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 12/05/11 EST. NO.09 TIME 09:31 AM R.E. NAME: BULLARD, BRENT 03-0E0804 --------------------------------------------------------------------------- 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 12/05/11 EST. NO.09 TIME 09:31 AM R.E. NAME: BULLARD, BRENT 03-0E0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 05 WORK BY MTCE FORCES -500.00 05 RECEIVED FNL CEM4401 10,000.00 06 0.00 -500.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 05 MISSING FHWA 1391 -10,000.00 05 RECEIVED CEM2402F 10,000.00 06 RECEIVED FHWA 1391 10,000.00 06 0.00 0.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -10,000.00 05 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,500.00 PROGRAM CAS145 PAGE 1 DATE 12/05/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E0804 TIME 09:31 AM ESTIMATE NO. 09 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/07/11 R.E. NAME: BULLARD, BRENT DATE OF THIS ESTIMATE 12/05/11 LOCATION SEMI-FINAL ESTIMATE 03-YUB-70-13.6/14.1 ------------------- AMERICAN CIVIL CONSTRUCTORS IN YUBA COUNTY IN AND NEAR WEST COAST INC MARYSVILLE FROM 0.4 MILE NORTH OF 3701 MALLARD DRIVE SOUTH MARYSVILLE UNDERCROSSING TO BENICIA CA 94510 0.1 MILE SOUTH OF 3RD STREET FED. AID NO. BH-P070(121)E REHABILITATE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ 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 250.00 1.000 250.00 002 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 1.000 500.00 003 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,000.0000 3,000.00 1.000 3,000.00 005 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000.00 006 TRAFFIC CONTROL SYSTEM LS 34,000.0000 34,000.00 1.000 34,000.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 1.000 4,000.00 008 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5000 79,000.00 158,000.000 79,000.00 009 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 7,150.00 1,345.000 6,725.00 010 REMOVE CONCRETE CF 90.0000 4,320.00 36.000 3,240.00 011 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 18,960.00 158,000.000 18,960.00 012 MINOR HOT MIX ASPHALT TON 180.0000 27,000.00 175.000 31,500.00 013 CLEAN EXPANSION JOINT LF 15.0000 12,300.00 814.000 12,210.00 014 CONCRETE (RAPID SETTING) CF 150.0000 7,200.00 36.000 5,400.00 015 FURNISH POLYESTER CONCRETE OVERLAY CF 68.0000 671,840.00 12,010.650 816,724.20 016 PLACE POLYESTER CONCRETE OVERLAY SQFT 0.5500 86,900.00 1,333.000 733.15 158,000.000 86,900.00 (F) 017 PUBLIC SAFETY PLAN LS 8,000.0000 8,000.00 1.000 8,000.00 018 EXPANSION DAM CF 155.0000 117,800.00 843.250 130,703.75 019 JOINT SEAL (MR 1") LF 30.0000 8,970.00 298.000 8,940.00 020 JOINT SEAL (MR 2") LF 60.0000 31,740.00 527.000 31,620.00 021 MODULAR HEADLIGHT GLARE SCREEN LF 12.0000 35,880.00 2,990.000 35,880.00 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,350.00 10,700.000 5,350.00 PROGRAM CAS145 PAGE 2 DATE 12/05/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E0804 TIME 09:31 AM ESTIMATE NO. 09 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/07/11 R.E. NAME: BULLARD, BRENT DATE OF THIS ESTIMATE 12/05/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 120.00 331.000 331.00 024 THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 888.00 74.400 892.80 025 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 2,403.00 5,423.000 2,440.35 (BROKEN 36-12) 026 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 333.00 838.000 377.10 (BROKEN 17-7) 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 1,625.00 253.000 1,644.50 PROGRAM CAS145 PAGE 3 DATE 12/05/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E0804 TIME 09:31 AM ESTIMATE NO. 09 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/07/11 R.E. NAME: BULLARD, BRENT DATE OF THIS ESTIMATE 12/05/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 733.15 1,333,088.70 ADJUSTMENT OF COMPENSATION 0.00 8,059.01 EXTRA WORK 0.00 178,470.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 733.15 1,519,618.14 028 MOBILIZATION LS 34,000.0000 34,000.00 1.000 34,000.00 ORIGINAL CONTRACT AMOUNT 1,208,029.00 TOTAL WORK COMPLETED 733.15 1,553,618.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,500.00 TOTAL 733.15 1,543,118.14 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/16/10 35 05/02/11 01/05/11 09/07/11 79 91 44 0 100% 100% BULLARD, BRENT RESIDENT ENGINEER PROGRAM CAS145 DATE 12/05/11