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 11/28/11 EST. NO.06 TIME 10:04 AM R.E. NAME: BADE, TIM 02-1E6104 --------------------------------------------------------------------------- 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 11/28/11 EST. NO.06 TIME 10:04 AM R.E. NAME: BADE, TIM 02-1E6104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1E6104 TIME 10:04 AM ESTIMATE NO. 06 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 11/28/11 LOCATION PROGRESS ESTIMATE 02-SHA-999-0.0/ .0 ----------------- AMERICAN CIVIL CONSTRUCTORS IN SHASTA COUNTY AT VARIOUS WEST COAST INC LOCATIONS. 3701 MALLARD DRIVE BENICIA CA 94510 FED. AID NO. ACHS-X089(98)E ,STP-X089(98)E PLACE METHACRYLATE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.500 125.00 003 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750.00 PROGRAM 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.800 3,200.00 005 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.800 6,400.00 006 TRAFFIC CONTROL SYSTEM LS 66,000.0000 66,000.00 0.800 52,800.00 007 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 2,220.00 38.000 1,140.00 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,500.0000 3,500.00 0.800 2,800.00 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.7500 9,800.00 838.500 1,467.38 5,387.600 9,428.30 STRIPE (HAZARDOUS WASTE) 010 REMOVE MARKER EA 100.0000 400.00 4.000 400.00 4.000 400.00 011 REMOVE METAL BEAM GUARD RAILING LF 8.0000 2,960.00 369.500 2,956.00 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 7,750.00 178.000 222.50 5,149.100 6,436.38 013 REMOVE CONTRAST TREATMENT SQFT 0.5000 332.00 688.000 344.00 014 REMOVE DOWNDRAIN LF 50.0000 700.00 14.000 700.00 015 REMOVE CONCRETE DECK SURFACE SQFT 8.0000 16,432.00 1,992.900 15,943.20 016 RELOCATE ROADSIDE SIGN-ONE POST EA 300.0000 600.00 0.000 0.00 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 11.0000 42,900.00 3,713.200 40,845.20 018 REMOVE UNSOUND CONCRETE CF 48.0000 18,960.00 6.200 297.60 019 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 7,468.95 47,349.000 7,102.35 020 CLEAN BRIDGE DECK SQFT 0.2200 16,848.70 76,022.000 16,724.84 021 BRIDGE REMOVAL (PORTION) LS 15,000.0000 15,000.00 1.000 15,000.00 022 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500.00 PROGRAM CAS145 PAGE 2 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1E6104 TIME 10:04 AM ESTIMATE NO. 06 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 EARTH RETAINING STRUCTURE SQFT 150.0000 3,900.00 26.000 3,900.00 (GUARD RAILING) 024 MULCH CY 500.0000 1,000.00 4.000 2,000.00 025 HOT MIX ASPHALT (TYPE A) TON 185.0000 135,050.00 673.630 124,621.55 026 SHOULDER RUMBLE STRIP LF 35.0000 5,250.00 323.000 11,305.00 (HMA,GROUND-IN INDENTATIONS) 027 TACK COAT TON 1,250.0000 1,875.00 1.210 1,512.50 028 STRUCTURAL CONCRETE, BRIDGE CY 800.0000 26,400.00 33.000 26,400.00 (F) 029 CLEAN EXPANSION JOINT LF 12.0000 5,376.00 269.330 3,231.96 030 RAPID SETTING CONCRETE (PATCH) CF 23.0000 9,085.00 6.200 142.60 031 FURNISH POLYESTER CONCRETE OVERLAY CF 74.0000 260,332.00 3,290.990 243,533.26 032 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.5000 70,320.00 47,349.800 71,024.70 (F) 033 JOINT SEAL (MR 1") LF 30.0000 13,440.00 270.330 8,109.90 034 TREAT BRIDGE DECK SQFT 0.2500 19,146.25 76,022.000 19,005.50 (F) 035 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 65.0000 55,575.00 869.000 56,485.00 036 PUBLIC SAFETY PLAN LS 12,000.0000 12,000.00 1.000 12,000.00 037 OBJECT MARKER (TYPE L) EA 60.0000 120.00 0.000 0.00 038 METAL BEAM GUARD RAILING LF 50.0000 6,500.00 125.000 6,250.00 039 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 20,300.00 217.400 15,218.00 040 CONCRETE BARRIER LF 700.0000 9,800.00 14.000 9,800.00 (F) (TYPE 1 BARRIER RAILING MODIFIED) 041 TRANSITION RAILING (TYPE WB) EA 4,000.0000 16,000.00 4.000 16,000.00 042 END CAP (TYPE TC) EA 250.0000 500.00 2.000 500.00 043 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 10,000.00 4.000 10,000.00 044 CRASH CUSHION (TAU-II) EA 25,000.0000 50,000.00 2.000 50,000.00 045 THERMOPLASTIC PAVEMENT MARKING SQFT 70.0000 10,500.00 66.000 4,620.00 66.000 4,620.00 046 THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 16,800.00 12,844.000 19,266.00 12,844.000 19,266.00 (SPRAYABLE) 047 PAVEMENT MARKER (RETROREFLECTIVE) EA 35.0000 2,205.00 68.000 2,380.00 68.000 2,380.00 048 PAVEMENT MARKER EA 100.0000 3,400.00 55.000 5,500.00 55.000 5,500.00 (RETROREFLECTIVE-RECESSED) 049 TRAFFIC MONITORING STATION LS 34,000.0000 34,000.00 0.776 26,384.00 PROGRAM CAS145 PAGE 3 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1E6104 TIME 10:04 AM ESTIMATE NO. 06 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 36,355.88 935,082.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 36,355.88 935,082.84 050 MOBILIZATION LS 112,000.0000 112,000.00 1.000 112,000.00 ORIGINAL CONTRACT AMOUNT 1,138,745.90 TOTAL WORK COMPLETED 36,355.88 1,047,082.84 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 36,355.88 1,047,082.84 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 12/30/10 70 07/11/11 02/08/11 11/25/11 65 132 0 0 91% 93% PROGRESS IS SATISFACTORY BADE, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/11