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 10/26/10 EST. NO.20 TIME 11:21 AM R.E. NAME: TOLLISON, RON 03-1A4614 --------------------------------------------------------------------------- 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 0055 285.60 E.W. @ F.A.(+) 072810 N 0304.0 0056 285.60 072910 N 0305.0 0058 285.60 073110 N 0307.0 0059 800.00 080110 N 0308.0 0060 285.60 080210 N 0309.0 0061 154.24 080910 N 0310.0 0062 83.18 081110 N 0311.0 0063 83.18 081210 N 0312.0 024 0003 4,450.78 E.W. @ F.A.(+) 061110 N 0249.0 026 0031 2,300.42 E.W. @ F.A.(+) 102909 N 0285.0 053 0018 4,858.72 E.W. @ F.A.(+) 060310 N 0279.0 0019 3,009.16 051910 N 0283.0 054 0018 209.00 E.W. @ F.A.(+) 051110 N 0233.0 17,091.08 TOTAL THIS ESTIMATE 449,385.76 TOTAL PREVIOUS ESTIMATE 466,476.84 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 10/26/10 EST. NO.20 TIME 11:21 AM R.E. NAME: TOLLISON, RON 03-1A4614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/09 -10,000.00 05 PER LTR DATED 8/09 -5,000.00 06 PER LTR DATED 9/09 -5,000.00 07 RETURN 7/09 DEDUCT 10,000.00 07 PER LTR DATED 10/09 -10,000.00 08 PER LTR DATED 11/09 -10,000.00 09 RETURN 08/09 DEDUCT 5,000.00 09 RETURN 09/09 DEDUCT 5,000.00 09 RETURN 10/09 DEDUCT 10,000.00 09 PER LTR DATED 12/09 -5,000.00 10 RETURN 11/09 DEDUCT 10,000.00 11 RETURN 12/09 DEDUCT 5,000.00 12 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4614 TIME 11:21 AM ESTIMATE NO. 20 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: TOLLISON, RON DATE OF THIS ESTIMATE 10/26/10 LOCATION PROGRESS ESTIMATE 03-SUT-99-16.8/23.0 ----------------- DE SILVA GATES CONSTRUCTION IN SUTTER COUNTY NEAR TUDOR FROM P O BOX 2909 CENTRAL AVENUE TO 0.7 KM NORTH OF DUBLIN CA 94568 O'BANION ROAD FED. AID NO. N O N E CONSTRUCT FOUR LANE EXPRESSWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 0.750 2,250.00 02 TIME-RELATED OVERHEAD WDAY 2,000.0000 800,000.00 21.000 42,000.00 246.000 492,000.00 03 TEMPORARY FENCE (TYPE ESA) M 5.0000 53,500.00 7,139.500 35,697.50 04 PROTECTION OF MIGRATORY BIRDS LS 5,000.0000 5,000.00 0.052 260.00 0.615 3,075.00 05 GIANT GARTER SNAKE BIOLOGICAL WDAY 125.0000 25,000.00 21.000 2,625.00 200.000 25,000.00 S) MONITOR 06 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.052 520.00 0.615 6,150.00 07 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.021 63.00 0.758 2,274.00 S) PREVENTION PLAN 08 TEMPORARY EROSION CONTROL BLANKET M2 1.6000 52,000.00 5,183.960 8,294.34 S) 09 TEMPORARY FIBER ROLL M 8.0000 4,000.00 221.440 1,771.52 10 TEMPORARY GRAVEL BAG BERM M 200.0000 1,200.00 6.000 1,200.00 11 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 30,000.00 7.000 21,000.00 12 TEMPORARY COVER M2 0.5000 15,000.00 0.000 0.00 13 STREET SWEEPING LS 100,000.0000 100,000.00 0.052 5,200.00 0.614 61,400.00 14 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.010 50.00 0.723 3,615.00 S) 15 TRAFFIC CONTROL SYSTEM LS 17,193.0000 17,193.00 0.052 894.04 0.615 10,573.70 S) 16 TYPE III BARRICADE EA 100.0000 2,700.00 125.000 12,500.00 S) 17 TEMPORARY PAVEMENT MARKING (PAINT) M2 60.0000 4,200.00 104.450 6,267.00 S) 18 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 27,800.00 27,117.000 27,117.00 S) 19 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 4,450.00 146.000 7,300.00 S) 20 TRAFFIC PLASTIC DRUM EA 60.0000 12,600.00 153.000 9,180.00 S) 21 TEMPORARY DELINEATOR (CLASS 1) EA 50.0000 850.00 118.000 5,900.00 S) 22 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.052 520.00 0.615 6,150.00 S) PROGRAM CAS145 PAGE 2 DATE 10/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4614 TIME 11:21 AM ESTIMATE NO. 20 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: TOLLISON, RON DATE OF THIS ESTIMATE 10/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY RAILING (TYPE K) M 30.0000 87,000.00 347.500 10,425.00 2,841.500 85,245.00 S) 24 TEMPORARY CRASH CUSHION MODULE EA 150.0000 12,600.00 28.000 4,200.00 84.000 12,600.00 S) 25 OBLITERATE SURFACING M2 1.0000 36,400.00 12,600.000 12,600.00 29,537.500 29,537.50 26 REMOVE YELLOW TRAFFIC STRIPE M 2.0000 600.00 618.000 1,236.00 27 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 600.00 0.000 0.00 28 REMOVE ROADSIDE SIGN EA 50.0000 4,300.00 11.000 550.00 30.000 1,500.00 29 REMOVE CULVERT M 100.0000 19,000.00 168.800 16,880.00 30 RESET MAILBOX EA 200.0000 1,400.00 0.000 0.00 31 RELOCATE ROADSIDE SIGN EA 150.0000 750.00 0.000 0.00 32 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.0000 107,000.00 6,398.000 6,398.00 54,354.700 54,354.70 S) 33 CLEARING AND GRUBBING LS 250,000.0000 250,000.00 0.980 245,000.00 34 ROADWAY EXCAVATION M3 14.0000 1,205,400.00 992.000 13,888.00 80,116.100 1,121,625.40 35 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 S) 36 DITCH EXCAVATION M3 14.0000 5,600.00 400.000 5,600.00 37 IMPORTED BORROW M3 13.4000 4,743,600.00 344,815.375 4,620,526.03 38 IMPORTED MATERIAL (SHOULDER BACKING) M3 75.0000 25,500.00 0.000 0.00 39 EROSION CONTROL (BLANKET) M2 2.0000 2,000.00 0.000 0.00 S) 40 EROSION CONTROL (DRILL SEED) M2 0.2000 60,000.00 23,714.000 4,742.80 119,062.000 23,812.40 S) 41 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 4,000.00 1.000 500.00 4.000 2,000.00 S) 42 CLASS 2 AGGREGATE BASE M3 31.0000 3,131,000.00 1,483.000 45,973.00 83,554.710 2,590,196.01 43 SEAL RANDOM CRACKS LNKM 4,000.0000 40,000.00 0.000 0.00 44 ASPHALT CONCRETE (TYPE A) TONN 74.0000 7,037,400.00 10,773.600 797,246.40 86,286.180 6,385,177.32 45 ASPHALT CONCRETE (OPEN GRADED) TONN 80.0000 840,000.00 5,306.700 424,536.00 9,687.700 775,016.00 46 RUBBERIZED ASPHALT CONCRETE (TYPE O) TONN 90.0000 445,500.00 0.000 0.00 47 PAVEMENT REINFORCING FABRIC M2 3.0000 15,090.00 0.000 0.00 48 ASPHALTIC EMULSION (PAINT BINDER) TONN 2,000.0000 220,000.00 47.760 95,520.00 49 MINOR CONCRETE (MINOR STRUCTURE) M3 1,400.0000 133,000.00 95.000 133,000.00 F) PROGRAM CAS145 PAGE 3 DATE 10/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4614 TIME 11:21 AM ESTIMATE NO. 20 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: TOLLISON, RON DATE OF THIS ESTIMATE 10/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROADSIDE SIGN - ONE POST EA 200.0000 11,400.00 19.000 3,800.00 30.000 6,000.00 51 ROADSIDE SIGN - TWO POST EA 300.0000 4,800.00 6.000 1,800.00 10.000 3,000.00 52 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 400.00 4.000 400.00 4.000 400.00 METHOD) 53 1050 MM ALTERNATIVE PIPE CULVERT M 400.0000 26,000.00 62.700 25,080.00 54 1200 MM ALTERNATIVE PIPE CULVERT M 350.0000 178,500.00 523.800 183,330.00 55 1200 MM REINFORCED CONCRETE PIPE M 500.0000 6,500.00 0.000 0.00 56 150 MM CORRUGATED STEEL PIPE M 200.0000 10,200.00 0.000 0.00 (2.01 MM THICK) 57 300 MM CORRUGATED STEEL PIPE M 200.0000 24,000.00 0.000 0.00 (2.01 MM THICK) 58 450 MM CORRUGATED STEEL PIPE M 200.0000 12,400.00 35.340 7,068.00 (2.77 MM THICK) 59 600 MM CORRUGATED STEEL PIPE M 200.0000 106,000.00 447.700 89,540.00 (2.77 MM THICK) 60 750 MM CORRUGATED STEEL PIPE M 500.0000 5,000.00 12.200 6,100.00 (2.77 MM THICK) 61 CLEAN OUT EXISTING CULVERT EA 300.0000 9,900.00 36.000 10,800.00 62 300 MM STEEL FLARED END SECTION EA 1,000.0000 1,000.00 0.000 0.00 63 450 MM STEEL FLARED END SECTION EA 1,000.0000 6,000.00 4.000 4,000.00 64 600 MM STEEL FLARED END SECTION EA 1,000.0000 48,000.00 31.000 31,000.00 65 750 MM STEEL FLARED END SECTION EA 1,000.0000 1,000.00 1.000 1,000.00 66 ROCK SLOPE PROTECTION M3 50.0000 30,500.00 531.000 26,550.00 (BACKING NO. 2, METHOD B) 67 ROCK SLOPE PROTECTION M3 100.0000 6,500.00 0.000 0.00 (BACKING NO. 3, METHOD B) 68 ROCK SLOPE PROTECTION FABRIC M2 4.0000 4,680.00 1,159.500 4,638.00 69 FENCE (TYPE WM, METAL POST) M 17.0000 210,800.00 9,794.900 166,513.30 S) 70 DELINEATOR (CLASS 1) EA 35.0000 4,200.00 0.000 0.00 71 HIGHWAY POST MARKER EA 35.0000 490.00 0.000 0.00 72 OBJECT MARKER (TYPE K-1) EA 35.0000 280.00 0.000 0.00 73 CABLE RAILING M 125.0000 9,500.00 71.000 8,875.00 S) 74 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 17,600.00 0.000 0.00 S) 75 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 75,700.00 0.000 0.00 S) 76 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 3,070.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 10/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4614 TIME 11:21 AM ESTIMATE NO. 20 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: TOLLISON, RON DATE OF THIS ESTIMATE 10/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 40.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 78 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 21,900.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 79 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 70.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 80 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 23,370.00 3,997.000 11,991.00 5,166.000 15,498.00 S) 81 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 82 SIGNAL AND LIGHTING (LOCATION 1) LS 150,000.0000 150,000.00 0.281 42,150.00 0.922 138,300.00 S) 83 SIGNAL AND LIGHTING (LOCATION 2) LS 150,000.0000 150,000.00 0.221 33,150.00 0.895 134,250.00 S) 84 LIGHTING (TEMPORARY) LS 5,000.0000 5,000.00 0.720 3,600.00 S) 85 EMERGENCY VEHICLE DETECTOR SYSTEM LS 5,000.0000 5,000.00 0.987 4,935.00 0.987 4,935.00 S) (LOCATION 1) 86 EMERGENCY VEHICLE DETECTOR SYSTEM LS 5,000.0000 5,000.00 0.987 4,935.00 0.987 4,935.00 S) (LOCATION 2) 87 REMOVE FLASHING BEACON AND LIGHTING LS 5,000.0000 5,000.00 0.150 750.00 0.993 4,965.00 S) 88 REMOVE LIGHTING STANDARD LS 5,000.0000 5,000.00 0.000 0.00 S) 89 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 90 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 5.0000 45,500.00 1,751.100 8,755.50 1,998.300 9,991.50 AREA) 91 CLASS 4 CONCRETE (BACKFILL) M3 150.0000 19,500.00 147.340 22,101.00 92 MINOR CONCRETE (CURB) M3 1,800.0000 8,100.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 10/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4614 TIME 11:21 AM ESTIMATE NO. 20 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: TOLLISON, RON DATE OF THIS ESTIMATE 10/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,485,857.74 17,863,011.22 ADJUSTMENT OF COMPENSATION 0.00 -455,395.05 EXTRA WORK 17,091.08 921,871.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,502,948.82 18,329,488.06 93 MOBILIZATION LS 2300,000.0000 2,300,000.00 1.000 2,300,000.00 ORIGINAL CONTRACT AMOUNT 23,180,133.00 TOTAL WORK COMPLETED 1,502,948.82 20,629,488.06 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,502,948.82 20,629,488.06 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 08/28/08 400 10/22/08 10/22/08 06/09/11 241 255 0 0 86% 60% PROGRESS IS SATISFACTORY TOLLISON, RON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/10