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 07/24/12 EST. NO.02 TIME 09:14 AM R.E. NAME: YEO, JONATHAN 04-1E9704 --------------------------------------------------------------------------- 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 6,829.25 E.W. @ L.S.(+) 062212 N 0001 0 6,829.25 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 6,829.25 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 07/24/12 EST. NO.02 TIME 09:14 AM R.E. NAME: YEO, JONATHAN 04-1E9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 09:14 AM ESTIMATE NO. 02 BID OPENING 01/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 07/24/12 LOCATION RERUN PROGRESS ESTIMATE 04-SOL-12-R14.1/19.1 ----------------------- CALIFORNIA ENGINEERING IN SOLANO, SONOMA AND MARIN CONTRACTORS, INC. COUNTIES AT VARIOUS LOCATIONS 20 HAPPY VALLEY ROAD PLEASANTON, CA 94566 FED. AID NO. N O N E TREAT BRIDGE DECKS, PLACE CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.140 140.00 0.360 360.00 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.950 950.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.000 0.00 004 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.574 9,758.00 0.574 9,758.00 005 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 0.140 23,800.00 0.360 61,200.00 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 0.000 0.00 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 7,800.00 4,770.000 7,155.00 7,246.000 10,869.00 STRIPE (HAZARDOUS WASTE) 008 NOISE MONITORING LS 500.0000 500.00 0.000 0.00 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,100.00 10,051.000 10,051.00 13,610.000 13,610.00 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,200.00 275.000 1,375.00 390.000 1,950.00 011 REMOVE PAVEMENT MARKER EA 1.0000 870.00 608.000 608.00 744.000 744.00 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5000 29,930.00 0.000 0.00 013 REMOVE CONCRETE DECK SURFACE SQFT 2.0000 13,508.00 0.000 0.00 014 REMOVE UNSOUND CONCRETE CF 60.0000 135,180.00 456.300 27,378.00 456.300 27,378.00 015 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 16,653.50 0.000 0.00 016 CLEAN BRIDGE DECK SQFT 0.2500 37,358.50 140,301.000 35,075.25 289,735.000 72,433.75 017 BRIDGE REMOVAL (PORTION) LS 30,000.0000 30,000.00 0.000 0.00 018 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 019 AGGREGATE BASE (APPROACH SLAB) CY 400.0000 3,600.00 0.000 0.00 020 STRUCTURAL CONCRETE, BRIDGE CY 7,000.0000 238,000.00 0.000 0.00 (F) 021 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 89,000.00 54.400 54,400.00 54.400 54,400.00 (TYPE R) 022 PAVING NOTCH EXTENSION CF 100.0000 4,200.00 32.400 3,240.00 32.400 3,240.00 PROGRAM CAS145 PAGE 2 DATE 07/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 09:14 AM ESTIMATE NO. 02 BID OPENING 01/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 07/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 DRILL AND BOND DOWEL LF 20.0000 9,260.00 0.000 0.00 024 CLEAN EXPANSION JOINT LF 25.0000 48,075.00 504.000 12,600.00 644.000 16,100.00 025 RAPID SETTING CONCRETE PATCH CF 70.0000 157,710.00 456.300 31,941.00 456.300 31,941.00 026 REPAIR SPALLED SURFACE AREA SQFT 25.0000 51,750.00 518.000 12,950.00 518.000 12,950.00 027 FURNISH POLYESTER CONCRETE OVERLAY CF 74.0000 643,060.00 0.000 0.00 028 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.6000 173,196.40 0.000 0.00 (F) 029 JOINT SEAL (MR 1/2") LF 20.0000 7,560.00 140.000 2,800.00 030 JOINT SEAL (MR 1") LF 20.0000 14,600.00 0.000 0.00 031 JOINT SEAL (MR 1 1/2") LF 45.0000 24,480.00 504.000 22,680.00 504.000 22,680.00 032 JOINT SEAL ASSEMBLY (MR 4") LF 110.0000 50,820.00 0.000 0.00 033 BONDED JOINT SEAL (MR 2") LF 60.0000 11,280.00 0.000 0.00 034 BONDED JOINT SEAL (MR 1 1/2") LF 60.0000 4,980.00 0.000 0.00 035 BAR REINFORCING STEEL (BRIDGE) LF 1.0000 6,250.00 0.000 0.00 036 TREAT BRIDGE DECK SQFT 0.5000 74,717.00 140,301.000 70,150.50 289,735.000 144,867.50 037 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 83,000.00 1,574.900 78,745.00 3,218.900 160,945.00 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 15,450.00 9,681.000 14,521.50 9,681.000 14,521.50 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 3,300.00 679.000 2,037.00 679.000 2,037.00 040 THERMOPLASTIC PAVEMENT MARKING SQFT 17.0000 5,780.00 150.000 2,550.00 150.000 2,550.00 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,400.00 4,200.000 4,200.00 4,200.000 4,200.00 (BROKEN 35-13) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 670.00 293.000 293.00 293.000 293.00 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 11.0000 5,830.00 428.000 4,708.00 428.000 4,708.00 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 3,740.00 288.000 3,168.00 288.000 3,168.00 PROGRAM CAS145 PAGE 3 DATE 07/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 09:14 AM ESTIMATE NO. 02 BID OPENING 01/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 07/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 433,524.25 683,153.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,829.25 6,829.25 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 440,353.50 689,983.00 045 MOBILIZATION LS 240,000.0000 240,000.00 0.200 48,000.00 0.950 228,000.00 ORIGINAL CONTRACT AMOUNT 2,452,308.40 TOTAL WORK COMPLETED 488,353.50 917,983.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 488,353.50 917,983.00 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 04/13/12 155 04/30/12 04/30/12 12/13/12 46 2 0 0 35% 30% PROGRESS IS SATISFACTORY YEO, JONATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/12