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 06/19/06 EST. NO.03 TIME 02:02 PM R.E. NAME: CASTILLO, MARIO D. 10-3A4304 --------------------------------------------------------------------------- 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 06/19/06 EST. NO.03 TIME 02:02 PM R.E. NAME: CASTILLO, MARIO D. 10-3A4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 076 -1,352.50 02 OVERBID ITEM NO. 076 -676.25 03 -676.25 -2,028.75 TOTAL DEDUCTIONS -676.25 -2,028.75 PROGRAM CAS145 PAGE 1 DATE 06/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A4304 TIME 02:02 PM ESTIMATE NO. 03 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: CASTILLO, MARIO D. DATE OF THIS ESTIMATE 06/19/06 LOCATION PROGRESS ESTIMATE 10-SJ-99-17.1/25.4 ----------------- DESILVA GATES CONSTRUCTION IN SAN JOAQUIN COUNTY IN STOCKTON 4550 N. WILSON WAY AT VARIOUS LOCATIONS STOCKTON, CA 95205 FED. AID NO. ACST-P099(492)E ,PHG-P099(492)E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.250 1,250.00 02 TIME-RELATED OVERHEAD WDAY 1,900.0000 475,000.00 20.000 38,000.00 40.000 76,000.00 03 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.080 1,200.00 0.160 2,400.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 12,000.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.200 2,000.00 0.700 7,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.200 28,000.00 0.280 39,200.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 5,700.00 18.000 540.00 97.000 2,910.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 25,000.0000 25,000.00 0.120 3,000.00 0.200 5,000.00 S) 10 PORTABLE RADAR TRAILER LS 5,000.0000 5,000.00 0.200 1,000.00 0.280 1,400.00 11 TEMPORARY RAILING (TYPE K) M 15.0000 154,500.00 500.000 7,500.00 9,800.000 147,000.00 12 TEMPORARY CRASH CUSHION MODULE EA 200.0000 56,000.00 44.000 8,800.00 184.000 36,800.00 S) 13 TEMPORARY TRAFFIC SCREEN M 6.0000 58,380.00 9.100 54.60 7,309.100 43,854.60 S) 14 ABANDON CULVERT M 25.0000 5,250.00 0.000 0.00 15 REMOVE CABLE BARRIER M 10.0000 42,700.00 1,462.000 14,620.00 4,662.000 46,620.00 S) 16 REMOVE METAL BEAM GUARD RAILING M 25.0000 18,000.00 247.540 6,188.50 302.200 7,555.00 S) 17 REMOVE THRIE BEAM BARRIER M 25.0000 750.00 0.000 0.00 S) 18 REMOVE PAINTED TRAFFIC STRIPE M 1.2000 15,000.00 0.000 0.00 S) 19 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.2000 3,000.00 609.550 731.46 S) 20 REMOVE PAVEMENT MARKER EA 1.0000 4,810.00 1,895.000 1,895.00 S) 21 REMOVE CULVERT M 60.0000 28,800.00 0.000 0.00 22 REMOVE INLET EA 800.0000 12,800.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A4304 TIME 02:02 PM ESTIMATE NO. 03 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: CASTILLO, MARIO D. DATE OF THIS ESTIMATE 06/19/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CURED-IN-PLACE PIPE LINER M 590.0000 165,200.00 0.000 0.00 S) 24 SALVAGE CONCRETE BARRIER (TYPE K) M 20.0000 5,000.00 0.000 0.00 S) 25 REMOVE CONCRETE BARRIER (TYPE K) M 6.0000 58,380.00 0.000 0.00 S) 26 REMOVE CRASH CUSHION (SAND FILLED) EA 1,000.0000 1,000.00 0.000 0.00 S) 27 CLEARING AND GRUBBING LS 79,300.0000 79,300.00 0.400 31,720.00 1.000 79,300.00 28 ROADWAY EXCAVATION M3 10.0000 33,100.00 0.000 0.00 29 ROADWAY EXCAVATION (TYPE Z-2) M3 120.0000 495,600.00 761.000 91,320.00 1,555.000 186,600.00 (AERIALLY DEPOSITED LEAD) 30 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 31 SAND BACKFILL M3 170.0000 5,780.00 0.000 0.00 32 CONCRETE BACKFILL M3 200.0000 238,000.00 0.000 0.00 33 FIBER (EROSION CONTROL) KG 1.0000 130.00 0.000 0.00 S) 34 PURE LIVE SEED (EROSION CONTROL) KG 450.0000 2,250.00 0.000 0.00 S) 35 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.0000 20.00 0.000 0.00 S) 36 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 90.00 0.000 0.00 S) 37 CLASS 2 AGGREGATE BASE M3 70.0000 270,900.00 0.000 0.00 38 ASPHALT CONCRETE (TYPE B) TONN 70.0000 749,000.00 0.000 0.00 39 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 20.0000 1,140.00 0.000 0.00 AREA) 40 SHOULDER RUMBLE STRIP STA 80.0000 7,600.00 0.000 0.00 (AC, ROLLED-IN INDENTATIONS) 41 ASPHALTIC EMULSION (PAINT BINDER) TONN 4,000.0000 18,000.00 0.000 0.00 42 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 145,200.00 0.000 0.00 F) 43 FURNISH SIGN STRUCTURE (TRUSS) KG 7.0000 115,465.00 0.000 0.00 F) 44 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 16,495.00 0.000 0.00 SF) 45 1524 MM CAST-IN-DRILLED-HOLE CONCRETE M 2,000.0000 28,000.00 0.000 0.00 S) PILE (SIGN FOUNDATION) 46 450 MM REINFORCED CONCRETE PIPE M 180.0000 432,000.00 0.000 0.00 47 JACKED 450 MM REINFORCED CONCRETE PIPE M 1,850.0000 740,000.00 124.000 229,400.00 124.000 229,400.00 S) (CLASS III) 48 450 MM CONCRETE FLARED END SECTION EA 500.0000 6,500.00 0.000 0.00 49 ROCK SLOPE PROTECTION M3 300.0000 3,300.00 0.000 0.00 (BACKING NO. 3, METHOD B) PROGRAM CAS145 PAGE 3 DATE 06/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A4304 TIME 02:02 PM ESTIMATE NO. 03 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: CASTILLO, MARIO D. DATE OF THIS ESTIMATE 06/19/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROCK SLOPE PROTECTION FABRIC M2 10.0000 700.00 0.000 0.00 51 MINOR CONCRETE (MISCELLANEOUS M3 600.0000 9,000.00 0.000 0.00 CONSTRUCTION) 52 FRAME AND GRATE EA 300.0000 45,000.00 0.000 0.00 S) 53 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 1,000.00 0.000 0.00 S) 54 GUARD RAILING DELINEATOR EA 10.0000 220.00 0.000 0.00 55 OBJECT MARKER (TYPE P) EA 80.0000 480.00 0.000 0.00 56 METAL BEAM GUARD RAILING (STEEL POST) M 70.0000 16,100.00 0.000 0.00 S) 57 SINGLE THRIE BEAM BARRIER (STEEL POST) M 90.0000 7,200.00 0.000 0.00 S) 58 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 100.0000 4,000.00 0.000 0.00 S) 59 END CAP EA 300.0000 300.00 0.000 0.00 S) 60 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 18,000.00 0.000 0.00 S) 61 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 6,300.00 0.000 0.00 S) 62 CRASH CUSHION, SAND FILLED EA 5,000.0000 10,000.00 0.000 0.00 S) 63 CONCRETE BARRIER (TYPE 60A) M 300.0000 8,400.00 0.000 0.00 64 CONCRETE BARRIER (TYPE 60C) M 180.0000 757,800.00 0.000 0.00 65 CONCRETE BARRIER (TYPE 60E) M 500.0000 75,000.00 0.000 0.00 66 CONCRETE BARRIER (TYPE 60GC MOD) M 450.0000 157,500.00 0.000 0.00 67 THERMOPLASTIC TRAFFIC STRIPE M 0.8000 16,000.00 0.000 0.00 S) (SPRAYABLE) 68 PAINT TRAFFIC STRIPE (2-COAT) M 1.0000 12,500.00 19,509.260 19,509.26 S) 69 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,310.00 1,333.000 3,999.00 S) 70 CHANGEABLE MESSAGE SIGN SYSTEM (LOC 1) LS 20,000.0000 20,000.00 0.000 0.00 S) 71 CHANGEABLE MESSAGE SIGN SYSTEM (LOC 2) LS 15,000.0000 15,000.00 0.000 0.00 S) 72 COMMUNICATION CONDUIT M 40.0000 204,000.00 0.000 0.00 S) 73 TRAFFIC MONITORING STATION LS 50,000.0000 50,000.00 0.000 0.00 S) 74 CLOSED CIRCUIT TELEVISION SYSTEM (LOC 1) LS 10,000.0000 10,000.00 0.000 0.00 S) 75 CLOSED CIRCUIT TELEVISION SYSTEM (LOC 2) LS 10,000.0000 10,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 06/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A4304 TIME 02:02 PM ESTIMATE NO. 03 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: CASTILLO, MARIO D. DATE OF THIS ESTIMATE 06/19/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 463,343.10 947,174.32 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 463,343.10 947,174.32 76 MOBILIZATION LS 690,000.0000 690,000.00 0.250 172,500.00 0.750 517,500.00 ORIGINAL CONTRACT AMOUNT 6,872,950.00 TOTAL WORK COMPLETED 635,843.10 1,464,674.32 MATERIALS ON HAND ON SITE 23,282.50 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -676.25 -2,028.75 TOTAL 635,166.85 1,485,928.07 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 076 MOBILIZATION 687,295.00 690,000.00 2,705.00 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 07/12/05 250 04/24/06 08/26/05 04/24/07 40 1 0 0 21% 16% PROGRESS IS SATISFACTORY CASTILLO, MARIO D. RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/06