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 10/03/11 EST. NO.07 TIME 12:37 PM R.E. NAME: VANDELL, SAM 03-3M2904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0040 3,226.71 E.W. @ F.A.(+) 070511 N 696486 0041 1,671.89 062711 N 696498 0042 1,765.84 063011 N 696500 0043 3,312.05 070611 N 696501 0044 1,606.48 070711 N 696502 0045 3,249.46 071011 N 696505 0046 3,176.17 071111 N 696507 0047 3,244.86 071411 N 696508 0048 1,339.58 071311 N 696509 0049 2,997.60 071511 N 696514 0050 1,197.26 071611 N 696515 0051 3,614.87 071811 N 696517 0052 2,886.83 071911 N 696518 0053 2,957.07 062911 N 696520 0054 3,886.41 062411 N 696521 0055 1,149.43 072011 N 696522 0056 3,335.92 072111 N 696523 0057 2,863.53 072511 N 696524 0058 3,300.00 072211 N 696525 0059 2,916.88 072611 N 696528 0060 5,110.85 072811 N 696530 0061 3,023.31 072911 N 696532 0062 3,441.38 073111 N 696534 0063 2,974.58 080211 N 696535 0064 2,534.69 080311 N 696538 0065 1,046.61 072711 N 696539 0066 5,430.39 070511 N 696565 0067 2,961.94 072511 N 696719 0068 2,129.83 081511 N 698179 82,352.42 TOTAL THIS ESTIMATE 16,808.81 TOTAL PREVIOUS ESTIMATE 99,161.23 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 10/03/11 EST. NO.07 TIME 12:37 PM R.E. NAME: VANDELL, SAM 03-3M2904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 07 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 10/10 -2,000.00 03 CERTIFIED PAYROLL -1,000.00 07 RETURN DEDUCT 10/10 2,000.00 07 1,000.00 -1,000.00 LIQUIDATED DAMAGES 14DAYS @ $1,900/DAY -26,600.00 07 -26,600.00 -26,600.00 TOTAL DEDUCTIONS -35,600.00 -37,600.00 PROGRAM CAS145 PAGE 1 DATE 10/03/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M2904 TIME 12:37 PM ESTIMATE NO. 07 BID OPENING 01/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/24/11 R.E. NAME: VANDELL, SAM DATE OF THIS ESTIMATE 10/03/11 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-PLA-65-R4.8/R8.7 ---------------------------------------- DEBRUIN CONSTRUCTION INC IN PLACER COUNTY IN AND NEAR P O BOX 1355 ROSEVILLE AT VARIOUS LOCATIONS FROM FRENCH CAMP CA 95231 ROUTE 65/80 SEPARATION TO PLEASANT GROVE CREEK BRIDGE FED. AID NO. N O N E REPLACE CONCRETE AND JOINT SEALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 400.0000 400.00 0.100 40.00 1.000 400.00 003 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 1.000 600.00 PROGRAM 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.100 50.00 1.000 500.00 005 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.100 300.00 1.000 3,000.00 006 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.100 6,000.00 1.000 60,000.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 0.100 400.00 1.000 4,000.00 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2000 5,592.00 5,161.000 6,193.20 STRIPE (HAZARDOUS WASTE) 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 8,370.00 8,555.000 7,699.50 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7000 729.00 326.000 880.20 011 REMOVE UNSOUND CONCRETE CF 10.0000 5,920.00 16.700 167.00 012 CLEAN BRIDGE DECK SQFT 0.1000 23,538.70 234,411.000 23,441.10 013 BRIDGE REMOVAL (PORTION), LOCATION A LS 50,000.0000 50,000.00 1.000 50,000.00 014 BRIDGE REMOVAL (PORTION), LOCATION B LS 30,000.0000 30,000.00 1.000 30,000.00 015 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 0.100 210.00 1.000 2,100.00 016 STRUCTURAL CONCRETE, BRIDGE CY 1,100.0000 71,500.00 3.920 4,312.00 64.800 71,280.00 017 CLEAN EXPANSION JOINT LF 15.0000 9,930.00 657.820 9,867.30 018 RAPID SETTING CONCRETE (PATCH) CF 10.0000 5,920.00 16.700 167.00 019 CORE TREATED BRIDGE DECK EA 50.0000 1,800.00 0.000 0.00 020 JOINT SEAL (MR 1") LF 20.0000 1,840.00 91.610 1,832.20 021 JOINT SEAL ASSEMBLY (MR 3") LF 225.0000 48,825.00 35.030 7,881.75 217.100 48,847.50 022 JOINT SEAL ASSEMBLY (MR 4") LF 225.0000 40,050.00 30.280 6,813.00 185.500 41,737.50 PROGRAM CAS145 PAGE 2 DATE 10/03/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M2904 TIME 12:37 PM ESTIMATE NO. 07 BID OPENING 01/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/24/11 R.E. NAME: VANDELL, SAM DATE OF THIS ESTIMATE 10/03/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 2") LF 60.0000 9,780.00 163.000 9,780.00 163.000 9,780.00 024 BAR REINFORCING STEEL (BRIDGE) LB 4.0000 17,880.00 411.880 1,647.52 4,456.280 17,825.12 025 TREAT BRIDGE DECK SQFT 0.1500 35,308.05 235,387.000 35,308.05 (F) 026 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 45.0000 117,000.00 3,606.000 162,270.00 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 6,058.00 10,131.000 6,585.15 028 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,168.00 1,468.000 1,174.40 029 THERMOPLASTIC PAVEMENT MARKING SQFT 5.2500 2,100.00 534.000 2,803.50 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 5,032.50 7,193.000 5,394.75 (BROKEN 36-12) 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 102.00 170.000 102.00 (BROKEN 17-7) 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.2500 2,000.00 326.000 2,037.50 PROGRAM CAS145 PAGE 3 DATE 10/03/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M2904 TIME 12:37 PM ESTIMATE NO. 07 BID OPENING 01/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/24/11 R.E. NAME: VANDELL, SAM DATE OF THIS ESTIMATE 10/03/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,434.27 605,992.97 ADJUSTMENT OF COMPENSATION 0.00 2,534.72 EXTRA WORK 82,352.42 96,626.51 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 119,786.69 705,154.20 033 MOBILIZATION LS 15,000.0000 15,000.00 1.000 15,000.00 ORIGINAL CONTRACT AMOUNT 586,293.25 TOTAL WORK COMPLETED 119,786.69 720,154.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -35,600.00 -37,600.00 TOTAL 84,186.69 682,554.20 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 03/10/10 60 03/25/10 03/25/10 08/24/11 80 267 10 0 100% 100% VANDELL, SAM RESIDENT ENGINEER PROGRAM CAS145 DATE 10/03/11