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 09/21/11 EST. NO.07 TIME 09:38 AM R.E. NAME: HARMINDER DEOL 10-0V1704 --------------------------------------------------------------------------- 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 0001 9,078.62 E.W. @ F.A.(+) 033011 N 0005.0 0002 2,310.00 052311 N 0007.0 0003 11,224.19 052611 N 0008.0 0005 84,660.00 E.W. @ U.P (+) 081511 N 1 0 107,272.81 TOTAL THIS ESTIMATE 15,545.15 TOTAL PREVIOUS ESTIMATE 122,817.96 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 09/21/11 EST. NO.07 TIME 09:38 AM R.E. NAME: HARMINDER DEOL 10-0V1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED CV TEST -5,000.00 02 FAIL AGG GRD 5-10-11 -1,050.00 03 LATE CLOSURE PICK UP -5,000.00 04 LATE CLOUSURE PICKUP -1,528.87 05 AGG CV OUT OF CC -1,050.00 07 -1,050.00 -13,628.87 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 06 REC'ED PAYROLLS 5,000.00 07 5,000.00 0.00 TOTAL DEDUCTIONS 3,950.00 -13,628.87 PROGRAM CAS145 PAGE 1 DATE 09/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1704 TIME 09:38 AM ESTIMATE NO. 07 BID OPENING 10/13/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 09/21/11 LOCATION PROGRESS ESTIMATE 10-SJ-5-32.6/49.8 ----------------- RGW VANGUARD A JOINT VENTURE IN SAN JOAQUIN COUNTY IN AND NEAR 550 GREENVILLE RD STOCKTON FROM HAMMER LANE LIVERMORE CA 94550 UNDERCROSSING TO SACRAMENTO COUNTY LINE FED. AID NO. IM-056(332) ,0056-332 (478)E HOT MIX ASPHALT OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.500 2,000.00 0.750 3,000.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 1,140.0000 342,000.00 20.000 22,800.00 106.000 120,840.00 004 CONSTRUCTION SITE MANAGEMENT LS 23,000.0000 23,000.00 0.150 3,450.00 0.500 11,500.00 005 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 1.000 2,500.00 PROGRAM 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 15,000.0000 15,000.00 0.250 3,750.00 0.750 11,250.00 007 CONSTRUCTION AREA SIGNS LS 3,900.0000 3,900.00 0.050 195.00 0.650 2,535.00 008 TRAFFIC CONTROL SYSTEM LS 930,000.0000 930,000.00 0.050 46,500.00 0.350 325,500.00 009 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 960.00 0.000 0.00 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 350.00 0.000 0.00 (LEFT IN PLACE) 011 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,000.0000 3,000.00 0.050 150.00 0.350 1,050.00 012 TEMPORARY RAILING (TYPE K) LF 22.0000 14,960.00 0.000 0.00 013 TEMPORARY CRASH CUSHION MODULE EA 320.0000 8,960.00 0.000 0.00 014 REMOVE METAL BEAM GUARD RAILING LF 8.0000 12,400.00 0.000 0.00 015 REMOVE THRIE BEAM BARRIER LF 5.0000 250.00 0.000 0.00 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 4,230.00 0.000 0.00 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 10,500.00 0.000 0.00 018 REMOVE PAVEMENT MARKER EA 0.1500 1,650.00 1,000.000 150.00 1,000.000 150.00 019 REMOVE ASPHALT CONCRETE DIKE LF 0.1600 12,576.00 0.000 0.00 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 469,300.00 13,000.000 16,900.00 18,000.000 23,400.00 021 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 022 IMPORTED MATERIAL (SHOULDER BACKING) TON 31.0000 170,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1704 TIME 09:38 AM ESTIMATE NO. 07 BID OPENING 10/13/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 09/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 024 HOT MIX ASPHALT TON 62.6500 3,145,030.00 2,052.000 128,557.80 2,702.000 169,280.30 025 PLACE ASPHALT CONCRETE DIKE (TYPE C) LF 0.6500 695.50 0.000 0.00 026 PLACE ASPHALT CONCRETE DIKE (TYPE E) LF 0.7200 54,792.00 0.000 0.00 027 PLACE ASPHALT CONCRETE DIKE (TYPE F) LF 0.8500 1,215.50 0.000 0.00 028 RUMBLE STRIP STA 36.0000 5,040.00 0.000 0.00 029 DATA CORE LS 15,000.0000 15,000.00 0.000 0.00 030 TACK COAT TON 1.0000 200.00 0.000 0.00 031 REPLACE CONCRETE PAVEMENT CY 291.0000 9,370,200.00 4,000.000 1,164,000.00 34,216.780 9,957,082.98 (RAPID STRENGTH CONCRETE) 032 DOWEL BAR (DRILL AND BOND) LF 6.0000 542,400.00 8,826.000 52,956.00 59,306.500 355,839.00 033 GRIND EXISTING CONCRETE SQYD 3.6500 2,314,100.00 137,000.000 500,050.00 285,795.000 1,043,151.75 PAVEMENT 034 MINOR CONCRETE (MINOR STRUCTURE) CY 500.0000 1,400.00 0.000 0.00 (F) 035 3" PLASTIC PIPE LF 8.0000 222,400.00 0.000 0.00 036 GUARD RAILING DELINEATOR EA 30.0000 6,900.00 0.000 0.00 037 OBJECT MARKER (TYPE L-1) EA 55.0000 1,815.00 0.000 0.00 038 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 22,600.00 0.000 0.00 039 DOUBLE METAL BEAM GUARD RAILING LF 19.0000 33,630.00 0.000 0.00 (WOODPOST) 040 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 23.0000 4,370.00 0.000 0.00 041 TRANSITION RAILING (TYPE STB) EA 3,000.0000 18,000.00 0.000 0.00 042 TRANSITION RAILING (TYPE WB) EA 2,400.0000 98,400.00 0.000 0.00 043 RAIL TENSIONING ASSEMBLY EA 525.0000 6,300.00 0.000 0.00 044 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,800.0000 50,400.00 0.000 0.00 045 CRASH CUSHION (TYPE CAT) EA 4,400.0000 52,800.00 0.000 0.00 046 CRASH CUSHION (TYPE CAT) BACKUP EA 350.0000 4,200.00 0.000 0.00 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3100 126,170.00 0.000 0.00 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 10,480.00 0.000 0.00 049 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 665.00 0.000 0.00 (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 09/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1704 TIME 09:38 AM ESTIMATE NO. 07 BID OPENING 10/13/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 09/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7600 14,490.00 0.000 0.00 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 43,040.00 0.000 0.00 (BROKEN 36-12) 052 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 560.00 0.000 0.00 (BROKEN 17-7) 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.4000 26,400.00 0.000 0.00 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 055 MODIFY TRAFFIC MONITORING STATION LS 20,750.0000 20,750.00 0.000 0.00 056 MODIFY SIGNAL (LOCATION 1) LS 17,350.0000 17,350.00 0.000 0.00 057 MODIFY SIGNAL (LOCATION 2) LS 18,000.0000 18,000.00 0.000 0.00 058 MODIFY SIGNAL (LOCATION 3) LS 24,000.0000 24,000.00 0.000 0.00 059 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 060 CRACK TREATMENT LNMI 5,200.0000 452,400.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1704 TIME 09:38 AM ESTIMATE NO. 07 BID OPENING 10/13/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 09/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,941,458.80 12,028,579.03 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 107,272.81 122,817.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,048,731.61 12,151,396.99 061 MOBILIZATION LS 984,000.0000 1,984,000.00 0.050 99,200.00 1.000 1,984,000.00 ORIGINAL CONTRACT AMOUNT 20,743,729.00 TOTAL WORK COMPLETED 2,147,931.61 14,135,396.99 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 3,950.00 -13,628.87 TOTAL 2,151,881.61 14,121,768.12 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 12/20/10 300 02/14/11 02/14/11 06/22/12 106 44 0 0 66% 35% PROGRESS IS SATISFACTORY CCO HARMINDER DEOL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/11