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 04/18/11 EST. NO.14 TIME 08:49 AM R.E. NAME: GRANDY, DWAYNE 03-4E1304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 016 0001 25,046.64 A.C. @ L.S.(+) 032111 N 1 0 25,046.64 TOTAL THIS ESTIMATE 99,102.14 TOTAL PREVIOUS ESTIMATE 124,148.78 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 04/18/11 EST. NO.14 TIME 08:49 AM R.E. NAME: GRANDY, DWAYNE 03-4E1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 11 MISSING 2009 CEM4401 -10,000.00 11 RECEIVED 09 CEM4401 10,000.00 12 RECEIVED FNL CEM4401 10,000.00 12 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 11 RECEIVED CEM2402F 10,000.00 13 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/09 -2,000.00 02 RETURN DEDUCT 11/09 2,000.00 04 CERTIFIED PAYROLLS -2,308.65 11 CERTIFIED PAYROLLS 2,308.65 13 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E1304 TIME 08:49 AM ESTIMATE NO. 14 BID OPENING 07/08/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/17/10 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 04/18/11 LOCATION SEMI-FINAL ESTIMATE 03-BUT-70-13.6/16.7 ------------------- FRANKLIN CONSTRUCTION INC IN BUTTE CO ON ROUTE 70 IN AND NEAR P O BOX 3100 OROVILLE FROM 0.8 MILE SOUTH OF CHICO CA 95927 ROUTE 162 TO 0.4 MI NORTH OF GARDEN DRIVE OVERCROSSING FED. AID NO. ACHS-P070(96)E ,STP-P070(96)E UPGRADE GUARDRAIL AND GORE AREAS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 1.000 1,000.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 2.000 500.00 03 CONSTRUCTION SITE MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 05 TEMPORARY FIBER ROLL LF 3.7000 3,700.00 275.000 1,017.50 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 800.0000 800.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000.00 08 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 1.000 30,000.00 09 TRAFFIC PLASTIC DRUM EA 6.0000 576.00 0.000 0.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,200.0000 8,200.00 1.000 8,200.00 11 TEMPORARY RAILING (TYPE K) LF 10.5000 16,590.00 800.000 8,400.00 12 TEMPORARY CRASH CUSHION MODULE EA 100.0000 22,400.00 0.000 0.00 13 REMOVE METAL BEAM GUARD RAILING LF 8.0000 14,560.00 1,811.550 14,492.40 14 REMOVE ROADSIDE SIGN EA 45.0000 1,125.00 25.000 1,125.00 15 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 24,750.00 5,808.000 8,712.00 16 REMOVE DOWNDRAIN EA 650.0000 5,200.00 2.000 1,300.00 17 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 160.0000 3,360.00 14.000 2,240.00 18 REMOVE CONCRETE (CURB AND GUTTER) LF 2.3000 7,337.00 4,256.600 9,790.18 19 CAP INLET EA 1,500.0000 1,500.00 1.000 1,500.00 20 ROADWAY EXCAVATION CY 26.0000 45,760.00 4,683.480 121,770.48 21 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800.00 22 IMPORTED MATERIAL (SHOULDER BACKING) TON 41.0000 8,200.00 129.480 5,308.68 PROGRAM CAS145 PAGE 2 DATE 04/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E1304 TIME 08:49 AM ESTIMATE NO. 14 BID OPENING 07/08/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/17/10 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 04/18/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MULCH CY 46.0000 4,002.00 87.000 4,002.00 24 WEED CONTROL MAT (FIBER) SQYD 42.0000 45,780.00 55.000 2,310.00 998.000 41,916.00 25 CLASS 2 AGGREGATE BASE CY 48.0000 121,920.00 2,469.900 118,555.20 26 HOT MIX ASPHALT (TYPE A) TON 92.0000 119,600.00 1,639.030 150,790.76 27 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3000 442.00 488.000 634.40 28 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 6,656.00 5,075.000 6,597.50 29 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 534.00 322.000 644.00 30 PLACE HOT MIX ASPHALT SQYD 56.0000 168.00 318.850 17,855.60 (MISCELLANEOUS AREA) 31 MINOR CONCRETE (MINOR STRUCTURE) CY 800.0000 107,200.00 135.000 108,000.00 F) 32 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 522.00 58.000 522.00 (1.6 MM-UNFRAMED) 33 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 2,880.00 288.000 2,880.00 (2.0 MM-UNFRAMED) 34 ROADSIDE SIGN - ONE POST EA 200.0000 3,200.00 16.000 3,200.00 35 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 75.0000 975.00 13.000 975.00 METHOD) 36 8" CORRUGATED METAL PIPE DOWNDRAIN LF 50.0000 5,350.00 0.000 0.00 37 MINOR CONCRETE (TEXTURED PAVING) SQFT 5.0000 208,000.00 42,818.200 214,091.00 38 DELINEATOR (CLASS 1) EA 34.0000 408.00 11.000 374.00 39 OBJECT MARKER (TYPE L-1) EA 30.0000 210.00 10.000 300.00 40 METAL BEAM GUARD RAILING (WOOD POST) LF 17.0000 41,990.00 2,325.500 39,533.50 41 TRANSITION RAILING (TYPE WB) EA 3,000.0000 48,000.00 16.000 48,000.00 42 END CAP (TYPE A) EA 78.0000 234.00 3.000 234.00 43 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 2,400.00 3.000 1,800.00 44 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 25,200.00 10.000 28,000.00 45 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 19,200.00 6.000 14,400.00 46 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 2,536.00 8,212.000 3,284.80 47 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 3,892.00 6,210.000 3,477.60 48 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 464.00 773.000 386.50 (BROKEN 17-7) 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 1,130.00 385.000 962.50 PROGRAM CAS145 PAGE 3 DATE 04/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E1304 TIME 08:49 AM ESTIMATE NO. 14 BID OPENING 07/08/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/17/10 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 04/18/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY LIGHTING LS 232,000.0000 232,000.00 1.000 232,000.00 PROGRAM CAS145 PAGE 4 DATE 04/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E1304 TIME 08:49 AM ESTIMATE NO. 14 BID OPENING 07/08/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/17/10 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 04/18/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,310.00 1,271,772.60 ADJUSTMENT OF COMPENSATION 25,046.64 12,378.06 EXTRA WORK 0.00 111,770.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 27,356.64 1,395,921.38 51 MOBILIZATION LS 11,900.0000 11,900.00 1.000 11,900.00 ORIGINAL CONTRACT AMOUNT 1,225,351.00 TOTAL WORK COMPLETED 27,356.64 1,407,821.38 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 27,356.64 1,407,821.38 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 08/20/09 75 09/21/09 11/18/09 12/17/10 92 176 17 0 100% 100% GRANDY, DWAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 04/18/11