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 08/22/13 EST. NO.01 TIME 10:36 AM R.E. NAME: CROSBY, TIM 03-3F0304 --------------------------------------------------------------------------- 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 08/22/13 EST. NO.01 TIME 10:36 AM R.E. NAME: CROSBY, TIM 03-3F0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0304 TIME 10:36 AM ESTIMATE NO. 01 BID OPENING 02/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 08/22/13 LOCATION RERUN PROGRESS ESTIMATE 03-NEV-80-R12.3/13.3 ----------------------- SIERRA NEVADA CONSTRUCTION INC IN NEVADA COUNTY NEAR TRUCKEE FROM P O BOX 50760 0.4 MILE WEST OF DONNER PASS ROAD SPARKS NV 89435 OC TO 0.1 MILE EAST OF DONNER PASS OC FED. AID NO. HSNH-804(198) INSTALL CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 500.0000 500.00 1.000 500.00 1.000 500 002 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.800 2,640.00 0.800 2,640 003 TRAFFIC CONTROL SYSTEM LS 127,839.2000 127,839.20 0.500 63,919.60 0.500 63,919 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 500.00 5.000 250.00 5.000 250 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 006 TEMPORARY RAILING (TYPE K) LF 50.0000 28,000.00 420.000 21,000.00 420.000 21,000 007 TEMPORARY CRASH CUSHION (ABSORB 350) EA 10,000.0000 20,000.00 1.500 15,000.00 1.500 15,000 008 JOB SITE MANAGEMENT LS 500.0000 500.00 0.500 250.00 0.500 250 009 PREPARE STORM WATER POLLUTION PREVENTION LS 500.0000 500.00 0.750 375.00 0.750 375 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 2,000.00 0.000 0 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 1.0000 4.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,050.00 5.000 750.00 5.000 750 014 STREET SWEEPING LS 500.0000 500.00 0.500 250.00 0.500 250 015 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 016 ABANDON CULVERT (EA) EA 2,000.0000 2,000.00 0.000 0 017 REMOVE INLET EA 1,000.0000 2,000.00 1.000 1,000.00 1.000 1,000 018 REMOVE CONCRETE BARRIER LF 60.0000 9,000.00 120.000 7,200.00 120.000 7,200 019 SAND BACKFILL CY 200.0000 1,400.00 0.000 0 020 REMOVE CRASH CUSHION EA 285.0000 570.00 20.000 5,700.00 20.000 5,700 021 ROADWAY EXCAVATION CY 35.0000 126,000.00 594.000 20,790.00 594.000 20,790 022 CONCRETE BACKFILL CY 500.0000 800.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0304 TIME 10:36 AM ESTIMATE NO. 01 BID OPENING 02/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE BASE (CY) CY 21.0000 69,300.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 80.0000 289,600.00 0.000 0 025 MINOR HOT MIX ASPHALT TON 85.0000 5,100.00 0.000 0 026 PLACE HOT MIX ASPHALT SQYD 20.0000 5,000.00 0.000 0 (MISCELLANEOUS AREA) 027 TACK COAT TON 1.0000 9.00 0.000 0 028 54" CAST-IN-DRILLED-HOLE CONCRETE LF 1,000.0000 49,000.00 0.000 0 PILE (SIGN FOUNDATION) 029 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 9,750.00 3.220 4,830.00 3.220 4,830 (F) 030 FURNISH SIGN STRUCTURE (TRUSS) LB 5.0000 124,455.00 0.000 0 (F) 031 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 7,467.30 0.000 0 (F) 032 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 27.0000 10,800.00 0.000 0 033 18" PLASTIC PIPE LF 75.0000 6,750.00 80.000 6,000.00 80.000 6,000 034 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 1,050.00 0.000 0 CONSTRUCTION) 035 MISCELLANEOUS IRON AND STEEL LB 1.5000 1,792.50 0.000 0 (F) 036 METAL BEAM GUARD RAILING LF 65.0000 8,450.00 0.000 0 037 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 6,500.00 0.000 0 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 665.0000 1,330.00 0.000 0 039 CRASH CUSHION EA 10,200.0000 10,200.00 0.000 0 (X-TENSION MEDIAN ATTENUATOR FULL SYSTEM) 040 CONCRETE BARRIER (TYPE 60S) LF 51.0000 47,430.00 0.000 0 041 CONCRETE BARRIER (TYPE 60SF) LF 285.0000 94,050.00 0.000 0 042 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.0000 6,310.00 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 044 SIGN ILLUMINATION LS 16,500.0000 16,500.00 0.000 0 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 CONCRETE BARRIER (TYPE 60SC) LF 80.0000 140,000.00 0.000 0 047 CRASH CUSHION (TYPE TRACC) EA 18,400.0000 18,400.00 0.000 0 048 REMOVE PIPE (LF) LF 300.0000 1,800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0304 TIME 10:36 AM ESTIMATE NO. 01 BID OPENING 02/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 12,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0304 TIME 10:36 AM ESTIMATE NO. 01 BID OPENING 02/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 151,954.60 151,954.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 151,954.60 151,954.60 ORIGINAL CONTRACT AMOUNT 1,276,007.00 TOTAL WORK COMPLETED 151,954.60 151,954.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 151,954.60 151,954.60 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 05/24/13 30 07/18/13 07/18/13 09/11/13 14 10 -1 0 12% 48% PROGRESS IS SATISFACTORY CROSBY, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/13