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 07/20/12 EST. NO.06 TIME 10:36 AM R.E. NAME: GUTIERREZ, BOJANA 03-2F0404 --------------------------------------------------------------------------- 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 07/20/12 EST. NO.06 TIME 10:36 AM R.E. NAME: GUTIERREZ, BOJANA 03-2F0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 5/12 -2,000.00 04 PER LTR DATED 7/12 -4,000.00 06 -4,000.00 -6,000.00 TOTAL DEDUCTIONS -4,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 07/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0404 TIME 10:36 AM ESTIMATE NO. 06 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/19/12 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 07/20/12 LOCATION PROGRESS ESTIMATE 03-SAC-80-12.5/18.0 ----------------- DESILVA GATES CONSTRUCTION IN AND NEAR CITRUS HEIGHTS ON ROUTE P O BOX 2909 80 BETWEEN MADISON AVENUE DUBLIN CA 94568 OVERCROSSING AND 0.3 MILES WEST OF SOUTH ROSEVILLE OVERCROSSING AND ROUTE 244 FED. AID NO. IM08-324(1E ) GRIND PAVEMENT, REPLACE PCC SLABS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.0000 2,000.00 0.000 0.00 002 TIME-RELATED OVERHEAD WDAY 4,000.0000 480,000.00 23.000 92,000.00 97.000 388,000.00 003 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.196 588.00 0.813 2,439.00 004 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.500 500.00 PROGRAM 005 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 1,000.00 1.000 1,000.00 006 STREET SWEEPING LS 5,000.0000 5,000.00 1.000 5,000.00 007 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.196 1,960.00 0.813 8,130.00 008 TRAFFIC CONTROL SYSTEM LS 240,000.0000 240,000.00 0.196 47,040.00 0.813 195,120.00 009 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.196 980.00 0.813 4,065.00 010 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,500.00 704.000 1,408.00 704.000 1,408.00 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 144,300.00 41,364.000 124,092.00 60,419.850 181,259.55 012 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.500 1,000.00 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 600.0000 24,600.00 17.440 10,464.00 014 CRACK TREATMENT LNMI 2,500.0000 112,500.00 44.370 110,925.00 015 REPLACE ASPHALT CONCRETE SURFACING CY 300.0000 405,000.00 981.980 294,594.00 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 319,800.00 1,652.310 214,800.30 2,954.460 384,079.80 017 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 100.0000 79,000.00 1,174.230 117,423.00 1,174.230 117,423.00 018 PLACE ASPHALT CONCRETE DIKE (TYPE E) LF 4.0000 3,000.00 704.000 2,816.00 704.000 2,816.00 019 TACK COAT TON 100.0000 2,000.00 18.470 1,847.00 18.470 1,847.00 020 REPLACE CONCRETE PAVEMENT CY 490.0000 387,100.00 815.000 399,350.00 (RAPID STRENGTH CONCRETE) 021 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.3000 471,900.00 343,959.000 447,146.70 022 GRIND EXISTING CONCRETE SQYD 2.5000 123,000.00 64,505.000 161,262.50 PAVEMENT PROGRAM CAS145 PAGE 2 DATE 07/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0404 TIME 10:36 AM ESTIMATE NO. 06 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/19/12 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 07/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 GRIND AND GROOVE EXISTING CONCRETE SQYD 10.1000 2,828,000.00 270,374.000 2,730,777.40 PAVEMENT 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 42,300.00 146,779.000 44,033.70 146,779.000 44,033.70 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 9,660.00 13,356.000 9,349.20 13,356.000 9,349.20 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 7,280.00 9,065.000 6,345.50 9,065.000 6,345.50 (BROKEN 12-3) 027 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 5,520.00 2,407.000 9,628.00 2,407.000 9,628.00 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 49,400.00 203,632.000 40,726.40 203,632.000 40,726.40 (BROKEN 36-12) 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 1,398.00 6,894.000 1,378.80 6,894.000 1,378.80 (BROKEN 17-7) 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 17,260.00 7,519.000 15,038.00 7,519.000 15,038.00 031 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 032 REMOVE TRAFFIC MONITORING STATION LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000.00 (COUNT) 033 REPLACE LOOP DETECTORS LS 30,000.0000 30,000.00 0.300 9,000.00 1.000 30,000.00 034 MODIFY WEIGH STATION BYPASS SYSTEM LS 20,000.0000 20,000.00 0.100 2,000.00 1.000 20,000.00 035 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 036 MINOR HOT MIX ASPHALT TON 100.0000 2,000.00 20.380 2,038.00 20.380 2,038.00 PROGRAM CAS145 PAGE 3 DATE 07/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0404 TIME 10:36 AM ESTIMATE NO. 06 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/19/12 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 07/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 747,991.90 5,631,144.55 ADJUSTMENT OF COMPENSATION 0.00 -70,855.64 EXTRA WORK 0.00 900.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 747,991.90 5,561,188.91 037 MOBILIZATION LS 640,000.0000 640,000.00 1.000 640,000.00 ORIGINAL CONTRACT AMOUNT 6,479,518.00 TOTAL WORK COMPLETED 747,991.90 6,201,188.91 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,000.00 -6,000.00 TOTAL 743,991.90 6,195,188.91 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 01/18/12 120 02/08/12 02/02/12 08/21/12 97 20 0 0 93% 81% PROGRESS IS SATISFACTORY GUTIERREZ, BOJANA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/12