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 12/20/11 EST. NO.02 TIME 01:53 PM R.E. NAME: VALEH, SYD 04-2E2804 --------------------------------------------------------------------------- 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 12/20/11 EST. NO.02 TIME 01:53 PM R.E. NAME: VALEH, SYD 04-2E2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E2804 TIME 01:53 PM ESTIMATE NO. 02 BID OPENING 05/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/20/11 LOCATION PROGRESS ESTIMATE 04-SON-101-R46.0/R53.4 ----------------- PROFESSIONAL CONSTRUCTION IN SONOMA COUNTY, IN AND NEAR SERVICES CLOVERDALE FROM CHIANTI 4070 NELSON AVENUE, SUITE A UNDERCROSSING TO 0.8 MILE SOUTH OF CONCORD, CA 94520 101/128 SEPARATION FED. AID NO. ACNH-1101(204)E REPLACE AND GRIND PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 180.0000 180.00 0.200 36.00 0.880 158.40 002 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 5,000.00 33.000 1,650.00 68.000 3,400.00 004 STREET SWEEPING LS 20,000.0000 20,000.00 0.200 4,000.00 0.880 17,600.00 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,000.0000 3,000.00 0.500 1,500.00 1.000 3,000.00 006 CONSTRUCTION AREA SIGNS LS 19,950.0000 19,950.00 0.750 14,962.50 007 TRAFFIC CONTROL SYSTEM LS 99,000.0000 99,000.00 0.200 19,800.00 0.880 87,120.00 008 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,500.0000 10,000.00 2.000 5,000.00 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 31,280.00 0.000 0.00 STRIPE (HAZARDOUS WASTE) 010 REMOVE PAVEMENT MARKER EA 1.0000 9,780.00 4,890.000 4,890.00 4,890.000 4,890.00 011 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 500.00 0.000 0.00 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.2500 10,522.50 0.000 0.00 013 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 014 ASPHALTIC EMULSION (FOG SEAL COAT) TON 885.0000 9,735.00 0.000 0.00 015 CRACK TREATMENT LNMI 4,720.0000 33,040.00 0.000 0.00 016 HOT MIX ASPHALT (TYPE A) TON 100.0000 20,000.00 0.000 0.00 017 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 12.2500 3,062.50 0.000 0.00 018 TACK COAT TON 1,250.0000 375.00 0.000 0.00 019 REPLACE CONCRETE PAVEMENT CY 378.0000 366,660.00 212.210 80,215.38 912.210 344,815.38 (RAPID STRENGTH CONCRETE) 020 GRIND EXISTING CONCRETE SQYD 3.5500 741,950.00 104,500.000 370,975.00 104,500.000 370,975.00 PAVEMENT 021 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 51,810.00 0.000 0.00 022 THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 15,640.00 0.000 0.00 (BROKEN 35-13) PROGRAM CAS145 PAGE 2 DATE 12/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E2804 TIME 01:53 PM ESTIMATE NO. 02 BID OPENING 05/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 6,520.00 0.000 0.00 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 9,780.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 12/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E2804 TIME 01:53 PM ESTIMATE NO. 02 BID OPENING 05/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 483,066.38 855,921.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 483,066.38 855,921.28 025 MOBILIZATION LS 26,000.0000 26,000.00 0.050 1,300.00 1.000 26,000.00 ORIGINAL CONTRACT AMOUNT 1,497,785.00 TOTAL WORK COMPLETED 484,366.38 881,921.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 484,366.38 881,921.28 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 07/20/11 90 08/04/11 08/04/11 01/04/12 77 20 0 0 59% 86% PROGRESS UNSATISFACTORY VALEH, SYD RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/11