0059 1,105.75 110104 N 198 0 0060 1,026.97 110304 N 199 0 0061 29,059.84 A.C. @ L.S.(+) 120804 N 0AAA 0 008 0008 1,903.36 E.W. @ F.A.(+) 110204 N 194 0 0009 1,341.39 112004 N 195 0 010 0018 1,986.63 E.W. @ F.A.(+) 110204 N 193 0 013 0001 933.72 E.W. @ F.A.(+) 092004 N 172 0 0002 1,568.95 092404 N 173 0 0003 544.05 100404 N 174 0 0004 876.56 100704 N 175 0 0005 489.18 100804 N 192 0 0006 1,453.71 100804 N 176 0 0007 1,688.14 101104 N 178 0 0008 1,636.04 101304 N 180 0 0009 2,196.30 101404 N 181 0 0010 866.43 102104 N 185 0 0011 404.38 102204 N 186 0 0012 81.03 102804 N 187 0 0013 316.74 110204 N 189 0 0014 1,502.38 110204 N 188 0 0015 1,434.58 110504 N 190 0 0016 1,379.62 110804 N 191 0 0017 3,480.61 101504 N 182 0 0018 1,017.80 101204 N 179 0 0019 465.59 101504 N 183 0 0020 14,529.92 A.C. @ L.S.(+) 102504 N 0ABB 0 0021 388.34 E.W. @ F.A.(+) 102004 N 184 0 015 0001 112,820.48 A.C. @ L.S.(+) 102204 N 0001 0 0002 87,179.52 A.C. @ U.P.(+) 102204 N 0002 0 314,943.33 TOTAL THIS ESTIMATE 116,405.26 TOTAL PREVIOUS ESTIMATE 431,348.59 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 12/22/04 EST. NO.07 TIME 01:44 PM 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 RECE'D PAYROLLS 10,000.00 07 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 01:44 PM ESTIMATE NO. 07 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 12/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 12/22/04 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 0.145 123,250.00 0.803 682,550.00 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 0.136 1,360.00 0.794 7,940.00 06 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.022 176.00 0.686 5,488.00 S) 07 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.088 17,600.00 0.749 149,800.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 25,000.0000 25,000.00 0.088 2,200.00 0.749 18,725.00 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 4.5000 8,145.00 988.000 4,446.00 S) STRIPE 10 REMOVE WHITE THERMOPLASTIC M 2.7500 23,595.00 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 S) 12 CLEAN BRIDGE DECK M2 3.0000 141,000.00 11,240.000 33,720.00 23,500.000 70,500.00 13 BRIDGE REMOVAL (PORTION) LS 400,000.0000 400,000.00 0.046 18,400.00 1.000 400,000.00 14 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.400 2,000.00 1.000 5,000.00 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 14.350 71,750.00 16.000 80,000.00 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 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 17.000 21,250.00 17.000 21,250.00 S) PROGRAM CAS145 PAGE 2 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 01:44 PM ESTIMATE NO. 07 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 12/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 12/22/04 ------------------------------------------------------------------------------------------------------------------------------------ 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 55.040 68,800.00 67.000 83,750.00 S) 24 JOINT SEAL ASSEMBLY (MR 80 MM) M 1,250.0000 35,000.00 27.700 34,625.00 27.700 34,625.00 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 11,240.000 33,720.00 23,500.000 70,500.00 F) 28 FURNISH BRIDGE DECK TREATMENT MATERIAL L 10.0000 260,000.00 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 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 0.140 14,000.00 1.000 100,000.00 S) 34 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 1,600.0000 368,000.00 230.000 368,000.00 S) 35 SPOT BLAST CLEAN M2 500.0000 49,000.00 95.323 47,661.50 S) 36 WORK AREA MONITORING LS 20,000.0000 20,000.00 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 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A2604 TIME 01:44 PM ESTIMATE NO. 07 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 12/20/04 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 12/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 442,851.00 3,431,499.13 ADJUSTMENT OF COMPENSATION 258,589.76 260,876.16 EXTRA WORK 56,353.57 170,472.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 757,794.33 3,862,847.72 40 MOBILIZATION LS 425,000.0000 425,000.00 1.000 425,000.00 ORIGINAL CONTRACT AMOUNT 4,415,827.50 TOTAL WORK COMPLETED 757,794.33 4,287,847.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 767,794.33 4,287,847.72 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 01/20/05 117 16 0 32 83% 73% PROGRESS IS SATISFACTORY SHIVINDER SINGH RESIDENT ENGINEER PROGRAM CAS145 PAGE 12 DATE 12/22/04