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 01/20/12 EST. NO.11 TIME 10:03 AM R.E. NAME: HAMM, JEFF 03-0F7004 --------------------------------------------------------------------------- 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 0069 4,766.88 E.W. @ F.A.(+) 052311 N 0017.2 0077 4,046.85 062011 N 0032.2 0078 3,255.44 061711 N 0033.2 0113 4,592.92 060911 N 0027.4 0114 3,184.93 061011 N 0028.4 0115 4,311.50 061311 N 0029.4 0116 4,271.44 061411 N 0030.4 0117 4,046.87 062111 N 0034.4 0118 4,271.44 061611 N 0035.4 0119 4,271.44 062211 N 0036.4 003 0003 900.00 E.W. @ F.A.(+) 122811 N 0109.0 005 0014 3,297.95 E.W. @ F.A.(+) 110211 N 0066.0 014 0006 13,877.34 E.W. @ F.A.(+) 010412 N 0116.0 59,095.00 TOTAL THIS ESTIMATE 377,123.45 TOTAL PREVIOUS ESTIMATE 436,218.45 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 01/20/12 EST. NO.11 TIME 10:03 AM R.E. NAME: HAMM, JEFF 03-0F7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 12/11 -1,000.00 10 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 01/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 10:03 AM ESTIMATE NO. 11 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 01/20/12 LOCATION PROGRESS ESTIMATE 03-YOL-80-0.2/5.7 ----------------- DE SILVA GATES CONSTRUCTION IN YOLO COUNTY IN AND NEAR DAVIS P O BOX 2909 FROM RICHARDS BOULEVARD DUBLIN CA 94568 OVERCROSSING TO 0.1 MILE WEST OF YOLO CAUSEWAY WEST FED. AID NO. ACHS-802(358)E ,IM-802(358)E SHOULDERS TO BE WIDENED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.250 250.00 0.500 500.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 1.000 250.00 003 TIME-RELATED OVERHEAD WDAY 2,000.0000 200,000.00 1.000 2,000.00 82.000 164,000.00 004 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.810 1,620.00 005 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.748 748.00 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 2.0000 29,200.00 500.000 1,000.00 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 12,000.00 0.000 0.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 4,000.00 0.000 0.00 009 TEMPORARY COVER SQYD 1.0000 6,500.00 0.000 0.00 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 5,000.00 0.000 0.00 011 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 13,000.00 0.000 0.00 (BONDED FIBER MATRIX) 012 STREET SWEEPING LS 5,000.0000 5,000.00 0.810 4,050.00 013 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000.00 014 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.710 3,550.00 015 TRAFFIC CONTROL SYSTEM LS 101,000.0000 101,000.00 0.710 71,710.00 016 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.2500 29,500.00 0.000 0.00 017 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 600.00 0.000 0.00 018 TEMPORARY PAVEMENT MARKER EA 2.0000 24,600.00 12,538.000 25,076.00 019 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.810 6,480.00 020 TEMPORARY RAILING (TYPE K) LF 10.0000 569,000.00 11,680.000 116,800.00 57,440.000 574,400.00 021 TEMPORARY CRASH CUSHION EA 2,500.0000 15,000.00 1.000 2,500.00 6.000 15,000.00 (TYPE ABSORB 350) 022 RECONSTRUCT THRIE BEAM BARRIER LF 10.0000 581,000.00 26,950.000 269,500.00 (STEEL POST) PROGRAM CAS145 PAGE 2 DATE 01/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 10:03 AM ESTIMATE NO. 11 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 01/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 51,800.00 0.000 0.00 024 CLEARING AND GRUBBING LS 170,000.0000 170,000.00 0.500 85,000.00 0.750 127,500.00 025 ROADWAY EXCAVATION CY 15.0000 339,000.00 4,090.000 61,350.00 13,179.000 197,685.00 026 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.815 815.00 027 IMPORTED MATERIAL (SHOULDER BACKING) TON 20.0000 98,800.00 0.000 0.00 028 CLASS 2 AGGREGATE BASE CY 40.0000 724,000.00 3,244.000 129,760.00 9,607.000 384,280.00 029 HOT MIX ASPHALT (TYPE A) TON 55.0000 896,500.00 0.000 0.00 030 RUMBLE STRIP STA 10.0000 5,900.00 0.000 0.00 031 TACK COAT TON 100.0000 2,200.00 0.000 0.00 032 VEGETATION CONTROL (MINOR CONCRETE) SQYD 30.0000 906,000.00 0.000 0.00 033 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 43,750.00 0.000 0.00 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 7,460.00 0.000 0.00 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFY TRAFFIC OPERATION SYSTEM LS 40,000.0000 40,000.00 0.220 8,800.00 0.220 8,800.00 PROGRAM CAS145 PAGE 3 DATE 01/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 10:03 AM ESTIMATE NO. 11 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 01/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 406,460.00 1,858,964.00 ADJUSTMENT OF COMPENSATION 0.00 201,349.02 EXTRA WORK 59,095.00 234,869.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 465,555.00 2,295,182.45 037 MOBILIZATION LS 545,000.0000 545,000.00 0.950 517,750.00 ORIGINAL CONTRACT AMOUNT 5,450,560.00 TOTAL WORK COMPLETED 465,555.00 2,812,932.45 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 465,555.00 2,811,932.45 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 01/24/11 100 05/23/11 02/08/11 03/08/12 85 151 18 0 54% 72% PROGRESS IS SATISFACTORY HAMM, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 01/20/12