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 09/18/12 EST. NO.04 TIME 10:39 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 --------------------------------------------------------------------------- 002 0001 -3,060.00 A.C. @ L.S.(-) 082012 N 802749 -3,060.00 TOTAL THIS ESTIMATE 32,868.93 TOTAL PREVIOUS ESTIMATE 29,808.93 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 09/18/12 EST. NO.04 TIME 10:39 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 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 10:39 AM ESTIMATE NO. 04 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 09/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 09/18/12 LOCATION 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 0.640 640.00 002 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 0.140 350.00 0.640 1,600.00 004 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.574 9,758.00 005 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 0.140 23,800.00 0.640 108,800.00 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 0.140 350.00 0.640 1,600.00 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 7,800.00 307.000 460.50 7,553.000 11,329.50 STRIPE (HAZARDOUS WASTE) 008 NOISE MONITORING LS 500.0000 500.00 0.000 0.00 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,100.00 307.000 307.00 13,917.000 13,917.00 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,200.00 390.000 1,950.00 011 REMOVE PAVEMENT MARKER EA 1.0000 870.00 744.000 744.00 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5000 29,930.00 59,860.000 29,930.00 59,860.000 29,930.00 013 REMOVE CONCRETE DECK SURFACE SQFT 2.0000 13,508.00 0.000 0.00 014 REMOVE UNSOUND CONCRETE CF 60.0000 135,180.00 175.500 10,530.00 744.300 44,658.00 015 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 16,653.50 59,860.000 14,965.00 59,860.000 14,965.00 016 CLEAN BRIDGE DECK SQFT 0.2500 37,358.50 25,755.000 6,438.75 315,490.000 78,872.50 017 BRIDGE REMOVAL (PORTION) LS 30,000.0000 30,000.00 0.333 9,990.00 0.333 9,990.00 018 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 (TYPE R) 022 PAVING NOTCH EXTENSION CF 100.0000 4,200.00 32.400 3,240.00 PROGRAM CAS145 PAGE 2 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 10:39 AM ESTIMATE NO. 04 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 09/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,706.000 42,650.00 025 RAPID SETTING CONCRETE PATCH CF 70.0000 157,710.00 175.500 12,285.00 744.300 52,101.00 026 REPAIR SPALLED SURFACE AREA SQFT 25.0000 51,750.00 684.500 17,112.50 1,202.500 30,062.50 027 FURNISH POLYESTER CONCRETE OVERLAY CF 74.0000 643,060.00 9,893.200 732,096.80 9,893.200 732,096.80 028 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.6000 173,196.40 66,614.000 173,196.40 66,614.000 173,196.40 (F) 029 JOINT SEAL (MR 1/2") LF 20.0000 7,560.00 386.000 7,720.00 030 JOINT SEAL (MR 1") LF 20.0000 14,600.00 20.000 400.00 249.000 4,980.00 031 JOINT SEAL (MR 1 1/2") LF 45.0000 24,480.00 -20.000 -900.00 962.000 43,290.00 032 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 20.000 1,200.00 47.000 2,820.00 035 BAR REINFORCING STEEL (BRIDGE) LF 1.0000 6,250.00 0.000 0.00 036 TREAT BRIDGE DECK SQFT 0.5000 74,717.00 25,755.000 12,877.50 315,490.000 157,745.00 037 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 83,000.00 381.600 19,080.00 3,600.500 180,025.00 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 15,450.00 10,701.000 16,051.50 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 3,300.00 1,561.000 4,683.00 040 THERMOPLASTIC PAVEMENT MARKING SQFT 17.0000 5,780.00 468.000 7,956.00 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,400.00 4,200.000 4,200.00 (BROKEN 35-13) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 670.00 955.000 955.00 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 11.0000 5,830.00 428.000 4,708.00 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 3,740.00 366.000 4,026.00 PROGRAM CAS145 PAGE 3 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E9704 TIME 10:39 AM ESTIMATE NO. 04 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 09/20/12 R.E. NAME: YEO, JONATHAN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,064,609.45 1,859,110.20 ADJUSTMENT OF COMPENSATION -3,060.00 -3,060.00 EXTRA WORK 0.00 32,868.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,061,549.45 1,888,919.13 045 MOBILIZATION LS 240,000.0000 240,000.00 0.050 12,000.00 1.000 240,000.00 ORIGINAL CONTRACT AMOUNT 2,452,308.40 TOTAL WORK COMPLETED 1,073,549.45 2,128,919.13 MATERIALS ON HAND ON SITE 50,820.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,073,549.45 2,179,739.13 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 99 2 0 0 76% 64% PROGRESS IS SATISFACTORY YEO, JONATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/12