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 05/21/12 EST. NO.15 TIME 01:57 PM 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 0126 2,153.05 E.W. @ F.A.(+) 120511 N 0115.1 0127 3,456.11 012712 N 0132.0 0128 9,960.72 012712 N 0133.0 0129 606.98 013012 N 0134.0 0130 3,198.80 021312 N 0135.0 19,375.66 TOTAL THIS ESTIMATE 527,479.86 TOTAL PREVIOUS ESTIMATE 546,855.52 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 05/21/12 EST. NO.15 TIME 01:57 PM 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 PER LTR DATED 3/12 -2,000.00 13 RETURN DEDUCT 12/11 1,000.00 13 RETURN DEDUCT 3/12 2,000.00 14 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 01:57 PM ESTIMATE NO. 15 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 05/17/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 05/21/12 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 0.500 500.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 1.000 250.00 003 TIME-RELATED OVERHEAD WDAY 2,000.0000 200,000.00 16.000 32,000.00 98.000 196,000.00 004 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 29,200.00 800.000 1,600.00 007 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 0.080 400.00 0.900 4,500.00 013 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 0.090 9,090.00 0.900 90,900.00 016 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 0.080 640.00 0.900 7,200.00 020 TEMPORARY RAILING (TYPE K) LF 10.0000 569,000.00 62,580.000 625,800.00 021 TEMPORARY CRASH CUSHION EA 2,500.0000 15,000.00 7.000 17,500.00 (TYPE ABSORB 350) 022 RECONSTRUCT THRIE BEAM BARRIER LF 10.0000 581,000.00 4,187.500 41,875.00 53,612.500 536,125.00 (STEEL POST) PROGRAM CAS145 PAGE 2 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 01:57 PM ESTIMATE NO. 15 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 05/17/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ 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 8,501.000 17,002.00 8,501.000 17,002.00 024 CLEARING AND GRUBBING LS 170,000.0000 170,000.00 0.750 127,500.00 025 ROADWAY EXCAVATION CY 15.0000 339,000.00 1,096.300 16,444.50 16,308.300 244,624.50 026 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 1,805.000 36,100.00 1,805.000 36,100.00 028 CLASS 2 AGGREGATE BASE CY 40.0000 724,000.00 4,345.800 173,832.00 13,952.800 558,112.00 029 HOT MIX ASPHALT (TYPE A) TON 55.0000 896,500.00 6,067.660 333,721.30 6,067.660 333,721.30 030 RUMBLE STRIP STA 10.0000 5,900.00 0.000 0.00 031 TACK COAT TON 100.0000 2,200.00 3.810 381.00 3.810 381.00 032 VEGETATION CONTROL (MINOR CONCRETE) SQYD 30.0000 906,000.00 1,647.500 49,425.00 3,892.300 116,769.00 033 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 0.130 5,200.00 0.370 14,800.00 PROGRAM CAS145 PAGE 3 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F7004 TIME 01:57 PM ESTIMATE NO. 15 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 05/17/12 R.E. NAME: HAMM, JEFF DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 716,110.80 2,963,193.80 ADJUSTMENT OF COMPENSATION 0.00 201,349.02 EXTRA WORK 19,375.66 345,506.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 735,486.46 3,510,049.32 037 MOBILIZATION LS 545,000.0000 545,000.00 1.000 545,000.00 ORIGINAL CONTRACT AMOUNT 5,450,560.00 TOTAL WORK COMPLETED 735,486.46 4,055,049.32 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 735,486.46 4,055,049.32 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 06/15/12 103 216 18 0 75% 87% PROGRESS IS SATISFACTORY HAMM, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/12