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 11/25/13 EST. NO.04 TIME 08:22 AM R.E. NAME: GUTIERREZ, BOJANA 03-4M5104 --------------------------------------------------------------------------- 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 11/25/13 EST. NO.04 TIME 08:22 AM R.E. NAME: GUTIERREZ, BOJANA 03-4M5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM DEDUCT -1,000.00 04 MISSING WPC REPORT -1,000.00 04 -2,000.00 -2,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 10/13 -5,000.00 03 PER LTR DATED 11/13 -4,000.00 04 -4,000.00 -9,000.00 TOTAL DEDUCTIONS -6,000.00 -11,000.00 PROGRAM CAS145 PAGE 1 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5104 TIME 08:22 AM ESTIMATE NO. 04 BID OPENING 04/26/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 11/25/13 LOCATION RERUN PROGRESS ESTIMATE 03-ED-50-0.0/80.4 ----------------------- PENHALL COMPANY IN EL DORADO, SACRAMENTO, AND YOLO P O BOX 310 COUNTIES AT VARIOUS LOCATIONS ON ROGERS MN 55374 ROUTES 50, 51, AND 193 FED. AID NO. N O N E METHACRYLATE AND POLYESTER BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,424.0000 2,424.00 0.500 1,212 002 CONSTRUCTION AREA SIGNS LS 21,701.0000 21,701.00 0.164 3,558.96 0.764 16,579 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.164 16,400.00 0.764 76,400 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,228.0000 6,228.00 0.164 1,021.39 0.764 4,758 005 JOB SITE MANAGEMENT LS 3,261.0000 3,261.00 0.164 534.80 0.764 2,491 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 946.0000 946.00 1.000 946 007 TEMPORARY CONCRETE WASHOUT LS 1,362.0000 1,362.00 0.164 223.37 0.764 1,040 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 24.0000 4,560.00 0.000 0 STRIPE (HAZARDOUS WASTE) 009 PUBLIC SAFETY PLAN LS 9,879.0000 9,879.00 0.500 4,939 010 RAPID SETTING CONCRETE (PATCH) CF 50.0000 19,900.00 919.500 45,975.00 1,703.400 85,170 011 REMOVE PAINTED TRAFFIC STRIPE LF 0.4900 4,748.10 10,376.500 5,084 012 REMOVE PAINTED PAVEMENT MARKING SQFT 24.0000 1,008.00 0.000 0 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4900 416.50 0.000 0 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 24.0000 312.00 0.000 0 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 70,720.00 2,040.000 34,680.00 3,455.480 58,743 016 REMOVE UNSOUND CONCRETE CF 50.0000 19,900.00 919.500 45,975.00 1,703.400 85,170 017 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2000 46,674.00 25,340.000 5,068.00 109,570.000 21,914 018 FURNISH POLYESTER CONCRETE OVERLAY CF 83.0000 1,025,880.00 3,577.600 296,940.80 12,626.800 1,048,024 019 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.6000 197,760.00 25,340.000 40,544.00 109,570.000 175,312 (F) 020 MULTILAYER POLYMER OVERLAY SQFT 3.7000 166,537.00 0.000 0 021 TREAT BRIDGE DECK SQFT 0.4000 25,904.00 0.000 0 (F) 022 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 54.0000 38,880.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5104 TIME 08:22 AM ESTIMATE NO. 04 BID OPENING 04/26/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 11/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CHIP SEAL SQFT 0.4700 51,164.20 60,183.000 28,286.01 87,088.000 40,931 024 BRIDGE REMOVAL (PORTION), LOCATION A LS 680.0000 680.00 1.000 680 025 BRIDGE REMOVAL (PORTION), LOCATION B LS 2,040.0000 2,040.00 1.000 2,040 026 HOT MIX ASPHALT (TYPE A) TON 397.0000 182,620.00 212.000 84,164.00 212.000 84,164 027 GRIND EXISTING CONCRETE SQYD 33.0000 4,290.00 0.000 0 PAVEMENT 028 STRUCTURAL CONCRETE, BRIDGE CY 2,202.0000 2,202.00 1.000 2,202 (F) 029 CLEAN EXPANSION JOINT LF 10.0000 18,880.00 54.000 540.00 54.000 540 030 JOINT SEAL (MR 1/2") LF 28.0000 15,120.00 54.000 1,512.00 54.000 1,512 031 JOINT SEAL (MR 1") LF 27.0000 15,336.00 0.000 0 032 JOINT SEAL (MR 1 1/2") LF 47.0000 30,550.00 0.000 0 033 JOINT SEAL (MR 2") LF 74.0000 9,620.00 0.000 0 034 THERMOPLASTIC PAVEMENT MARKING SQFT 7.3000 292.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 035 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 5,540.00 0.000 0 (BROKEN 36-12) 036 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 9.8000 6,468.00 660.000 6,468.00 660.000 6,468 (RECESSED) (BROKEN 36-12) 037 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 17,860.00 660.000 1,320.00 660.000 1,320 038 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 3.9000 2,535.00 0.000 0 039 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 12.0000 19,440.00 1,620.000 19,440.00 1,620.000 19,440 (RECESSED) 040 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 9.8000 6,468.00 660.000 6,468.00 660.000 6,468 (RECESSED) (BROKEN 17-7) 041 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 24.0000 2,016.00 0.000 0 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7300 3,306.90 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4900 494.90 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4900 1,695.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,725.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 60.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 047 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.1000 1,586.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5104 TIME 08:22 AM ESTIMATE NO. 04 BID OPENING 04/26/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: GUTIERREZ, BOJANA DATE OF THIS ESTIMATE 11/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 639,119.33 1,753,550.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 639,119.33 1,753,550.63 048 MOBILIZATION LS 102,000.0000 102,000.00 0.050 5,100.00 1.000 102,000 ORIGINAL CONTRACT AMOUNT 2,272,990.00 TOTAL WORK COMPLETED 644,219.33 1,855,550.63 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -6,000.00 -11,000.00 TOTAL 638,219.33 1,844,550.63 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 06/27/13 110 08/25/13 07/12/13 12/26/13 87 3 0 0 76% 79% PROGRESS IS SATISFACTORY GUTIERREZ, BOJANA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/25/13