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 09/26/11 EST. NO.01 TIME 09:49 AM R.E. NAME: MONTPLAISIR, JARET 03-4M1504 --------------------------------------------------------------------------- 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 09/26/11 EST. NO.01 TIME 09:49 AM R.E. NAME: MONTPLAISIR, JARET 03-4M1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M1504 TIME 09:49 AM ESTIMATE NO. 01 BID OPENING 04/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 09/26/11 LOCATION PROGRESS ESTIMATE 03-SIE-89-15.0/20.1 ----------------- SIERRA NEVADA CONSTRUCTION INC IN SIERRA COUNTY AT SIERRAVILLE P O BOX 50760 FROM THE SOUTH JUNCTION ROUTE 49 TO SPARKS NV 89431 0.1 MILE NORTH OF NORTH JUNCTION ROUTE 49 FED. AID NO. N O N E COLD IN PLACE RECYCLING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.480 240.00 0.480 240.00 002 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 0.750 375.00 0.750 375.00 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.600 2,100.00 0.600 2,100.00 004 TRAFFIC CONTROL SYSTEM LS 118,678.6000 118,678.60 0.210 24,922.51 0.210 24,922.51 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,800.0000 2,800.00 0.480 1,344.00 0.480 1,344.00 006 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 10,800.00 720.000 10,800.00 720.000 10,800.00 (.15' MAXIMUM) 007 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7500 22,050.00 9,922.670 17,364.67 9,922.670 17,364.67 (.25' MAXIMUM) 008 REMOVE CONCRETE CY 500.0000 500.00 0.000 0.00 009 LEAD COMPLIANCE PLAN LS 250.0000 250.00 0.650 162.50 0.650 162.50 010 IMPORTED MATERIAL (SHOULDER BACKING) TON 1.0000 1,340.00 0.000 0.00 011 SAND COVER TON 1.0000 62.00 60.940 60.94 60.940 60.94 012 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1.0000 24.00 13.950 13.95 13.950 13.95 013 HOT MIX ASPHALT (TYPE A) TON 85.0000 837,250.00 1,136.790 96,627.15 1,136.790 96,627.15 014 DATA CORE LS 600.0000 600.00 0.000 0.00 015 PLACE HOT MIX ASPHALT SQYD 6.0000 38,880.00 2,963.250 17,779.50 2,963.250 17,779.50 (MISCELLANEOUS AREA) 016 EMULSIFIED RECYCLING AGENT TON 200.0000 82,000.00 177.010 35,402.00 177.010 35,402.00 017 COLD IN-PLACE RECYCLING SQYD 5.7500 355,350.00 27,314.940 157,060.91 27,314.940 157,060.91 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 44,200.00 0.000 0.00 (RECESSED) 019 12" THERMOPLASTIC PAVEMENT MARKING SQFT 18.0000 2,160.00 0.000 0.00 (RECESSED) 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 17,005.00 0.000 0.00 (RECESSED, BROKEN 36-12) 021 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.3500 18,865.00 0.000 0.00 022 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 13.5500 1,192.40 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M1504 TIME 09:49 AM ESTIMATE NO. 01 BID OPENING 04/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 09/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.480 240.00 0.480 240.00 SYSTEM ELEMENTS DURING CONSTRUCTION 024 MODIFY TRAFFIC MONITORING STATION LS 30,000.0000 30,000.00 1.000 30,000.00 1.000 30,000.00 (COUNT) PROGRAM CAS145 PAGE 3 DATE 09/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M1504 TIME 09:49 AM ESTIMATE NO. 01 BID OPENING 04/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 09/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 394,493.13 394,493.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 394,493.13 394,493.13 ORIGINAL CONTRACT AMOUNT 1,589,007.00 TOTAL WORK COMPLETED 394,493.13 394,493.13 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 394,493.13 394,493.13 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 06/07/11 40 08/30/11 08/19/11 10/20/11 19 3 0 0 24% 48% PROGRESS IS SATISFACTORY MONTPLAISIR, JARET RESIDENT ENGINEER PROGRAM CAS145 DATE 09/26/11