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 11/23/11 EST. NO.04 TIME 09:32 AM R.E. NAME: LUGO, SERGIO 04-1E6604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 12,620.88 E.W. @ F.A.(+) 092911 Y 0001.0 12,620.88 TOTAL THIS ESTIMATE 30,000.00 TOTAL PREVIOUS ESTIMATE 42,620.88 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 11/23/11 EST. NO.04 TIME 09:32 AM R.E. NAME: LUGO, SERGIO 04-1E6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E6604 TIME 09:32 AM ESTIMATE NO. 04 BID OPENING 02/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/11 R.E. NAME: LUGO, SERGIO DATE OF THIS ESTIMATE 11/23/11 LOCATION PROGRESS ESTIMATE 04-SCL-101-R25.3/R25.3 ----------------- 04-SM-101-R20.4/R20.4 AMERICAN CIVIL CONTRUCTORS IN SOLANO, SAN MATEO, SANTA CLARA 04-SOL-780-6.7/6.7 WEST COAST, INC. COUNTIES AT VARIOUS LOCATIONS 3701 MALLARD DRIVE BENICIA, CA 94510 FED. AID NO. N O N E REPLACE REINFORCED CONCRETE RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.100 25.00 0.400 100.00 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.050 50.00 1.000 1,000.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,000.0000 3,000.00 0.330 990.00 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.250 2,500.00 0.750 7,500.00 005 TRAFFIC CONTROL SYSTEM LS 93,000.0000 93,000.00 0.100 9,300.00 0.550 51,150.00 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 0.250 625.00 0.600 1,500.00 007 NOISE MONITORING LS 1,000.0000 1,000.00 0.350 350.00 0.350 350.00 008 BRIDGE REMOVAL (PORTION), LOCATION A LS 70,000.0000 70,000.00 0.100 7,000.00 009 BRIDGE REMOVAL (PORTION), LOCATION B LS 60,000.0000 60,000.00 0.000 0.00 010 BRIDGE REMOVAL (PORTION), LOCATION C LS 39,000.0000 39,000.00 0.100 3,900.00 1.000 39,000.00 (F) 011 MODIFY WIRE MESH LF 55.0000 4,235.00 -38.500 -2,117.50 0.000 0.00 (F) 012 CLEAN EXPANSION JOINT LF 15.0000 1,005.00 0.000 0.00 013 REFINISH BRIDGE DECK SQFT 5.0000 7,510.00 127.000 635.00 014 REPAIR SPALLED SURFACE AREA SQFT 75.0000 6,525.00 27.000 2,025.00 27.000 2,025.00 (F) 015 JOINT SEAL (MR 1") LF 25.0000 1,675.00 0.000 0.00 016 PREPARE AND PAINT CONCRETE SQFT 7.0000 35,000.00 0.000 0.00 017 CHAIN LINK RAILING (TYPE 3) LF 180.0000 75,060.00 58.500 10,530.00 371.500 66,870.00 (F) 018 CHAIN LINK RAILING (TYPE 7) LF 55.0000 95,975.00 0.000 0.00 (F) 019 CONCRETE BARRIER (TYPE 25R MODIFIED) LF 80.0000 22,600.00 0.000 0.00 (F) 020 CONCRETE BARRIER (TYPE 26R MODIFIED) LF 125.0000 182,812.50 0.000 0.00 (F) 021 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 022 MODIFY LIGHTING LS 55,000.0000 55,000.00 0.100 5,500.00 0.100 5,500.00 PROGRAM CAS145 PAGE 2 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E6604 TIME 09:32 AM ESTIMATE NO. 04 BID OPENING 02/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/11 R.E. NAME: LUGO, SERGIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 32,687.50 183,620.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,620.88 42,620.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 45,308.38 226,240.88 023 MOBILIZATION LS 85,000.0000 85,000.00 0.950 80,750.00 ORIGINAL CONTRACT AMOUNT 852,747.50 TOTAL WORK COMPLETED 45,308.38 306,990.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 45,308.38 306,990.88 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 03/28/11 105 07/28/11 07/28/11 02/02/12 71 82 15 1 27% 58% PROGRESS IS SATISFACTORY LUGO, SERGIO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/11