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 01/12/12 EST. NO.04 TIME 02:02 PM R.E. NAME: ROGERS, JIM 03-3M8504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 929.78 E.W. @ F.A.(+) 103011 N 1 0 003 0001 1,650.00 E.W. @ U.P (+) 120111 N 0001 0 004 0002 2,317.79 E.W. @ F.A.(+) 100711 N 2 0 0003 2,105.22 100811 N 3 0 005 0006 13,756.70 E.W. @ F.A.(+) 120511 N SDM001 0007 10,816.72 120611 N SDM002 31,576.21 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 31,576.21 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 01/12/12 EST. NO.04 TIME 02:02 PM R.E. NAME: ROGERS, JIM 03-3M8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 04 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 04 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 9/2011 -3,000.00 01 PER LTR DATED 10/11 -10,000.00 02 RETURN 9/11 DEDUCT 3,000.00 02 PER LTR DATED 11/11 -8,000.00 03 CERTIFIED PAYROLLS -1,000.00 04 -1,000.00 -19,000.00 LIQUIDATED DAMAGES 1 DAY @ $3000/DAY -3,000.00 04 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -24,000.00 -42,000.00 PROGRAM CAS145 PAGE 1 DATE 01/12/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8504 TIME 02:02 PM ESTIMATE NO. 04 BID OPENING 05/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 01/12/12 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-BUT-99-30.2/T37.5 ---------------------------------------- GRANITE CONSTRUCTION COMPANY IN BUTTE COUNTY IN AND NEAR CHICO P O BOX 50085 FROM 0.4 MILE SOUTH OF SKYWAY WATSONVILLE CA 950775085 OVERCROSSING 12-0167 TO 0.3 MILE NORTH MUD CREEK BRIDGE 12-0156 FED. AID NO. ACNH-P099(547)E REPLACE PCC SLABS RANDOM LENGTH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 4,000.0000 4,000.00 0.077 308.00 1.000 4,000.00 002 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.150 1,500.00 1.000 10,000.00 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.115 1,150.00 1.000 10,000.00 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.077 23,100.00 1.000 300,000.00 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.077 770.00 1.000 10,000.00 007 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 92,400.00 12,817.000 19,225.50 74,340.290 111,510.44 008 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 009 ASPHALTIC EMULSION (FOG SEAL COAT) TON 604.0000 13,288.00 20.090 12,134.36 010 CRACK TREATMENT LNMI 4,700.0000 136,300.00 25.900 121,730.00 011 REPLACE ASPHALT CONCRETE SURFACING CY 175.0000 945,000.00 3,535.270 618,672.25 012 HOT MIX ASPHALT (OPEN GRADED) TON 125.0000 427,500.00 3,929.780 491,222.50 013 RUMBLE STRIP STA 13.5000 3,375.00 150.900 2,037.15 150.900 2,037.15 014 TACK COAT TON 1.0000 52.00 26.630 26.63 015 REPLACE CONCRETE PAVEMENT CY 395.0000 750,500.00 1,888.400 745,918.00 (RAPID STRENGTH CONCRETE) 016 REPAIR SPALLED JOINTS SQYD 2,000.0000 20,000.00 1.840 3,680.00 017 GRIND EXISTING CONCRETE SQYD 6.1500 193,725.00 30,738.670 189,042.82 PAVEMENT 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 68,000.00 60,334.000 24,133.60 173,445.000 69,378.00 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 10,500.00 13,091.000 9,163.70 13,091.000 9,163.70 020 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 23,450.00 6,576.000 23,016.00 6,576.000 23,016.00 021 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 12,800.00 8,968.000 1,793.60 67,348.000 13,469.60 (BROKEN 36-12) 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 800.00 3,658.000 731.60 3,658.000 731.60 (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 01/12/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8504 TIME 02:02 PM ESTIMATE NO. 04 BID OPENING 05/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 01/12/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 600.00 120.000 600.00 120.000 600.00 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 10,500.00 4,290.000 10,725.00 4,290.000 10,725.00 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.550 550.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 026 DETECTOR LOOP LS 63,300.0000 63,300.00 0.100 6,330.00 1.000 63,300.00 027 TEMPORARY VIDEO IMAGE VEHICLE DETECTION LS 45,000.0000 45,000.00 1.000 45,000.00 SYSTEM PROGRAM CAS145 PAGE 3 DATE 01/12/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8504 TIME 02:02 PM ESTIMATE NO. 04 BID OPENING 05/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 01/12/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 125,759.15 2,871,358.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 31,576.21 31,576.21 SUBTOTAL AMOUNT EARNED 157,335.36 2,902,934.26 ORIGINAL CONTRACT AMOUNT 3,157,090.00 TOTAL WORK COMPLETED 157,335.36 2,902,934.26 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -24,000.00 -42,000.00 TOTAL 133,335.36 2,860,934.26 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 07/13/11 60 08/22/11 07/28/11 12/07/11 68 21 8 0 100% 100% ROGERS, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 01/12/12