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 10/02/07 EST. NO.05 TIME 03:58 PM R.E. NAME: NOVOTA, RYAN 03-1E7704 --------------------------------------------------------------------------- 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 10/02/07 EST. NO.05 TIME 03:58 PM R.E. NAME: NOVOTA, RYAN 03-1E7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402(F) -10,000.00 04 RECEIVED CEM2402(F) 10,000.00 05 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 6/07 -7,000.00 02 PER LTR DATED 7/07 -7,000.00 03 PARTIAL RETURN 1,000.00 04 0.00 -13,000.00 TOTAL DEDUCTIONS 10,000.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 10/02/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E7704 TIME 03:58 PM ESTIMATE NO. 05 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/07 R.E. NAME: NOVOTA, RYAN DATE OF THIS ESTIMATE 10/02/07 LOCATION SEMI-FINAL ESTIMATE 03-SAC-50-L2.3/ .0 ------------------- MC GUIRE AND HESTER IN BUTTE, SACRAMENTO AND YUBA 9009 RAILROAD AVENUE COUNTIES AT VARIOUS LOCATIONS OAKLAND CA 94603 FED. AID NO. ACST-000C(289)E ,PH-000C(289)E RESURFACE OPEN GRADED ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 03 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 1.000 3,500.00 S) 04 TRAFFIC CONTROL SYSTEM LS 154,013.0000 154,013.00 1.000 154,013.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,200.00 30.000 1,200.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 11,000.0000 11,000.00 1.000 11,000.00 S) 07 TEMPORARY RAILING (TYPE K) M 30.0000 8,100.00 202.500 6,075.00 08 TEMPORARY CRASH CUSHION MODULE EA 200.0000 8,400.00 42.000 8,400.00 09 REMOVE ENTRANCE TAPER EA 500.0000 500.00 1.000 500.00 10 REMOVE METAL BEAM GUARD RAILING M 40.0000 3,400.00 84.240 3,369.60 S) 11 REMOVE TERMINAL SYSTEM (TYPE ET) EA 400.0000 800.00 2.000 800.00 S) 12 REMOVE TERMINAL SYSTEM (TYPE SRT) EA 400.0000 400.00 1.000 400.00 S) 13 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 175.0000 1,225.00 16.360 2,863.00 S) 14 REMOVE ROADSIDE SIGN EA 50.0000 100.00 2.000 100.00 15 REMOVE ASPHALT CONCRETE DIKE M 10.0000 6,200.00 547.000 5,470.00 16 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,700.0000 1,700.00 1.000 1,700.00 17 RECONSTRUCT METAL BEAM GUARD RAILING M 70.0000 23,100.00 320.360 22,425.20 S) 18 MODIFY METAL BEAM GUARD RAILING M 45.0000 27,450.00 609.920 27,446.40 S) 19 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 44,050.00 9,093.000 45,465.00 S) 20 REMOVE BRIDGE APPROACH GUARD RAILING M 200.0000 3,000.00 14.800 2,960.00 S) (TYPE 8) 21 ROADWAY EXCAVATION M3 130.0000 14,300.00 116.000 15,080.00 22 IMPORTED MATERIAL (SHOULDER BACKING) TONN 140.0000 23,800.00 190.500 26,670.00 PROGRAM CAS145 PAGE 2 DATE 10/02/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E7704 TIME 03:58 PM ESTIMATE NO. 05 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/07 R.E. NAME: NOVOTA, RYAN DATE OF THIS ESTIMATE 10/02/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 WEED CONTROL MAT (RUBBER) M2 70.0000 30,800.00 356.000 24,920.00 S) 24 REPLACE ASPHALT CONCRETE SURFACING M3 550.0000 41,800.00 57.000 31,350.00 25 ASPHALT CONCRETE (TYPE A) TONN 140.0000 43,400.00 334.170 46,783.80 26 ASPHALT CONCRETE (OPEN GRADED) TONN 200.0000 200,000.00 1,065.680 213,136.00 27 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 27.0000 8,100.00 250.000 6,750.00 28 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 27.0000 1,728.00 48.040 1,297.08 29 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 27.0000 4,860.00 121.280 3,274.56 30 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 27.0000 1,161.00 43.000 1,161.00 31 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 2,400.00 2.000 2,400.00 F) 32 EXPANSION DAM M3 50,000.0000 30,000.00 0.289 14,450.00 S) 33 JOINT SEAL (MR 30 MM) M 200.0000 2,000.00 7.700 1,540.00 S) 34 JOINT SEAL (MR 50 MM) M 480.0000 9,600.00 9.900 4,752.00 S) 35 ROADSIDE SIGN - ONE POST EA 185.0000 185.00 1.000 185.00 36 200 MM CORRUGATED STEEL PIPE DOWNDRAIN M 600.0000 6,000.00 9.900 5,940.00 (1.63 MM THICK) 37 200 MM ENTRANCE TAPER EA 2,000.0000 2,000.00 1.000 2,000.00 38 200 MM ANCHOR ASSEMBLY EA 700.0000 2,800.00 4.000 2,800.00 39 200 MM CORRUGATED STEEL PIPE TEE ENERGY EA 1,700.0000 1,700.00 1.000 1,700.00 DISSIPATOR (1.63 MM THICK) 40 DELINEATOR (CLASS 1) EA 32.0000 544.00 17.000 544.00 41 OBJECT MARKER (TYPE L-1) EA 40.0000 40.00 1.000 40.00 42 METAL BEAM GUARD RAILING (WOOD POST) M 78.0000 25,740.00 327.660 25,557.48 S) 43 TRANSITION RAILING (TYPE WB) EA 4,000.0000 20,000.00 5.000 20,000.00 S) 44 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 2,000.00 2.000 2,000.00 S) 45 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,400.0000 6,800.00 2.000 6,800.00 S) 46 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 1.000 2,300.00 S) 47 CONCRETE BARRIER (TYPE 732B MODIFIED) M 1,500.0000 120,000.00 78.540 117,810.00 48 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 735.00 32.970 1,153.95 S) 49 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.8500 16,781.00 119.620 580.16 3,466.120 16,810.68 S) PROGRAM CAS145 PAGE 3 DATE 10/02/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E7704 TIME 03:58 PM ESTIMATE NO. 05 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/07 R.E. NAME: NOVOTA, RYAN DATE OF THIS ESTIMATE 10/02/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.8500 776.00 191.900 930.72 S) 51 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 56.00 30.000 120.00 S) (BROKEN 1.83 M - 0.30 M) 52 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 4,280.00 46.180 184.72 1,133.540 4,534.16 S) (BROKEN 10.98 M - 3.66 M) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 720.00 50.000 200.00 271.940 1,087.76 S) (BROKEN 5.18 M - 2.14 M) 54 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 96.00 74.000 296.00 S) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,360.00 287.000 1,148.00 S) PROGRAM CAS145 PAGE 4 DATE 10/02/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E7704 TIME 03:58 PM ESTIMATE NO. 05 BID OPENING 01/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/07 R.E. NAME: NOVOTA, RYAN DATE OF THIS ESTIMATE 10/02/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 964.88 911,009.39 ADJUSTMENT OF COMPENSATION 0.00 367.96 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 964.88 911,377.35 ORIGINAL CONTRACT AMOUNT 933,000.00 TOTAL WORK COMPLETED 964.88 911,377.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -13,000.00 TOTAL 10,964.88 898,377.35 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 01/24/07 45 05/14/07 02/08/07 08/22/07 44 92 0 0 100% 100% NOVOTA, RYAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/02/07