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 05/21/12 EST. NO.09 TIME 08:15 AM R.E. NAME: BERTHA ROMAN 05-0S9804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0098 632.84 E.W. @ F.A.(+) 040612 Y 0110.0 0101 544.85 041812 Y 0113.0 003 0067 16,110.90 E.W. @ L.S.(+) 032012 N 0067 0 17,288.59 TOTAL THIS ESTIMATE 43,414.93 TOTAL PREVIOUS ESTIMATE 60,703.52 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 05/21/12 EST. NO.09 TIME 08:15 AM R.E. NAME: BERTHA ROMAN 05-0S9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 05 RECD ANNUAL CEM-4401 10,000.00 06 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 06 MISS PAYROLLS -1,000.00 08 MISS PAYROLLS -10,000.00 09 -10,000.00 -21,000.00 OVERBID ITEMS OVERBID ITEM NO. 028 -216.87 01 OVERBID ITEM NO. 028 -195.19 02 OVERBID ITEM NO. 028 -21.69 06 OVERBID ITEM NO. 028 433.75 09 433.75 0.00 TOTAL DEDUCTIONS -9,566.25 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S9804 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 02/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/04/12 R.E. NAME: BERTHA ROMAN DATE OF THIS ESTIMATE 05/21/12 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 05-MON-1-0.0/ .0 ---------------------------------- AMERICAN CIVIL CONSTRUCTORS IN MONTEREY COUNTY FROM FOREST WEST COAST INC BOUNDARY VIADUCT TO TEMBLANDERO 3701 MALLARD DRIVE SLOUGH BENICIA CA 94510 FED. AID NO. N O N E REPLACE JOINT SEAL & SEAL BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 200.0000 200.00 1.000 200.00 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 1.000 13,000.00 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000.00 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 1.000 5,000.00 006 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 9,695.00 22,802.000 7,980.70 007 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 255.50 73.000 255.50 008 REMOVE CONTRAST TREATMENT SQFT 0.2500 878.75 188.000 47.00 009 REMOVE UNSOUND CONCRETE CF 40.0000 31,440.00 4.000 160.00 31.830 1,273.20 010 CLEAN BRIDGE DECK SQFT 0.1500 23,871.90 155,246.000 23,286.90 011 LEAD COMPLIANCE PLAN LS 2,250.0000 2,250.00 1.000 2,250.00 012 REPAIR SPALLED SURFACE CF 1,100.0000 226,600.00 93.800 103,180.00 351.300 386,430.00 013 CLEAN EXPANSION JOINT LF 10.0000 3,310.00 365.150 3,651.50 014 RAPID SETTING CONCRETE (PATCH) CF 42.0000 33,012.00 4.000 168.00 31.830 1,336.86 015 INJECT CRACK (EPOXY) LF 275.0000 4,950.00 33.000 9,075.00 016 JOINT SEAL (MR 1") LF 20.0000 5,020.00 284.900 5,698.00 017 JOINT SEAL (MR 2") LF 75.0000 6,000.00 80.250 6,018.75 018 GALVANIC ANODE EA 100.0000 8,000.00 79.000 7,900.00 019 TREAT BRIDGE DECK SQFT 0.1500 23,871.90 155,147.000 23,272.05 (F) 020 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 1.000 6,000.00 021 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 97,570.00 1,761.000 96,855.00 022 REPLACE CABLE RESTRAINER LB 10.0000 91,700.00 9,170.000 91,700.00 (F) PROGRAM CAS145 PAGE 2 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S9804 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 02/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/04/12 R.E. NAME: BERTHA ROMAN DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 DELINEATOR (CLASS 1) EA 50.0000 300.00 6.000 300.00 024 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 255.50 1,141.000 3,993.50 025 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 4,350.00 13,565.000 4,069.50 (SPRAYABLE) 026 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 160.00 84.000 168.00 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 875.00 331.000 827.50 PROGRAM CAS145 PAGE 3 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S9804 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 02/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/04/12 R.E. NAME: BERTHA ROMAN DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 103,508.00 801,588.96 ADJUSTMENT OF COMPENSATION 0.00 -1,300.00 EXTRA WORK 17,288.59 62,003.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 120,796.59 862,292.48 028 MOBILIZATION LS 78,211.4500 78,211.45 1.000 78,211.45 ORIGINAL CONTRACT AMOUNT 777,777.00 TOTAL WORK COMPLETED 120,796.59 940,503.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -9,566.25 -21,000.00 TOTAL 111,230.34 919,503.93 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 028 MOBILIZATION 77,777.70 78,211.45 433.75 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 04/19/11 100 09/06/11 05/04/11 05/04/12 139 108 37 3 100% 100% BERTHA ROMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/12