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 05/23/11 EST. NO.02 TIME 04:37 PM R.E. NAME: STREATER, HAL 04-1E8904 --------------------------------------------------------------------------- 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 05/23/11 EST. NO.02 TIME 04:37 PM R.E. NAME: STREATER, HAL 04-1E8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E8904 TIME 04:37 PM ESTIMATE NO. 02 BID OPENING 01/26/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/23/11 LOCATION PROGRESS ESTIMATE 04-SON-116-0.0/8.0 ----------------- WINDSOR FUEL CO IN SONOMA COUNTY NEAR JENNER 1150 WILLOW PASS ROAD FROM ROUTE 1 TO 0.22 MILE EAST PITTSBURG CA 94565 OF BOHEMIAN HIGHWAY FED. AID NO. N O N E PLACE BONDED WEARING COURSE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 7,500.0000 7,500.00 0.900 6,750.00 1.000 7,500.00 02 PREPARE WATER POLLUTION CONTROL LS 1,310.0000 1,310.00 0.250 327.50 1.000 1,310.00 PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 2,700.00 2.000 300.00 18.000 2,700.00 04 STREET SWEEPING LS 7,500.0000 7,500.00 0.900 6,750.00 1.000 7,500.00 05 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.250 2,500.00 1.000 10,000.00 06 TRAFFIC CONTROL SYSTEM LS 177,000.0000 177,000.00 0.900 159,300.00 1.000 177,000.00 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.900 9,000.00 1.000 10,000.00 08 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3000 24,540.00 92,564.000 27,769.20 92,564.000 27,769.20 STRIPE (HAZARDOUS WASTE) 09 NOISE MONITORING LS 1,075.0000 1,075.00 0.000 0.00 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.0500 4,085.00 78,547.000 3,927.35 78,547.000 3,927.35 11 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,900.00 604.000 3,020.00 604.000 3,020.00 12 REMOVE PAVEMENT MARKER EA 1.0000 3,240.00 3,757.000 3,757.00 3,757.000 3,757.00 13 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 14,190.00 7,806.000 11,709.00 7,806.000 11,709.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 15,940.00 7,582.000 15,164.00 7,970.000 15,940.00 15 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.000 0.00 16 IMPORTED MATERIAL (SHOULDER BACKING) TON 85.0000 29,750.00 344.700 29,299.50 344.700 29,299.50 17 CRACK TREATMENT LNMI 4,000.0000 32,000.00 0.000 0.00 18 HOT MIX ASPHALT (TYPE A) TON 164.0000 88,560.00 326.300 53,513.20 444.300 72,865.20 19 HOT MIX ASPHALT TON 95.0000 614,650.00 5,906.410 561,108.95 5,906.410 561,108.95 (BONDED WEARING COURSE-GAP GRADED) 20 ASPHALTIC EMULSION MEMBRANE TON 525.0000 73,500.00 126.050 66,176.25 126.050 66,176.25 (BONDED WEARING COURSE) 21 DATA CORE LS 2,000.0000 2,000.00 0.000 0.00 22 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 550.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E8904 TIME 04:37 PM ESTIMATE NO. 02 BID OPENING 01/26/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.7500 9,432.50 5,350.000 9,362.50 5,350.000 9,362.50 24 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.7500 5,372.50 4,548.000 7,959.00 4,548.000 7,959.00 25 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.7500 1,575.00 0.000 0.00 26 12" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 2,400.00 627.000 3,135.00 627.000 3,135.00 27 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 49,800.00 155,655.000 46,696.50 155,655.000 46,696.50 28 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 375.00 239.000 119.50 239.000 119.50 29 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,900.00 573.000 2,865.00 573.000 2,865.00 30 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 135.00 2,095.000 628.50 2,095.000 628.50 (BROKEN 12-3) 31 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,380.00 4,567.000 1,370.10 4,567.000 1,370.10 (BROKEN 36-12) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 13,640.00 3,313.000 13,252.00 3,313.000 13,252.00 PROGRAM CAS145 PAGE 3 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E8904 TIME 04:37 PM ESTIMATE NO. 02 BID OPENING 01/26/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,045,760.05 1,096,970.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,045,760.05 1,096,970.55 33 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 1,223,000.00 TOTAL WORK COMPLETED 1,055,760.05 1,106,970.55 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,055,760.05 1,106,970.55 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 03/24/11 60 04/08/11 04/08/11 07/19/11 24 7 0 5 90% 32% PROGRESS IS SATISFACTORY STREATER, HAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/11