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 07/22/11 EST. NO.06 TIME 11:44 AM R.E. NAME: GUDUGUNTLA, ARUN 03-1A9504 --------------------------------------------------------------------------- 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 07/22/11 EST. NO.06 TIME 11:44 AM R.E. NAME: GUDUGUNTLA, ARUN 03-1A9504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 3/11 -10,000.00 02 PER LTR DATED 5/2011 -3,000.00 04 RETURN 5/11 DEDUCT 3,000.00 05 PER LTR DATED 7/2011 -5,000.00 06 -5,000.00 -15,000.00 TOTAL DEDUCTIONS -5,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A9504 TIME 11:44 AM ESTIMATE NO. 06 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 07/20/11 R.E. NAME: GUDUGUNTLA, ARUN DATE OF THIS ESTIMATE 07/22/11 LOCATION PROGRESS ESTIMATE 03-YOL-505-0.7/R22.4 ----------------- DE SILVA GATES CONSTRUCTION IN YOLO COUNTY NEAR WINTERS FROM P O BOX 2909 0.3 MILE NORTH OF ROUTE 128/505 DUBLIN CA 94568 SEPARATION TO ROUTE 5/505 SEPARATION FED. AID NO. ACNH-5056(330)E REPLACE CONCRETE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 1,000.00 0.500 500.00 0.750 750.00 02 TIME-RELATED OVERHEAD WDAY 500.0000 50,000.00 20.000 10,000.00 89.000 44,500.00 03 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.070 35.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 05 TEMPORARY FIBER ROLL LF 2.0000 4,000.00 0.000 0.00 06 TEMPORARY SILT FENCE LF 2.0000 400.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 500.0000 3,000.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 2,000.00 0.000 0.00 09 TEMPORARY CHECK DAM LF 5.0000 2,000.00 0.000 0.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,500.00 48.000 7,200.00 11 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500.00 12 TRAFFIC CONTROL SYSTEM LS 240,000.0000 240,000.00 0.200 48,000.00 0.890 213,600.00 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.200 1,000.00 0.890 4,450.00 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 11,500.00 13,295.000 13,295.00 STRIPE (HAZARDOUS WASTE) 15 REMOVE METAL BEAM GUARD RAILING LF 4.0000 15,080.00 3,887.500 15,550.00 3,887.500 15,550.00 16 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,440.00 0.000 0.00 17 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 2,920.00 516.000 1,032.00 18 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 3,000.00 391.000 391.00 7,693.000 7,693.00 19 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 227,000.00 226,609.850 226,609.85 20 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 21 LEAD COMPLIANCE PLAN LS 500.0000 500.00 0.500 250.00 1.000 500.00 22 IMPORTED MATERIAL (SHOULDER BACKING) TON 25.0000 15,000.00 1,031.250 25,781.25 1,505.730 37,643.25 PROGRAM CAS145 PAGE 2 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A9504 TIME 11:44 AM ESTIMATE NO. 06 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 07/20/11 R.E. NAME: GUDUGUNTLA, ARUN DATE OF THIS ESTIMATE 07/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 3,600.00 0.000 0.00 24 ASPHALTIC EMULSION (FOG SEAL COAT) TON 100.0000 5,400.00 0.000 0.00 25 CRACK TREATMENT LNMI 2,000.0000 128,000.00 61.500 123,000.00 26 HOT MIX ASPHALT TON 63.0000 2,847,600.00 1,554.200 97,914.60 42,995.530 2,708,718.39 27 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 80.0000 37,600.00 629.920 50,393.60 629.920 50,393.60 28 RUMBLE STRIP STA 10.0000 32,200.00 3,108.100 31,081.00 3,108.100 31,081.00 29 DATA CORE LS 1,000.0000 1,000.00 0.000 0.00 30 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 760.00 1,102.000 4,408.00 1,102.000 4,408.00 31 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 4,080.00 2,788.000 11,152.00 2,788.000 11,152.00 32 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 7,960.00 3,776.000 15,104.00 3,776.000 15,104.00 33 TACK COAT TON 100.0000 11,000.00 1.930 193.00 22.970 2,297.00 34 REPLACE CONCRETE PAVEMENT CY 390.0000 1,294,800.00 2,852.600 1,112,514.00 (RAPID STRENGTH CONCRETE) 35 SEAL PAVEMENT JOINT LF 15.0000 70,200.00 0.000 0.00 36 DOWEL BAR EA 10.0000 12,000.00 1,936.000 19,360.00 37 DOWEL BAR RETROFIT EA 38.0000 2,340,800.00 61,560.000 2,339,280.00 38 GRIND EXISTING CONCRETE SQYD 3.0000 1,422,000.00 -41,287.000 -123,861.00 432,715.000 1,298,145.00 PAVEMENT 39 STRUCTURAL CONCRETE, APPROACH SLAB CY 600.0000 72,000.00 0.000 0.00 (TYPE R) 40 PAVING NOTCH EXTENSION CF 275.0000 31,350.00 0.000 0.00 41 JOINT SEAL (MR=1 1/4") LF 60.0000 9,120.00 0.000 0.00 42 DELINEATOR (CLASS 1) EA 30.0000 5,700.00 0.000 0.00 43 HIGHWAY POST MARKER EA 30.0000 930.00 0.000 0.00 44 GUARD RAILING DELINEATOR EA 30.0000 900.00 28.000 840.00 28.000 840.00 45 OBJECT MARKER (TYPE L-1) EA 30.0000 150.00 0.000 0.00 46 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 65,800.00 3,600.000 72,000.00 3,600.000 72,000.00 47 VEGETATION CONTROL (MINOR CONCRETE) SQYD 30.0000 44,100.00 0.000 0.00 48 TRANSITION RAILING (TYPE WB) EA 2,000.0000 8,000.00 3.000 6,000.00 3.000 6,000.00 49 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 4,000.00 6.000 4,800.00 6.000 4,800.00 PROGRAM CAS145 PAGE 3 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A9504 TIME 11:44 AM ESTIMATE NO. 06 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 07/20/11 R.E. NAME: GUDUGUNTLA, ARUN DATE OF THIS ESTIMATE 07/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 10,000.00 3.000 6,000.00 3.000 6,000.00 51 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 87,750.00 140,400.000 35,100.00 52 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,260.00 0.000 0.00 53 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 6,270.00 0.000 0.00 54 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 15,900.00 63,600.000 6,360.00 (BROKEN 36-12) 55 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 185.00 0.000 0.00 (BROKEN 17-7) 56 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 23,070.00 0.000 0.00 57 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 58 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000.00 SYSTEM PROGRAM CAS145 PAGE 4 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A9504 TIME 11:44 AM ESTIMATE NO. 06 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 07/20/11 R.E. NAME: GUDUGUNTLA, ARUN DATE OF THIS ESTIMATE 07/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 302,997.45 8,448,661.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 145,906.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 302,997.45 8,594,567.86 59 MOBILIZATION LS 1020,000.0000 1,020,000.00 1.000 1,020,000.00 ORIGINAL CONTRACT AMOUNT 10,251,325.00 TOTAL WORK COMPLETED 302,997.45 9,614,567.86 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -15,000.00 TOTAL 297,997.45 9,599,567.86 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 12/16/10 100 02/04/11 12/31/10 08/05/11 91 48 0 0 93% 91% PROGRESS IS SATISFACTORY GUDUGUNTLA, ARUN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/11