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 10/24/12 EST. NO.03 TIME 08:46 AM R.E. NAME: ZINK, PHIL 03-4M3004 --------------------------------------------------------------------------- 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 10/24/12 EST. NO.03 TIME 08:46 AM R.E. NAME: ZINK, PHIL 03-4M3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M3004 TIME 08:46 AM ESTIMATE NO. 03 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 10/24/12 LOCATION PROGRESS ESTIMATE 03-NEV-80-0.0/R2.6 ----------------- INTERSTATE IMPROVEMENT INC IN PLACER COUNTY FROM TROY P O BOX 8 UNDERCROSIING TO NEVADA COUNTY LINE FARIBAULT MN 55021 AND IN NEVADA COUNTY FROM PLACER COUNTY LINE TO 0.1 MILE EAST OF SODA SPRINGS UNDERCROSSING FED. AID NO. N O N E GRIND PCC PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 7,205.0000 7,205.00 0.130 936.65 0.980 7,060 002 PREPARE WATER POLLUTION CONTROL LS 820.0000 820.00 0.750 615 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 5,835.0000 5,835.00 0.150 875.25 0.990 5,776 004 TRAFFIC CONTROL SYSTEM LS 212,737.0000 212,737.00 0.130 27,655.81 0.980 208,482 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,200.0000 10,200.00 0.130 1,326.00 0.980 9,996 006 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0600 8,181.00 1,350.000 8,181.00 1,350.000 8,181 007 REMOVE ASPHALT CONCRETE DIKE LF 0.3500 4,165.00 0.000 0 008 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9200 56,120.00 114,877.000 105,686 009 LEAD COMPLIANCE PLAN LS 4,695.0000 4,695.00 0.150 704.25 0.990 4,648 010 SHOULDER BACKING TON 55.0000 27,500.00 0.000 0 011 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 15,000.00 4.040 4,040.00 4.040 4,040 012 MINOR HOT MIX ASPHALT TON 185.0000 55,500.00 0.000 0 013 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.9500 10,545.00 0.000 0 014 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.9500 760.00 0.000 0 015 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 016 PAVEMENT TRANSITION TAPER SQYD 8.0000 13,440.00 0.000 0 017 GRIND EXISTING CONCRETE SQYD 7.0000 1,442,000.00 19,994.000 139,958.00 205,382.000 1,437,674 PAVEMENT 018 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.4800 131,868.00 83,406.000 123,440.88 83,406.000 123,440 (RECESSED) 019 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.4200 4,840.00 2,258.000 5,464.36 2,258.000 5,464 (RECESSED) 020 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.5600 53,040.00 39,092.000 60,983.52 39,092.000 60,983 (RECESSED, BROKEN 36-12) 021 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.5600 514.80 444.000 692.64 444.000 692 (RECESSED) (BROKEN 17-7) 022 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 12.0000 8,400.00 676.000 8,112.00 676.000 8,112 PROGRAM CAS145 PAGE 2 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M3004 TIME 08:46 AM ESTIMATE NO. 03 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 400.0000 400.00 0.130 52.00 0.980 392 SYSTEM ELEMENTS DURING CONSTRUCTION 024 DETECTOR LOOP (LS) LS 13,500.0000 13,500.00 0.000 0 025 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.7500 224,000.00 68,333.000 119,582.75 68,333.000 119,582 PROGRAM CAS145 PAGE 3 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M3004 TIME 08:46 AM ESTIMATE NO. 03 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 502,005.11 2,110,828.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 502,005.11 2,110,828.85 ORIGINAL CONTRACT AMOUNT 2,311,265.80 TOTAL WORK COMPLETED 502,005.11 2,110,828.85 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 502,005.11 2,110,828.85 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 07/03/12 40 07/30/12 07/30/12 10/19/12 54 3 15 0 84% 98% PROGRESS IS SATISFACTORY ZINK, PHIL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/12