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 07/09/12 EST. NO.08 TIME 08:58 AM R.E. NAME: PARDO, ROMMEL 04-3A5304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0020 586.78 E.W. @ F.A.(+) 102611 N 0044.1 0022 9,687.40 062812 N 22 0 10,274.18 TOTAL THIS ESTIMATE 104,033.70 TOTAL PREVIOUS ESTIMATE 114,307.88 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 07/09/12 EST. NO.08 TIME 08:58 AM R.E. NAME: PARDO, ROMMEL 04-3A5304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/09/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A5304 TIME 08:58 AM ESTIMATE NO. 08 BID OPENING 07/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/12 R.E. NAME: PARDO, ROMMEL DATE OF THIS ESTIMATE 07/09/12 LOCATION FINAL ESTIMATE 04-ALA-580-R8.9/ .0 -------------- GHILOTTI CONSTRUCTION CO. IN ALAMEDA COUNTY IN LIVERMORE 246 GHILOTTI AVENUE FROM 0.7 MILE EAST OF VASCO ROAD SANTA ROSA, CA 95407 OVERCROSSING TO 0.7 MILE WEST OF GREENVILLE ROAD UNDERCROSSING AT WESTBOUND LIVERMORE WEIGH STATION FED. AID NO. ACIM-5801(49)E REPAIR PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 400.0000 400.00 1.000 400.00 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 1,500.00 1.000 1,500.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 175.00 1.000 175.00 005 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000.00 006 CONSTRUCTION AREA SIGNS LS 4,940.0000 4,940.00 1.000 4,940.00 007 TRAFFIC CONTROL SYSTEM LS 22,000.0000 22,000.00 1.000 22,000.00 008 TYPE III BARRICADE EA 80.0000 400.00 5.000 400.00 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 4.2500 4,250.00 1,000.000 4,250.00 010 TRAFFIC PLASTIC DRUM EA 65.0000 1,300.00 20.000 1,300.00 011 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 1.000 5,000.00 012 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.2000 3,080.00 1,150.000 2,530.00 (HAZARDOUS WASTE) 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,980.00 2,622.000 1,442.10 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 840.00 120.000 840.00 015 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200.00 016 REMOVE PORTLAND CEMENT CONCRETE CY 47.0000 6,110.00 164.200 7,717.40 PAVEMENT 017 REMOVE DELINEATOR EA 20.0000 160.00 8.000 160.00 018 RELOCATE CONCRETE BARRIER (TYPE K) LF 20.0000 400.00 0.000 0.00 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4000 5,124.00 3,660.000 5,124.00 020 REMOVE CONCRETE ISLAND CF 33.0000 660.00 20.000 660.00 021 REMOVE CONCRETE BARRIER (TYPE 50) LF 15.0000 975.00 65.000 975.00 022 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 PROGRAM CAS145 PAGE 2 DATE 07/09/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A5304 TIME 08:58 AM ESTIMATE NO. 08 BID OPENING 07/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/12 R.E. NAME: PARDO, ROMMEL DATE OF THIS ESTIMATE 07/09/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 0.0100 31.70 3,170.000 31.70 024 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 025 EROSION CONTROL (COMPOST BLANKET) CY 50.0000 3,900.00 22.220 1,111.00 026 FIBER ROLLS LF 2.2500 2,992.50 1,271.000 2,859.75 027 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 3,899.0000 3,119.20 0.800 3,119.20 028 ROLLED EROSION CONTROL PRODUCT SQFT 0.3500 5,040.00 8,200.000 2,870.00 (NETTING) 029 CLASS 4 AGGREGATE SUBBASE CY 30.0000 28,500.00 919.360 27,580.80 030 CLASS 3 AGGREGATE BASE CY 82.0000 33,620.00 407.220 33,392.04 031 LEAN CONCRETE BASE CY 190.0000 17,100.00 92.000 17,480.00 032 ASPHALT-RUBBER BINDER TON 997.0000 17,946.00 13.500 13,459.50 033 CRACK TREATMENT LNMI 5,950.0000 5,950.00 1.000 5,950.00 034 SCREENINGS (HOT-APPLIED) TON 502.0000 65,260.00 130.000 65,260.00 035 REPLACE ASPHALT CONCRETE SURFACING CY 450.0000 11,250.00 25.000 11,250.00 036 HOT MIX ASPHALT (TYPE A) TON 115.0000 44,850.00 419.380 48,228.70 037 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 124.0000 86,800.00 759.890 94,226.36 038 TACK COAT TON 1.0000 20.00 2.000 2.00 039 JOINTED PLAIN CONCRETE PAVEMENT CY 340.0000 64,600.00 174.500 59,330.00 040 SEAL PAVEMENT JOINT LF 6.0000 2,280.00 300.000 1,800.00 041 SEAL ISOLATION JOINT LF 8.0000 6,400.00 417.400 3,339.20 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.5000 225.00 10.000 225.00 (0.063"-UNFRAMED) 043 ROADSIDE SIGN - ONE POST EA 300.0000 300.00 1.000 300.00 044 DELINEATOR (CLASS 1) EA 40.0000 320.00 28.000 1,120.00 045 ALTERNATIVE CRASH CUSHION SYSTEM EA 18,000.0000 18,000.00 1.000 18,000.00 046 CONCRETE BARRIER (TYPE 60) LF 160.0000 11,200.00 70.000 11,200.00 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,635.00 4,051.000 2,025.50 048 THERMOPLASTIC PAVEMENT MARKING SQFT 4.9000 735.00 145.000 710.50 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2500 420.00 69.000 362.25 PROGRAM CAS145 PAGE 3 DATE 07/09/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A5304 TIME 08:58 AM ESTIMATE NO. 08 BID OPENING 07/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/12 R.E. NAME: PARDO, ROMMEL DATE OF THIS ESTIMATE 07/09/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 051 INDUCTIVE LOOP DETECTOR REPLACE LS 20,000.0000 20,000.00 1.000 20,000.00 052 HEIGHT GAGE POLE RELOCATE LS 7,000.0000 7,000.00 1.000 7,000.00 PROGRAM CAS145 PAGE 4 DATE 07/09/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A5304 TIME 08:58 AM ESTIMATE NO. 08 BID OPENING 07/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/12 R.E. NAME: PARDO, ROMMEL DATE OF THIS ESTIMATE 07/09/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 524,347.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,274.18 114,307.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 10,274.18 638,654.88 053 MOBILIZATION LS 59,000.0000 59,000.00 1.000 59,000.00 ORIGINAL CONTRACT AMOUNT 591,488.40 TOTAL WORK COMPLETED 10,274.18 697,654.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 10,274.18 697,654.88 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/05/11 80 08/31/11 09/01/11 01/27/12 80 10 5 0 100% 100% PARDO, ROMMEL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/09/12