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 06/13/09 EST. NO.05 TIME 08:16 AM R.E. NAME: LAYMOUN MOAID 04-0A4804 --------------------------------------------------------------------------- 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 06/13/09 EST. NO.05 TIME 08:16 AM R.E. NAME: LAYMOUN MOAID 04-0A4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/13/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A4804 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 12/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: LAYMOUN MOAID DATE OF THIS ESTIMATE 06/13/09 LOCATION PROGRESS ESTIMATE 04-SCL-85-R17.8/R19.6 ----------------- 04-SCL-101-34.4/38.6 DESILVA GATES CONSTRUCTION IN SANTA CLARA COUNTY IN SAN JOSE, 880 MITTEN ROAD, SUITE B CUPERTINO AND SUNNYVALLE AT BURLINGAME, CA 94010 VARIOUS LOCATIONS FED. AID NO. ACST-X085(44)E ,P-X085(44)E UPGRADE EXISTING MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 750.00 02 TIME-RELATED OVERHEAD LS 315,000.0000 315,000.00 0.290 91,350.00 1.000 315,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.290 290.00 1.000 1,000.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000.00 PROGRAM 05 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 11,000.00 55.000 11,000.00 06 STREET SWEEPING LS 15,000.0000 15,000.00 0.100 1,500.00 1.000 15,000.00 07 TEMPORARY CONCRETE WASHOUT BIN EA 1,300.0000 11,700.00 0.000 0.00 08 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.300 1,500.00 1.000 5,000.00 S) 09 TRAFFIC CONTROL SYSTEM LS 215,000.0000 215,000.00 0.100 21,500.00 1.000 215,000.00 S) 10 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 4,400.00 3,176.000 12,704.00 4,276.000 17,104.00 S) 11 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 4,500.00 85.000 4,250.00 S) 12 TEMPORARY PAVEMENT MARKER EA 9.0000 2,160.00 257.000 2,313.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 18,000.00 4.000 12,000.00 S) 14 TEMPORARY RAILING (TYPE K) LF 7.0000 283,500.00 40,470.000 283,290.00 S) 15 TEMPORARY CRASH CUSHION MODULE EA 300.0000 39,000.00 126.000 37,800.00 S) 16 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 10,000.00 2.000 10,000.00 S) 17 REMOVE METAL BEAM BARRIER LF 8.0000 160,000.00 19,346.200 154,769.60 18 REMOVE DOUBLE METAL BEAM BARRIER LF 8.0000 5,144.00 643.000 5,144.00 19 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 15,800.00 37,355.000 14,942.00 STRIPE 20 REMOVE PAVEMENT MARKER EA 1.0000 1,070.00 520.000 520.00 21 REMOVE ROADSIDE SIGN EA 100.0000 2,100.00 21.000 2,100.00 21.000 2,100.00 22 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 2,430.00 2,428.500 2,428.50 PROGRAM CAS145 PAGE 2 DATE 06/13/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A4804 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 12/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: LAYMOUN MOAID DATE OF THIS ESTIMATE 06/13/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 1,000.0000 1,000.00 0.000 0.00 24 SALVAGE CONCRETE BARRIER (TYPE K) LF 5.0000 800.00 160.000 800.00 160.000 800.00 25 RELOCATE CONCRETE BARRIER (TYPE K) LF 5.0000 800.00 160.000 800.00 26 ADJUST INLET EA 2,000.0000 4,000.00 2.000 4,000.00 27 MODIFY INLET EA 2,000.0000 22,000.00 1.000 2,000.00 7.000 14,000.00 28 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 96,250.00 -3,750.000 -9,375.00 36,458.840 91,147.10 S) 29 REMOVE CONCRETE BARRIER (TYPE 50) LF 50.0000 6,550.00 122.000 6,100.00 30 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 31 ROADWAY EXCAVATION CY 180.0000 18,000.00 58.000 10,440.00 32 ROADWAY EXCAVATION (TYPE H) CY 180.0000 154,800.00 800.000 144,000.00 33 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 34 ASBESTOS COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 (NATURALLY OCCURING ASBESTOS) 35 DUST CONTROL PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 (NATURALLY OCCURRING ASBESTOS) 36 CLASS 4 AGGREGATE SUBBASE CY 20.0000 24,000.00 1,101.930 22,038.60 37 HOT MIX ASPHALT (TYPE A) TON 90.0000 566,100.00 902.080 81,187.20 4,920.680 442,861.20 38 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 3,400.00 340.000 3,400.00 340.000 3,400.00 39 TACK COAT TON 100.0000 2,000.00 3.640 364.00 9.548 954.80 40 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 11,360.00 5.790 9,264.00 F) 41 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 3,120.00 483.750 5,805.00 483.750 5,805.00 (0.063"-UNFRAMED) 42 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 720.00 60.000 720.00 60.000 720.00 (0.080"-UNFRAMED) 43 METAL (RAIL MOUNTED SIGN) LB 8.0000 17,280.00 3,112.000 24,896.00 3,112.000 24,896.00 44 ROADSIDE SIGN - ONE POST EA 200.0000 800.00 4.000 800.00 4.000 800.00 45 18" ALTERNATIVE PIPE CULVERT LF 250.0000 8,750.00 35.000 8,750.00 46 MINOR CONCRETE (MISCELLANEOUS CY 500.0000 7,500.00 7.700 3,850.00 7.700 3,850.00 CONSTRUCTION) 47 MISCELLANEOUS IRON AND STEEL LB 2.0000 3,260.00 1,630.000 3,260.00 SF) 48 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 58.0000 212,280.00 3,654.110 211,938.38 S) 49 CONCRETE BARRIER (TYPE 60) LF 51.0000 363,120.00 7,120.210 363,130.71 PROGRAM CAS145 PAGE 3 DATE 06/13/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A4804 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 12/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: LAYMOUN MOAID DATE OF THIS ESTIMATE 06/13/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CONCRETE BARRIER (TYPE 60C) LF 57.0000 254,220.00 4,494.750 256,200.75 51 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 60.0000 42,240.00 61.000 3,660.00 703.270 42,196.20 F) 52 CONCRETE BARRIER (TYPE 60E) LF 180.0000 165,600.00 914.500 164,610.00 53 CONCRETE BARRIER (TYPE 60S) LF 40.0000 80,000.00 1,999.590 79,983.60 54 CONCRETE BARRIER (TYPE 60R) LF 240.0000 74,400.00 300.040 72,009.60 55 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 39,500.00 35,924.000 35,924.00 35,924.000 35,924.00 S) 56 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 380.00 245.000 490.00 245.000 490.00 S) 57 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,560.00 813.000 3,252.00 813.000 3,252.00 S) 58 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 59 MODIFY LIGHTING LS 30,000.0000 30,000.00 1.000 30,000.00 S) 60 MODIFY TRAFFIC OPERATIONS SYSTEM LS 30,000.0000 30,000.00 0.330 9,900.00 S) (LOCATION 1) 61 MODIFY TRAFFIC OPERATIONS SYSTEM LS 25,000.0000 25,000.00 0.200 5,000.00 0.864 21,600.00 S) (LOCATION 2) 62 MODIFY TRAFFIC OPERATIONS SYSTEM LS 30,000.0000 30,000.00 0.691 20,730.00 0.691 20,730.00 S) (LOCATION 3) PROGRAM CAS145 PAGE 4 DATE 06/13/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A4804 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 12/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: LAYMOUN MOAID DATE OF THIS ESTIMATE 06/13/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 314,697.20 3,240,263.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 2,107.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 314,697.20 3,242,370.11 63 MOBILIZATION LS 382,000.0000 382,000.00 1.000 382,000.00 ORIGINAL CONTRACT AMOUNT 3,828,594.00 TOTAL WORK COMPLETED 314,697.20 3,624,370.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 314,697.20 3,624,370.11 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 01/05/09 45 01/20/09 01/20/09 06/15/09 48 53 0 3 93% 100% PROGRESS IS SATISFACTORY LAYMOUN MOAID RESIDENT ENGINEER PROGRAM CAS145 DATE 06/13/09