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 06/02/11 EST. NO.10 TIME 09:43 AM R.E. NAME: MICHAEL WEBER 06-490004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 323.39 E.W. @ F.A.(+) 042711 N 0026.5 323.39 TOTAL THIS ESTIMATE 85,320.59 TOTAL PREVIOUS ESTIMATE 85,643.98 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 06/02/11 EST. NO.10 TIME 09:43 AM R.E. NAME: MICHAEL WEBER 06-490004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MBGR CERTS -10,000.00 04 PUNCHLIST -2,000.00 04 RHMA371 CERTS EPROF -8,000.00 04 RECD MBGR CERTS 10,000.00 05 PUNCHLIST COMPLETED 2,000.00 08 MISS CEM 4401 -10,000.00 09 0.00 -18,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 03 RECD PYRL #3 5,000.00 06 MISS PYRL -1,000.00 09 0.00 -1,000.00 OTHER OUTSTANDING DOCUMENTS MISS CEM 2402F -10,000.00 09 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -29,000.00 PROGRAM CAS145 PAGE 1 DATE 06/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-490004 TIME 09:43 AM ESTIMATE NO. 10 BID OPENING 03/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/27/11 R.E. NAME: MICHAEL WEBER DATE OF THIS ESTIMATE 06/02/11 LOCATION SEMI-FINAL ESTIMATE 06-KIN-198-R9.2/R14.7 ------------------- FLATIRON WEST INC IN KINGS COUNTY IN AND NEAR LEMOORE BENICIA CA 94510 FROM 0.3 MILE EAST OF ROUTE 41/198 SEPARATION TO 14TH AVENUE UNDERCROSSING FED. AID NO. ACNH-P198(52)E RUBBERIZED ASPHALT CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM 04 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000.00 05 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,000.0000 1,000.00 1.000 1,000.00 07 REMOVE TERMINAL SECTION EA 250.0000 500.00 0.000 0.00 08 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 4,675.00 4,670.000 3,969.50 09 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 5,960.00 787.000 3,148.00 10 REMOVE ASPHALT CONCRETE DIKE LF 0.2500 1,775.00 4,848.000 1,212.00 11 RECONSTRUCT METAL BEAM GUARD RAILING LF 62.0000 12,400.00 0.000 0.00 12 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2000 39,360.00 38,581.503 46,297.80 13 LEAD COMPLIANCE PLAN LS 500.0000 500.00 1.000 500.00 14 IMPORTED MATERIAL (SHOULDER BACKING) TON 56.0000 4,592.00 102.500 5,740.00 15 CRACK TREATMENT LNMI 3,460.0000 44,980.00 11.340 39,236.40 16 CAP ASPHALT CONCRETE DIKE LF 0.6600 13,200.00 24,989.000 16,492.74 17 HOT MIX ASPHALT (TYPE A) TON 73.0000 270,100.00 3,677.020 268,422.46 18 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 93.7000 1,218,100.00 12,511.460 1,172,323.80 19 RUMBLE STRIP STA 24.0000 10,560.00 402.990 9,671.76 20 DATA CORE LS 3,250.0000 3,250.00 1.000 3,250.00 21 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 0.6600 85.80 128.000 84.48 22 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.6600 4,494.60 4,780.000 3,154.80 PROGRAM CAS145 PAGE 2 DATE 06/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-490004 TIME 09:43 AM ESTIMATE NO. 10 BID OPENING 03/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/27/11 R.E. NAME: MICHAEL WEBER DATE OF THIS ESTIMATE 06/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.6600 112.20 206.000 135.96 24 TACK COAT TON 1,200.0000 42,000.00 27.500 33,000.00 25 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 1,500.00 2.000 1,500.00 26 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 4,600.00 2.000 4,600.00 27 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 16,025.00 67,406.500 16,851.63 28 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7800 2,145.00 3,671.000 2,863.38 29 THERMOPLASTIC PAVEMENT MARKING SQFT 2.2500 3,352.50 2,024.000 4,554.00 30 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 289.00 1,206.000 205.02 (BROKEN 12-3) 31 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 4,947.00 29,089.000 4,945.13 (BROKEN 36-12) 32 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 54.40 310.000 52.70 (BROKEN 17-7) 33 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,220.00 1,584.000 3,168.00 34 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 35 DETECTOR LOOP LS 5,000.0000 5,000.00 1.000 5,000.00 PROGRAM CAS145 PAGE 3 DATE 06/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-490004 TIME 09:43 AM ESTIMATE NO. 10 BID OPENING 03/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/27/11 R.E. NAME: MICHAEL WEBER DATE OF THIS ESTIMATE 06/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 1,683,629.56 ADJUSTMENT OF COMPENSATION 0.00 33,411.23 EXTRA WORK 323.39 52,232.75 SUBTOTAL AMOUNT EARNED 323.39 1,769,273.54 ORIGINAL CONTRACT AMOUNT 1,751,027.50 TOTAL WORK COMPLETED 323.39 1,769,273.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -29,000.00 TOTAL 323.39 1,740,273.54 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 04/20/10 30 08/09/10 08/09/10 04/27/11 39 141 8 3 100% 100% MICHAEL WEBER RESIDENT ENGINEER PROGRAM CAS145 DATE 06/02/11