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 02/23/07 EST. NO.05 TIME 12:52 PM R.E. NAME: LAVERING, TYLER 05-0E2414 --------------------------------------------------------------------------- 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 02/23/07 EST. NO.05 TIME 12:52 PM R.E. NAME: LAVERING, TYLER 05-0E2414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PYRLS -10,000.00 04 REL EST #4 10,000.00 05 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0E2414 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: LAVERING, TYLER DATE OF THIS ESTIMATE 02/23/07 LOCATION RERUN PROGRESS ESTIMATE 05-MON-183-0.0/R2.1 ----------------------- PAVEX CONSTRUCTION CO. IN MONTEREY COUNTY IN AND NEAR 411 WALKER ST. SALINAS AT ROUTE 183 AND 101 WATSONVILLE, CA SEPARATION AND FROM MONTEREY STREET TO 0.2 KM NORTH OF MARKET CIRCLE FED. AID NO. N O N E REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 02 TIME-RELATED OVERHEAD WDAY 2,500.0000 487,500.00 19.000 47,500.00 91.000 227,500.00 03 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.750 1,500.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.100 1,500.00 0.400 6,000.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 7,000.00 2.000 2,000.00 06 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.600 36,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 0.400 20,000.00 S) 08 TYPE III BARRICADE EA 150.0000 22,800.00 0.000 0.00 S) 09 TEMPORARY PAVEMENT MARKING (PAINT) M2 70.0000 14,700.00 0.000 0.00 S) 10 TEMPORARY TRAFFIC STRIPE (PAINT) M 7.0000 65,870.00 0.000 0.00 S) 11 CHANNELIZER (SURFACE MOUNTED) EA 125.0000 26,250.00 0.000 0.00 S) 12 TEMPORARY PAVEMENT MARKER EA 6.0000 11,460.00 0.000 0.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.100 1,500.00 0.400 6,000.00 S) 14 ABANDON CULVERT M 60.0000 600.00 0.000 0.00 15 ABANDON INLET EA 900.0000 900.00 0.000 0.00 16 REMOVE METAL BEAM GUARD RAILING M 34.0000 7,140.00 0.000 0.00 S) 17 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 12.0000 17,640.00 0.000 0.00 S) STRIPE 18 REMOVE YELLOW THERMOPLASTIC PAVEMENT M2 120.0000 2,520.00 0.000 0.00 S) MARKING 19 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 52.0000 1,040.00 0.000 0.00 S) 20 REMOVE SIGN STRUCTURE EA 7,500.0000 22,500.00 0.000 0.00 21 SALVAGE FRAME AND GRATE EA 300.0000 3,900.00 2.000 600.00 5.000 1,500.00 22 RECONSTRUCT CHAIN LINK FENCE M 75.0000 1,950.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0E2414 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: LAVERING, TYLER DATE OF THIS ESTIMATE 02/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RESET ROADSIDE SIGN (WOOD POST) EA 214.0000 214.00 0.000 0.00 24 RESET ROADSIDE SIGN (METAL POST) EA 280.0000 3,640.00 0.000 0.00 25 RELOCATE ROADSIDE SIGN EA 280.0000 840.00 0.000 0.00 26 ADJUST FIRE HYDRANT EA 2,500.0000 7,500.00 0.000 0.00 27 ADJUST FRAME AND COVER TO GRADE EA 650.0000 34,450.00 0.000 0.00 28 ADJUST PULL BOX TO GRADE EA 550.0000 4,400.00 0.000 0.00 29 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.3000 130,020.00 0.000 0.00 S) 30 REMOVE CONCRETE M3 118.0000 158,120.00 92.980 10,971.64 507.660 59,903.88 31 CLEARING AND GRUBBING LS 33,000.0000 33,000.00 0.750 24,750.00 32 ROADWAY EXCAVATION M3 43.0000 405,490.00 33.480 1,439.64 183.420 7,887.06 33 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.800 4,000.00 34 ROADWAY EXCAVATION (GORE REMOVAL) M3 148.0000 2,812.00 0.000 0.00 35 DECOMPOSED GRANITE M3 2,400.0000 4,800.00 0.540 1,296.00 0.540 1,296.00 S) 36 SLURRY CEMENT BACKFILL M3 200.0000 1,800.00 7.000 1,400.00 7.000 1,400.00 S) 37 PRUNE EXISTING PLANTS EA 500.0000 6,500.00 13.000 6,500.00 S) 38 CLASS 2 AGGREGATE BASE M3 77.0000 66,990.00 0.000 0.00 39 REPLACE ASPHALT CONCRETE SURFACING M3 434.0000 78,120.00 0.000 0.00 40 ASPHALT CONCRETE TONN 79.0000 2,425,300.00 0.000 0.00 41 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 23.0000 3,450.00 0.000 0.00 AREA) 42 ASPHALTIC EMULSION (PAINT BINDER) TONN 645.0000 54,180.00 0.000 0.00 43 MINOR CONCRETE (MINOR STRUCTURE) M3 3,200.0000 105,600.00 15.520 49,664.00 18.520 59,264.00 F) 44 MINOR CONCRETE (BACKFILL) M3 110.0000 7,590.00 17.290 1,901.90 33.290 3,661.90 F) 45 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 257,430.00 0.000 0.00 F) 46 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 25,743.00 0.000 0.00 SF) 47 1524 MM CAST IN DRILLED HOLE CONCRETE M 3,000.0000 60,000.00 0.000 0.00 S) PILE (SIGN FOUNDATION) 48 450 MM REINFORCED CONCRETE PIPE M 350.0000 59,500.00 25.340 8,869.00 46.340 16,219.00 49 600 MM REINFORCED CONCRETE PIPE M 365.0000 102,200.00 181.000 66,065.00 181.000 66,065.00 PROGRAM CAS145 PAGE 3 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0E2414 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: LAVERING, TYLER DATE OF THIS ESTIMATE 02/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 365 MM X 575 MM OVAL SHAPED REINFORCED M 480.0000 25,920.00 26.880 12,902.40 34.200 16,416.00 CONCRETE PIPE (CLASS II) 51 MANHOLE EA 7,200.0000 28,800.00 4.000 28,800.00 4.000 28,800.00 52 MINOR CONCRETE (MISCELLANEOUS M3 600.0000 804,000.00 259.840 155,904.00 596.470 357,882.00 CONSTRUCTION) 53 MISCELLANEOUS IRON AND STEEL KG 5.0000 15,660.00 1,080.000 5,400.00 1,188.000 5,940.00 SF) 54 DOUBLE METAL BEAM GUARD RAILING M 121.0000 6,050.00 0.000 0.00 S) (STEEL POST) 55 TRANSITION RAILING (TYPE WB) EA 3,575.0000 10,725.00 0.000 0.00 S) 56 END CAP (TYPE C) EA 75.0000 75.00 0.000 0.00 S) 57 END ANCHOR ASSEMBLY (TYPE SFT) EA 725.0000 725.00 0.000 0.00 S) 58 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,525.0000 5,050.00 0.000 0.00 S) 59 THERMOPLASTIC PAVEMENT MARKING M2 74.0000 41,440.00 0.000 0.00 S) 60 THERMOPLASTIC TRAFFIC STRIPE M 3.0000 20,430.00 0.000 0.00 S) (SPRAYABLE) 61 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.2000 7,584.00 0.000 0.00 S) 62 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.4000 9,216.00 0.000 0.00 S) 63 CLOSED CIRCUIT TELEVISION SYSTEM LS 100,000.0000 100,000.00 0.000 0.00 S) (LOCATION 1) 64 CLOSED CIRCUIT TELEVISION SYSTEM LS 33,000.0000 33,000.00 0.000 0.00 S) (LOCATION 2) 65 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 160,000.0000 160,000.00 0.000 0.00 S) 66 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 133,000.0000 133,000.00 0.100 13,300.00 0.100 13,300.00 S) 67 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 124,000.0000 124,000.00 0.200 24,800.00 0.400 49,600.00 S) 68 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 87,000.0000 87,000.00 0.300 26,100.00 0.600 52,200.00 S) 69 MODIFY LIGHTING AND SIGN ILLUMINATION LS 72,000.0000 72,000.00 0.000 0.00 S) 70 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 166,000.0000 166,000.00 0.300 49,800.00 0.650 107,900.00 S) PROGRAM CAS145 PAGE 4 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0E2414 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: LAVERING, TYLER DATE OF THIS ESTIMATE 02/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 514,713.58 1,184,734.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 514,713.58 1,184,734.84 71 MOBILIZATION LS 430,000.0000 430,000.00 0.750 322,500.00 ORIGINAL CONTRACT AMOUNT 7,166,134.00 TOTAL WORK COMPLETED 514,713.58 1,507,234.84 MATERIALS ON HAND ON SITE 94,143.44 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 524,713.58 1,601,378.28 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 09/08/06 195 09/25/06 09/25/06 07/18/07 92 6 0 2 21% 46% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H LAVERING, TYLER RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 02/23/07