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 09/28/11 EST. NO.05 TIME 12:51 PM R.E. NAME: THOMAS, SHAHNA 03-3M1804 --------------------------------------------------------------------------- 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 09/28/11 EST. NO.05 TIME 12:51 PM R.E. NAME: THOMAS, SHAHNA 03-3M1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE REJECTED AGGREGATE -3,846.68 03 MISSING CEM4401 -10,000.00 05 -10,000.00 -13,846.68 LIQUIDATED DAMAGES 14 DAYS @ $3000/DAY -42,000.00 05 -42,000.00 -42,000.00 TOTAL DEDUCTIONS -52,000.00 -55,846.68 PROGRAM CAS145 PAGE 1 DATE 09/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M1804 TIME 12:51 PM ESTIMATE NO. 05 BID OPENING 02/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/31/11 R.E. NAME: THOMAS, SHAHNA DATE OF THIS ESTIMATE 09/28/11 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-COL-45-20.1/34.2 ---------------------------------------- FRANKLIN CONSTRUCTION INC IN COLUSA AND GLENN COUNTIES NEAR P O BOX 3100 COLUSA FROM MAIN STREET TO ROAD 29 CHICO CA 95927 FED. AID NO. N O N E REPLACE AC PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.300 450.00 1.000 1,500.00 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.300 450.00 1.000 1,500.00 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 15,270.0000 15,270.00 0.300 4,581.00 1.000 15,270.00 004 TRAFFIC CONTROL SYSTEM LS 180,677.0000 180,677.00 0.250 45,169.25 1.000 180,677.00 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 81,000.0000 81,000.00 0.250 20,250.00 1.000 81,000.00 006 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 7.0900 1,418.00 121.000 857.89 243.000 1,722.87 MARKING (HAZARDOUS WASTE) 007 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5800 551.00 842.000 488.36 008 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3000 1,352.00 1,206.000 1,567.80 009 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 010 SAND COVER TON 13.2500 11,925.00 627.100 8,309.08 011 ASPHALTIC EMULSION (FOG SEAL COAT) TON 550.0000 60,500.00 130.710 71,890.50 012 ASPHALTIC EMULSION (POLYMER MODIFIED) TON 550.0000 500,500.00 16.840 9,262.00 716.950 394,322.50 013 SCREENINGS (MEDIUM) TON 19.0000 154,850.00 98.550 1,872.45 5,644.970 107,254.43 014 REPLACE ASPHALT CONCRETE SURFACING CY 214.0000 243,960.00 1,061.320 227,122.48 015 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3100 131,130.00 260,592.000 80,783.52 433,616.000 134,420.96 016 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6800 646.00 251.000 170.68 1,201.000 816.68 017 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7000 4,588.00 813.000 3,008.10 1,490.000 5,513.00 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1100 627.00 3,625.000 398.75 6,535.000 718.85 (BROKEN 12-3) 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.0900 11,880.00 63,003.000 5,670.27 131,797.000 11,861.73 (BROKEN 36-12) 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0500 15,047.00 2,285.000 4,684.25 7,470.000 15,313.50 PROGRAM CAS145 PAGE 2 DATE 09/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M1804 TIME 12:51 PM ESTIMATE NO. 05 BID OPENING 02/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/31/11 R.E. NAME: THOMAS, SHAHNA DATE OF THIS ESTIMATE 09/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 177,608.16 1,263,769.74 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 177,608.16 1,263,769.74 ORIGINAL CONTRACT AMOUNT 1,421,421.00 TOTAL WORK COMPLETED 177,608.16 1,263,769.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -52,000.00 -55,846.68 TOTAL 125,608.16 1,207,923.06 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 04/05/11 65 04/26/11 04/26/11 08/31/11 65 15 0 0 100% 100% THOMAS, SHAHNA RESIDENT ENGINEER PROGRAM CAS145 DATE 09/28/11