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 01/22/15 EST. NO. 024 TIME 08:32 AM R.E. NAME: SUTTI,RENEE' M. 10-0A8724 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0016 662.50 E.W. @ F.A.(+) 082214 N 0122.0 662.50 TOTAL THIS ESTIMATE 238,344.71 TOTAL PREVIOUS ESTIMATE 239,007.21 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 01/22/15 EST. NO. 024 TIME 08:32 AM R.E. NAME: SUTTI,RENEE' M. 10-0A8724 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF SPECS MC SE&C -197.42 002 CCO #10 HMA -18,800.00 015 HMA 14900@$1.50 -22,350.00 017 CPM SCHEDULE -10,000.00 018 CPM SCHEDULE -10,000.00 021 HMA 9720@$1.50 -14,580.00 021 OUT OD SPREC -151.49 023 HMA 2140 MT @1.50 -3,210.00 024 -3,210.00 -79,288.91 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 012 MISSING PAYROLLS -1,000.00 013 REC'ED #12 10,000.00 013 MISSING PAYROLLS -1,000.00 014 REC'ED PAYROLLS 2,000.00 015 MISSING PAYROLLS -1,500.00 019 REC'ED PAYROLLS 1,500.00 021 0.00 0.00 TOTAL DEDUCTIONS -3,210.00 -79,288.91 PROGRAM CAS145 PAGE 1 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 LOCATION PROGRESS ESTIMATE 10-STA-219-2.9/4.9 ----------------- BAY CITIES PAVING AND GRADING IN STANISLAUS COUNTY NEAR MODESTO INC ON ROUTE 219 FROM 0.4 KM EAST OF PO BOX 6227 DALE ROAD TO ROUTE 108 AND ON ROUTE CONCORD CA 94524 108 FROM 0.7 KM NORTH OF BANGS AVENUE TO 0.1KM S OF CHOW CHOW LANE FED. AID NO. HPLU-6210(9)E ,L-6210(9)E WIDEN TO 4 LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.250 1,875 002 TIME-RELATED OVERHEAD WDAY 1,940.0000 756,600.00 368.000 713,920 003 CONSTRUCTION SITE MANAGEMENT LS 9,000.0000 9,000.00 0.005 45.00 0.983 8,847 004 PREPARE STORM WATER POLLUTION LS 2,100.0000 2,100.00 0.010 21.00 0.905 1,900 PREVENTION PLAN 005 TEMPORARY SILT FENCE M 2.0000 26,400.00 0.000 0 006 TEMPORARY CONCRETE WASHOUT FACILITY EA 750.0000 3,750.00 1.000 750.00 5.000 3,750 007 TEMPORARY CONSTRUCTION ENTRANCE EA 2,100.0000 46,200.00 12.000 25,200 008 TEMPORARY COVER M2 2.5000 2,500.00 231.000 577 009 MOVE-IN/MOVE-OUT EA 793.0000 9,516.00 1.000 793 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 12,400.00 27.000 5,400 011 TEMPORARY HYDRAULIC MULCH M2 0.6900 68,310.00 0.000 0 (BONDED FIBER MATRIX) 012 STREET SWEEPING LS 34,000.0000 34,000.00 0.820 27,880 013 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 014 CONSTRUCTION AREA SIGNS LS 15,853.0000 15,853.00 0.010 158.53 0.901 14,283 015 TRAFFIC CONTROL SYSTEM LS 81,500.0000 81,500.00 0.010 815.00 0.870 70,905 016 TYPE III BARRICADE EA 120.0000 1,440.00 47.000 5,640 017 TEMPORARY PAVEMENT MARKING (PAINT) M2 28.5400 12,557.60 488.570 13,943 018 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.3200 40,392.00 29,607.190 39,081 019 CHANNELIZER (SURFACE MOUNTED) EA 26.4200 35,667.00 44.000 1,162 020 TEMPORARY PAVEMENT MARKER EA 3.1700 8,051.80 2,382.000 7,550 021 TEMPORARY DELINEATOR (CLASS 1) EA 32.0000 160.00 184.000 5,888 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 26,400.0000 26,400.00 0.030 792.00 0.930 24,552 PROGRAM CAS145 PAGE 2 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) M 30.5000 96,685.00 67.100 2,046 024 TEMPORARY CRASH CUSHION MODULE EA 211.4000 25,368.00 48.000 10,147 025 REMOVE FENCE M 10.2300 7,365.60 461.100 4,717 026 REMOVE GATE EA 120.0000 120.00 2.000 240 027 REMOVE MARKER EA 33.0000 429.00 0.000 0 028 REMOVE METAL BEAM GUARD RAILING M 32.0000 1,120.00 0.000 0 029 REMOVE FLARED END SECTION EA 106.0000 424.00 0.000 0 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.5900 34,344.00 510.970 812 STRIPE 031 REMOVE YELLOW THERMOPLASTIC PAVEMENT M2 52.8400 2,377.80 22.550 1,191 MARKING 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.0600 20,776.00 1,776.920 1,883 033 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 31.7100 8,878.80 66.410 2,105 034 REMOVE PAVEMENT MARKER EA 1.0600 3,042.20 54.000 57 035 REMOVE MILEPOST MARKER EA 5.2800 26.40 0.000 0 036 REMOVE ROADSIDE SIGN EA 84.5500 5,749.40 2.000 169 037 ABANDON DRYWELL EA 6,000.0000 126,000.00 1.000 6,000.00 21.000 126,000 038 REMOVE CULVERT M 71.7000 79,587.00 85.200 6,108.84 559.230 40,096 039 REMOVE VALVE EA 350.0000 2,450.00 3.000 1,050 040 REMOVE AIR VENT EA 600.0000 600.00 1.000 600 041 REMOVE INLET EA 620.0000 6,200.00 6.000 3,720.00 11.000 6,820 042 REMOVE HEADWALL EA 395.0000 395.00 1.000 395 043 REMOVE MANHOLE EA 1,320.0000 6,600.00 5.000 6,600 044 REMOVE ROCK SLOPE PROTECTION M3 200.0000 1,000.00 0.000 0 045 REMOVE DELINEATOR EA 5.3000 286.20 0.000 0 046 RECONSTRUCT FENCE M 64.0700 51,256.00 248.100 15,895 047 RESET ROADSIDE SIGN EA 423.0000 4,230.00 0.000 0 048 RELOCATE MAILBOX EA 120.0000 1,680.00 1.000 120 049 RELOCATE ROADSIDE SIGN EA 422.7500 31,706.25 12.000 5,073 PROGRAM CAS145 PAGE 3 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ADJUST MANHOLE TO GRADE EA 635.0000 5,715.00 0.000 0 051 ADJUST VALVE BOX EA 422.0000 3,798.00 0.000 0 052 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0900 46,968.00 855.300 2,642 053 REMOVE CONCRETE M3 102.0000 42,840.00 165.200 16,850 054 REMOVE CONCRETE (STRUCTURE) M3 220.0000 3,300.00 23.250 5,115 055 REMOVE CONCRETE (CHANNEL) M 40.0000 5,600.00 131.898 5,275 056 REMOVE CRASH CUSHION MODULE EA 53.0000 1,272.00 24.000 1,272 057 CLEARING AND GRUBBING LS 77,155.0000 77,155.00 1.000 77,155 058 DEVELOP WATER SUPPLY LS 11,000.0000 11,000.00 0.750 8,250 059 ROADWAY EXCAVATION M3 9.0000 820,800.00 755.000 6,795.00 108,793.030 979,137 060 LEAD COMPLIANCE PLAN LS 1,585.0000 1,585.00 0.750 1,188 061 IMPORTED MATERIAL (SHOULDER BACKING) TONN 24.0000 147,360.00 0.000 0 062 HIGHWAY PLANTING LS 33,300.0000 33,300.00 0.000 0 063 EROSION CONTROL (TYPE D) HA 7,030.5000 147,640.50 2.690 18,912 064 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 792.6500 9,511.80 2.000 1,585 065 MAINTAIN EXISTING PLANTED AREAS LS 22,200.0000 22,200.00 0.000 0 066 PLANT ESTABLISHMENT WORK LS 3,330.0000 3,330.00 0.000 0 067 IRRIGATION SYSTEM LS 22,195.0000 22,195.00 1.000 22,195 068 IRRIGATION SLEEVE M 85.0000 3,400.00 40.000 3,400 069 150 MM CORRUGATED HIGH DENSITY M 127.0000 15,240.00 118.000 14,986 POLYETHYLENE PIPE CONDUIT 070 CLASS 2 AGGREGATE BASE M3 46.1700 1,782,162.00 1,139.000 52,587.63 34,849.000 1,608,978 071 REPLACE ASPHALT CONCRETE SURFACING M3 436.2300 10,905.75 0.000 0 072 HOT MIX ASPHALT TONN 85.1800 6,167,032.00 2,142.860 182,528.81 41,400.060 3,526,457 073 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 9.8400 27,748.80 0.000 0 074 DATA CORE LS 7,900.0000 7,900.00 0.000 0 075 PLACE HOT MIX ASPHALT M2 17.2000 10,664.00 0.000 0 (MISCELLANEOUS AREA) 076 TACK COAT TONN 1,100.0000 154,000.00 18.310 20,141 PROGRAM CAS145 PAGE 4 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 303.3200 60,664.00 198.110 60,090 PILING (SOUND WALL) 078 MINOR CONCRETE (MINOR STRUCTURE) M3 420.2000 66,811.80 2.200 924.44 70.060 29,439 (F) 079 MINOR CONCRETE (BACKFILL) M3 286.0000 14,872.00 50.850 14,543 080 SOUND WALL (MASONRY BLOCK) M2 184.7000 158,287.90 804.920 148,668 (F) 081 FURNISH SIGN STRUCTURE (TRUSS) KG 9.5100 94,339.20 2,858.000 27,179.58 9,828.000 93,464 082 INSTALL SIGN STRUCTURE (TRUSS) KG 1.5300 15,177.60 9,920.000 15,177 (F) 083 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 16,900.00 4.630 601 (1.6 MM-UNFRAMED) 084 FURNISH SINGLE SHEET ALUMINUM SIGN M2 160.0000 1,760.00 0.000 0 (2.0 MM-UNFRAMED) 085 FURNISH SINGLE SHEET ALUMINUM SIGN M2 175.0000 1,400.00 0.000 0 (1.6 MM-FRAMED) 086 1220 MM CAST-IN-DRILLED-HOLE M 2,325.0000 27,900.00 11.000 25,575 CONCRETE PILE (SIGN FOUNDATION) 087 ROADSIDE SIGN - ONE POST EA 158.5500 30,124.50 22.000 3,488 088 ROADSIDE SIGN - TWO POST EA 212.0000 212.00 0.000 0 089 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 84.5500 1,521.90 0.000 0 METHOD) 090 900 MM REINFORCED CONCRETE PIPE M 361.0000 54,150.00 100.770 36,377 091 1050 MM REINFORCED CONCRETE PIPE M 435.0000 73,950.00 143.600 62,466 092 450 MM REINFORCED CONCRETE PIPE M 205.0000 600,650.00 26.800 5,494.00 2,655.700 544,418 (RUBBER GASKET JOINT) 093 600 MM REINFORCED CONCRETE PIPE M 281.0000 137,690.00 430.600 120,998 (RUBBER GASKET JOINT) 094 750 MM REINFORCED CONCRETE PIPE M 311.0000 87,080.00 254.760 79,230 (RUBBER GASKET JOINT) 095 450 MM CORRUGATED STEEL PIPE M 223.0000 21,185.00 110.500 24,641 (2.01 MM THICK) 096 STEEL AIR VENT M 600.0000 7,200.00 23.660 14,196 097 900 MM CORRUGATED STEEL PIPE M 1,100.0000 16,500.00 11.250 12,375 (3.51 MM THICK) 098 1800 MM PERPORATED STEEL PIPE M 894.0000 303,960.00 309.300 276,514 UNDERDRAIN (3.51 MM THICK) 099 2400 MM PERFORATED STEEL PIPE M 1,172.0000 105,480.00 90.000 105,480 UNDERDRAIN (4.27 MM THICK) 100 200 MM PLASTIC PIPE M 123.0000 369.00 3.000 369 101 900 MM CORRUGATED STEEL PIPE RISER M 1,245.0000 58,515.00 42.040 52,339 (3.51 MM THICK) 102 450 MM CONCRETE FLARED END SECTION EA 1,295.0000 55,685.00 37.000 47,915 103 600 MM CONCRETE FLARED END SECTION EA 1,688.0000 6,752.00 1.000 1,688 PROGRAM CAS145 PAGE 5 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 750 MM CONCRETE FLARED END SECTION EA 2,060.0000 2,060.00 0.000 0 105 900 MM PRECAST CONCRETE PIPE INLET M 296.0000 20,128.00 52.150 15,436 106 MANHOLE (TYPE B) EA 4,400.0000 52,800.00 11.000 48,400 107 FIELD VALVE STRUCTURE EA 2,460.0000 2,460.00 1.000 2,460 108 ROCK SLOPE PROTECTION M3 606.0000 35,148.00 30.800 18,664 (FACING, METHOD B) 109 ROCK SLOPE PROTECTION FABRIC M2 3.1500 787.50 127.400 401 110 MINOR CONCRETE (MISCELLANEOUS M3 317.0600 339,254.20 244.410 77,492.63 682.660 216,444 CONSTRUCTION) 111 MISCELLANEOUS IRON AND STEEL KG 2.9100 38,656.44 8,823.000 25,674 (F) 112 FRAME AND COVER EA 623.4400 24,314.16 30.000 18,703 113 CHAIN LINK FENCE (TYPE CL-1.8) M 35.0000 14,700.00 226.900 7,941 114 CHAIN LINK FENCE (TYPE CL-1.8, SLATTED) M 45.0000 59,850.00 0.000 0 115 CHAIN LINK GATE (TYPE CL-1.8) EA 1,400.0000 8,400.00 0.000 0 116 SURVEY MONUMENT (TYPE D) EA 792.6500 14,267.70 0.000 0 117 DELINEATOR (CLASS 1) EA 31.7100 4,756.50 0.000 0 118 MILEPOST MARKER EA 37.0000 185.00 0.000 0 119 OBJECT MARKER EA 37.0000 518.00 0.000 0 120 METAL BEAM GUARD RAILING M 74.0000 1,998.00 0.000 0 (2.1 M WOOD POST) 121 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 2,700.00 0.000 0 122 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,748.0000 8,244.00 0.000 0 123 THERMOPLASTIC TRAFFIC STRIPE M 1.5900 44,838.00 912.050 1,450 124 THERMOPLASTIC PAVEMENT MARKING M2 45.4500 81,810.00 183.140 8,323 125 THERMOPLASTIC TRAFFIC STRIPE M 1.2700 53,213.00 1,046.600 1,329 (SPRAYABLE) 126 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.6400 168.96 0.000 0 127 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2300 21,573.00 307.000 1,298 128 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,114.0000 2,114.00 0.010 21.14 0.970 2,050 SYSTEM ELEMENTS DURING CONSTRUCTION 129 SIGNAL AND LIGHTING (LOCATION 1) LS 211,370.0000 211,370.00 0.070 14,795.90 0.700 147,959 130 SIGNAL AND LIGHTING (LOCATION 2) LS 269,501.0000 269,501.00 0.770 207,515 PROGRAM CAS145 PAGE 6 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 SIGNAL AND LIGHTING (LOCATION 3) LS 269,501.0000 269,501.00 0.750 202,125 132 SIGNAL AND LIGHTING (LOCATION 4) LS 380,470.0000 380,470.00 0.050 19,023.50 0.170 64,679 133 LIGHTING (TEMPORARY) LS 47,560.0000 47,560.00 0.700 33,292 134 LIGHTING (PARKING LOT) LS 52,845.0000 52,845.00 1.000 52,845 135 CHANGEABLE MESSAGE SIGN SYSTEM LS 15,853.0000 15,853.00 0.150 2,377.95 0.950 15,060 (LOCATION 1) 136 CHANGEABLE MESSAGE SIGN SYSTEM LS 15,853.0000 15,853.00 0.130 2,060.89 0.950 15,060 (LOCATION 2) 137 EMERGENCY VEHICLE DETECTOR SYSTEM LS 5,284.0000 5,284.00 0.000 0 (LOCATION 1) 138 EMERGENCY VEHICLE DETECTOR SYSTEM LS 8,455.0000 8,455.00 0.000 0 (LOCATION 2) 139 EMERGENCY VEHICLE DETECTOR SYSTEM LS 8,455.0000 8,455.00 0.000 0 (LOCATION 3) 140 EMERGENCY VEHICLE DETECTOR SYSTEM LS 8,455.0000 8,455.00 0.000 0 (LOCATION 4) 141 TRAFFIC MONITORING STATION (LOCATION 1) LS 36,990.0000 36,990.00 0.500 18,495 142 TRAFFIC MONITORING STATION (LOCATION 2) LS 21,137.0000 21,137.00 0.500 10,568 143 WEATHER MONITORING STATION LS 15,853.0000 15,853.00 0.200 3,170.60 0.750 11,889 (LOCATION 1) 144 WEATHER MONITORING STATION LS 16,910.0000 16,910.00 0.150 2,536.50 0.750 12,682 (LOCATION 2) 145 CLOSED CIRCUIT TELEVISION SYSTEM LS 5,284.0000 5,284.00 0.150 792.60 0.650 3,434 (LOCATION 1) 146 CLOSED CIRCUIT TELEVISION SYSTEM LS 21,137.0000 21,137.00 0.100 2,113.70 0.600 12,682 (LOCATION 2) PROGRAM CAS145 PAGE 7 DATE 01/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A8724 TIME 08:32 AM ESTIMATE NO. 024 BID OPENING 05/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/15 R.E. NAME: SUTTI,RENEE' M. DATE OF THIS ESTIMATE 01/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 418,305.24 10,463,641.14 ADJUSTMENT OF COMPENSATION 0.00 10,124.11 EXTRA WORK 662.50 228,883.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 418,967.74 10,702,648.35 147 MOBILIZATION LS 111,000.0000 111,000.00 1.000 111,000 ORIGINAL CONTRACT AMOUNT 15,685,611.26 TOTAL WORK COMPLETED 418,967.74 10,813,648.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,210.00 -79,288.91 TOTAL 415,757.74 10,734,359.44 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 09/18/12 450 02/04/13 01/22/13 02/23/15 368 127 0 0 66% 82% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H SUTTI,RENEE' M. RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/15