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 03/04/13 EST. NO.03 TIME 03:56 PM R.E. NAME: BADE, TIM 02-2E2804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 03/04/13 EST. NO.03 TIME 03:56 PM R.E. NAME: BADE, TIM 02-2E2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CT CONSTRUCTION COST -478,661.40 03 UNAUTHORIZED MOBILIZ -14,500.00 03 -493,161.40 -493,161.40 LIQUIDATED DAMAGES 83 DAYS @ $1900/DAY -157,700.00 03 -157,700.00 -157,700.00 TOTAL DEDUCTIONS -650,861.40 -650,861.40 PROGRAM CAS145 PAGE 1 DATE 03/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2804 TIME 03:56 PM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/12/12 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 03/04/13 LOCATION RERUN FINAL ESTIMATE 02-MOD-139-R2.2/ .0 -------------------- COAST CONSTRUCTION INC IN MODOC COUNTY AT VARIOUS 4460 REDWOOD HWY SUITE 16 LOCATIONS SAN RAFAEL CA 94903 FED. AID NO. N O N E BRIDGE MAINTENANCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750 PROGRAM 003 TEMPORARY MULCH CY 100.0000 3,000.00 0.000 0 004 TEMPORARY FIBER ROLL LF 6.0000 600.00 0.000 0 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0 006 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.800 9,600 007 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 0.320 20,800 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 0.320 3,840 009 REMOVE METAL BEAM GUARD RAILING LF 10.0000 6,500.00 0.000 0 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 2,500.00 596.000 1,490 011 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.2500 28,118.75 19,120.000 23,900 012 REMOVE POLYESTER CONCRETE OVERLAY SQFT 2.0000 7,936.00 3,770.000 7,540 013 RECONSTRUCT METAL BEAM GUARD RAILING LF 28.0000 21,560.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 4,755.00 0.000 0 015 REMOVE UNSOUND CONCRETE CF 20.0000 3,240.00 0.000 0 016 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3500 11,313.75 0.000 0 017 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.750 2,250 018 HOT MIX ASPHALT (TYPE A) TON 230.0000 174,800.00 0.000 0 019 TACK COAT TON 1,000.0000 1,300.00 0.000 0 020 GRIND EXISTING CONCRETE DECK SQFT 10.0000 5,950.00 0.000 0 021 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 37,200.00 0.000 0 022 CLEAN EXPANSION JOINT LF 12.0000 2,292.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2804 TIME 03:56 PM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/12/12 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 03/04/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RAPID SETTING CONCRETE (PATCH) CF 40.0000 6,480.00 0.000 0 024 FURNISH POLYESTER CONCRETE OVERLAY CF 65.0000 157,625.00 0.000 0 025 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 64,650.00 0.000 0 (F) 026 JOINT SEAL (MR 1/2") LF 30.0000 3,300.00 0.000 0 027 JOINT SEAL (MR 2") LF 100.0000 8,100.00 0.000 0 028 PUBLIC SAFETY PLAN LS 1,000.0000 1,000.00 0.000 0 029 TRANSITION RAILING (TYPE WB) EA 3,800.0000 72,200.00 5.800 22,040 030 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 18,500.00 0.000 0 031 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 21,700.00 0.000 0 032 THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 19,440.00 0.000 0 (SPRAYABLE) 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 034 TRAFFIC MONITORING STATION LS 1,500.0000 1,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2804 TIME 03:56 PM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/12/12 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 03/04/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 92,210.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,641.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 93,851.12 035 MOBILIZATION LS 58,000.0000 58,000.00 0.250 14,500.00 1.000 58,000 ORIGINAL CONTRACT AMOUNT 839,060.50 TOTAL WORK COMPLETED 14,500.00 151,851.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -650,861.40 -650,861.40 TOTAL -636,361.40 -499,010.28 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 05/05/11 90 07/07/11 06/13/11 01/12/12 89 3 0 0 100% 100% BADE, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 03/04/13