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 08/23/11 EST. NO.05 TIME 10:39 AM R.E. NAME: H. J. BLOMMER 09-337704 --------------------------------------------------------------------------- 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 0001 699.80 E.W. @ F.A.(+) 020111 Y 0001.0 0002 692.05 020211 Y 0002.0 0003 359.74 020311 Y 0003.0 0006 362.98 062811 Y 0007.0 0007 773.31 063011 Y 0008.0 0008 682.18 062011 Y 0006.0 007 0002 88,148.14 A.C. @ L.S.(+) 081211 N 0002 0 91,718.20 TOTAL THIS ESTIMATE 90,558.32 TOTAL PREVIOUS ESTIMATE 182,276.52 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 08/23/11 EST. NO.05 TIME 10:39 AM R.E. NAME: H. J. BLOMMER 09-337704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-337704 TIME 10:39 AM ESTIMATE NO. 05 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/11 R.E. NAME: H. J. BLOMMER DATE OF THIS ESTIMATE 08/23/11 LOCATION PROGRESS ESTIMATE 09-MNO-395-23.6/27.1 ----------------- C C MYERS INC IN MONO COUNTY NEAR MAMMOTH LAKES P O BOX 2948 FROM 0.4 MILE SOUTH OF MAMMOTH RANCHO CORDOVA CA 957412948 CREEK BRIDGE TO 0.6 MILE NORTH OF ROUTE 395/203 SEPARATION FED. AID NO. NH-P395(231) E,BHNH-P395(231)E REHABILITATE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.310 620.00 0.520 1,040.00 003 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 004 TEMPORARY FIBER ROLL LF 3.3000 5,346.00 1,260.000 4,158.00 005 STREET SWEEPING LS 1,500.0000 1,500.00 0.000 0.00 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.375 1,500.00 0.500 2,000.00 007 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.600 4,500.00 008 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.220 2,200.00 0.630 6,300.00 009 FLASHING ARROW SIGN EA 2,500.0000 10,000.00 2.000 5,000.00 4.000 10,000.00 010 TYPE III BARRICADE EA 80.0000 3,920.00 23.000 1,840.00 46.000 3,680.00 011 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.3000 105,570.00 14,939.000 34,359.70 29,963.000 68,914.90 012 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 10.5000 5,355.00 252.000 2,646.00 504.000 5,292.00 013 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 19,800.00 284.000 8,520.00 627.000 18,810.00 014 FLASHING BEACON (PORTABLE) EA 400.0000 1,600.00 4.000 1,600.00 015 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.220 2,200.00 0.530 5,300.00 016 TEMPORARY RAILING (TYPE K) LF 35.0000 120,400.00 1,720.000 60,200.00 3,440.000 120,400.00 017 CONTRACTOR SUPPLIED BIOLOGIST (LS) LS 8,000.0000 8,000.00 0.041 328.00 0.868 6,944.00 018 NATURAL RESOURCE PROTECTION PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 019 REMOVE MARKER EA 1.0000 10.00 5.000 5.00 020 REMOVE PAINTED TRAFFIC STRIPE LF 1.3000 25,870.00 4,823.000 6,269.90 021 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 500.00 4.000 500.00 022 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.0000 48,033.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-337704 TIME 10:39 AM ESTIMATE NO. 05 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/11 R.E. NAME: H. J. BLOMMER DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DELINEATOR EA 5.0000 80.00 8.000 40.00 16.000 80.00 024 SALVAGE METAL BEAM GUARD RAILING LF 12.2000 10,248.00 420.000 5,124.00 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 27,000.00 0.000 0.00 026 REMOVE UNSOUND CONCRETE CF 50.0000 40,000.00 0.000 0.00 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2200 3,522.42 0.000 0.00 028 BRIDGE REMOVAL (PORTION), LOCATION A LS 28,000.0000 28,000.00 0.250 7,000.00 0.750 21,000.00 029 BRIDGE REMOVAL (PORTION), LOCATION B LS 42,000.0000 42,000.00 0.250 10,500.00 0.750 31,500.00 030 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 0.250 3,750.00 0.750 11,250.00 031 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 1.000 1,100.00 032 STRUCTURE EXCAVATION (BRIDGE) CY 100.0000 7,500.00 2.260 226.00 39.760 3,976.00 033 STRUCTURE BACKFILL (BRIDGE) CY 85.0000 5,780.00 33.760 2,869.60 33.760 2,869.60 034 IMPORTED MATERIAL (SHOULDER BACKING) TON 95.0000 28,500.00 0.000 0.00 035 FINISHING ROADWAY LS 10,000.0000 10,000.00 0.000 0.00 036 HOT MIX ASPHALT (TYPE A) TON 264.0000 142,560.00 0.000 0.00 037 RUMBLE STRIP STA 34.0000 4,080.00 0.000 0.00 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 54.5000 7,630.00 0.000 0.00 039 PLACE HOT MIX ASPHALT SQYD 52.3000 105,123.00 0.000 0.00 (MISCELLANEOUS AREA) 040 TACK COAT TON 1.0000 3.00 0.000 0.00 041 STRUCTURAL CONCRETE CY 975.0000 118,950.00 41.320 40,287.00 64.320 62,712.00 042 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 680.0000 39,440.00 20.870 14,191.60 31.370 21,331.60 043 ARCHITECTURAL TREATMENT WOOD GRAIN SQFT 5.0000 22,925.00 2,357.880 11,789.40 2,357.880 11,789.40 044 ARCHITECTURAL TREATMENT RIVER ROCK SQFT 7.0000 12,460.00 429.510 3,006.57 741.510 5,190.57 045 DRILL AND BOND DOWEL LF 40.0000 7,680.00 58.770 2,350.80 154.770 6,190.80 046 RAPID SETTING CONCRETE (PATCH) CF 90.0000 72,000.00 0.000 0.00 047 FURNISH POLYESTER CONCRETE OVERLAY CF 60.0000 72,000.00 0.000 0.00 048 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.9000 30,420.90 0.000 0.00 049 BAR REINFORCING STEEL (EPOXY COATED) LB 1.6000 53,545.60 11,610.000 18,576.00 23,071.000 36,913.60 (BRIDGE) PROGRAM CAS145 PAGE 3 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-337704 TIME 10:39 AM ESTIMATE NO. 05 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/11 R.E. NAME: H. J. BLOMMER DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 GALVANIC ANODES EA 27.0000 25,380.00 5.000 135.00 355.000 9,585.00 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 36.0000 792.00 0.000 0.00 (0.080"-FRAMED) 052 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 0.000 0.00 053 DELINEATOR (CLASS 2) EA 45.0000 720.00 0.000 0.00 054 MILEPOST MARKER EA 75.0000 300.00 0.000 0.00 055 OBJECT MARKER (TYPE L-1) EA 65.0000 520.00 0.000 0.00 056 METAL BEAM GUARD RAILING (7' POST) LF 55.0000 26,400.00 0.000 0.00 057 TUBULAR BICYCLE RAILING LF 85.0000 102,425.00 0.000 0.00 058 TRANSITION RAILING (TYPE WB) EA 3,200.0000 25,600.00 0.000 0.00 059 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 20,800.00 0.000 0.00 060 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 223.0000 183,083.00 410.580 91,559.34 410.580 91,559.34 061 CONCRETE BARRIER (TYPE 80A MODIFIED) LF 212.0000 81,408.00 190.770 40,443.24 190.770 40,443.24 062 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3800 24,130.00 0.000 0.00 063 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-337704 TIME 10:39 AM ESTIMATE NO. 05 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/11 R.E. NAME: H. J. BLOMMER DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 366,138.25 630,078.95 ADJUSTMENT OF COMPENSATION 88,148.14 178,148.14 EXTRA WORK 3,570.06 4,128.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 457,856.45 812,355.47 064 MOBILIZATION LS 100,000.0000 100,000.00 0.200 20,000.00 0.950 95,000.00 ORIGINAL CONTRACT AMOUNT 1,892,759.92 TOTAL WORK COMPLETED 477,856.45 907,355.47 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 477,856.45 907,355.47 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 12/14/10 100 02/01/11 00/00/00 10/31/11 52 90 0 0 49% 52% PROGRESS IS SATISFACTORY CCO *** SUSPENDED ON 02/01/11. H. J. BLOMMER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/11