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 06/15/09 EST. NO.07 TIME 01:13 PM R.E. NAME: TYLER LAVERING 05-0L2804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0027 623.30 E.W. @ F.A.(+) 051209 N 0057.0 0028 712.34 051309 N 0058.0 0029 578.79 051409 N 0059.0 0030 489.74 051809 N 0060.0 0031 712.34 051909 N 0061.0 002 0007 1,800.07 E.W. @ F.A.(+) 110708 N 0022.0 0008 567.24 021209 N 0047.0 0009 1,258.97 021309 N 0048.0 6,742.79 TOTAL THIS ESTIMATE 11,514.61 TOTAL PREVIOUS ESTIMATE 18,257.40 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 06/15/09 EST. NO.07 TIME 01:13 PM R.E. NAME: TYLER LAVERING 05-0L2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 04 SWPPP -10,148.75 06 HMA MIX DESIGN -1,500.00 07 ASPHALT PRICE INDEX -25,000.00 07 -26,500.00 -46,648.75 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -3,689.14 04 0.00 -3,689.14 TOTAL DEDUCTIONS -26,500.00 -50,337.89 PROGRAM CAS145 PAGE 1 DATE 06/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L2804 TIME 01:13 PM ESTIMATE NO. 07 BID OPENING 08/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/15/09 LOCATION PROGRESS ESTIMATE 05-MON-1-46.6/47.1 ----------------- PAVEX CONSTRUCTION CO IN MONTEREY COUNTY AT BIG SUR FROM 411 WALKER ST BIG SUR RIVER BRIDGE TO 0.8 KM PO BOX 50001 NORTH OF BIG SUR RIVER BRIDGE WATSONVILLE, CA 95077 411 WALKER ST WATSONVILLE, CA 95077 FED. AID NO. N O N E REALIGN LEFT TURN LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 20.0000 1,000.00 42.000 840.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.300 600.00 1.000 2,000.00 03 PREPARE STORM WATER POLLUTION LS 1,900.0000 1,900.00 0.750 1,425.00 PREVENTION PLAN 04 STREET SWEEPING LS 5,000.0000 5,000.00 0.200 1,000.00 1.000 5,000.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 06 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.200 400.00 1.000 2,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 15,300.0000 15,300.00 0.200 3,060.00 1.000 15,300.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,000.0000 3,000.00 0.200 600.00 1.000 3,000.00 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 1,440.00 723.000 1,446.00 723.000 1,446.00 S) STRIPE 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,780.00 0.000 0.00 S) 11 REMOVE CULVERT M 800.0000 9,600.00 12.000 9,600.00 12 REMOVE HEADWALL EA 1,500.0000 3,000.00 2.000 3,000.00 13 RESET ROADSIDE SIGN EA 225.0000 675.00 3.000 675.00 3.000 675.00 14 ADJUST FRAME AND COVER TO GRADE EA 775.0000 2,325.00 3.000 2,325.00 3.000 2,325.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 14.0000 8,960.00 247.000 3,458.00 S) 16 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 1.000 20,000.00 17 ROADWAY EXCAVATION M3 64.0000 51,840.00 827.000 52,928.00 18 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500.00 19 STRUCTURE EXCAVATION (RETAINING WALL) M3 110.0000 5,830.00 53.000 5,830.00 20 STRUCTURE BACKFILL (RETAINING WALL) M3 180.0000 4,680.00 26.000 4,680.00 21 PERVIOUS BACKFILL MATERIAL (RETAINING M3 94.0000 1,645.00 17.500 1,645.00 F) WALL) 22 IMPORTED MATERIAL (SHOULDER BACKING) TONN 330.0000 990.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L2804 TIME 01:13 PM ESTIMATE NO. 07 BID OPENING 08/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADSIDE CLEARING LS 2,500.0000 2,500.00 0.000 0.00 24 EROSION CONTROL (COMPOST BLANKET) M3 174.0000 17,400.00 0.000 0.00 S) 25 IRRIGATION SYSTEM LS 15,000.0000 15,000.00 1.000 15,000.00 1.000 15,000.00 S) 26 IRRIGATION SLEEVE M 30.0000 450.00 17.400 522.00 S) 27 CLASS 2 AGGREGATE BASE M3 80.0000 32,800.00 441.000 35,280.00 28 CLASS 3 AGGREGATE BASE M3 124.0000 1,364.00 11.000 1,364.00 29 HOT MIX ASPHALT (TYPE A) TONN 120.0000 157,200.00 1,191.150 142,938.00 1,475.620 177,074.40 30 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 22.0000 2,640.00 112.000 2,464.00 112.000 2,464.00 31 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 22.0000 440.00 17.000 374.00 17.000 374.00 32 TACK COAT TONN 1,000.0000 3,000.00 0.000 0.00 33 STRUCTURAL CONCRETE, RETAINING WALL M3 2,359.0000 42,462.00 18.000 42,462.00 F) 34 MINOR CONCRETE (MINOR STRUCTURE) M3 3,600.0000 6,840.00 1.900 6,840.00 F) 35 MINOR CONCRETE (BACKFILL) M3 190.0000 2,280.00 9.939 1,888.41 36 BAR REINFORCING STEEL (RETAINING WALL) KG 6.6000 5,346.00 810.000 5,346.00 SF) 37 450 MM PLASTIC PIPE M 200.0000 4,400.00 21.800 4,360.00 38 450 MM CORRUGATED STEEL PIPE M 800.0000 12,000.00 15.000 12,000.00 (2.77 MM THICK) 39 600 MM CORRUGATED STEEL PIPE M 370.0000 1,110.00 3.000 1,110.00 (2.77 MM THICK) 40 200 MM PERFORATED STEEL PIPE UNDERDRAIN M 245.0000 2,450.00 0.000 0.00 (1.63 MM THICK) 41 150 MM PLASTIC PIPE M 220.0000 8,800.00 34.800 7,656.00 42 FILTER FABRIC M2 30.0000 660.00 22.000 660.00 43 ROCK SLOPE PROTECTION M3 600.0000 3,000.00 5.000 3,000.00 5.000 3,000.00 (BACKING NO. 1, METHOD B) 44 ROCK SLOPE PROTECTION FABRIC M2 75.0000 2,250.00 30.000 2,250.00 30.000 2,250.00 45 MISCELLANEOUS IRON AND STEEL KG 5.4000 1,188.00 220.000 1,188.00 46 OBJECT MARKER (TYPE R) EA 100.0000 100.00 1.000 100.00 1.000 100.00 47 CABLE RAILING M 555.0000 4,995.00 0.000 0.00 48 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 1,750.00 30.900 1,545.00 30.900 1,545.00 S) 49 THERMOPLASTIC TRAFFIC STRIPE M 1.3000 1,989.00 1,641.000 2,133.30 1,641.000 2,133.30 S) (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 06/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L2804 TIME 01:13 PM ESTIMATE NO. 07 BID OPENING 08/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 40.00 10.000 50.00 10.000 50.00 S) 51 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 1,400.00 124.000 868.00 124.000 868.00 S) PROGRAM CAS145 PAGE 4 DATE 06/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L2804 TIME 01:13 PM ESTIMATE NO. 07 BID OPENING 08/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/09 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 181,453.30 463,687.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,742.79 18,257.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 188,196.09 481,944.51 52 MOBILIZATION LS 53,000.0000 53,000.00 1.000 53,000.00 ORIGINAL CONTRACT AMOUNT 534,819.00 TOTAL WORK COMPLETED 188,196.09 534,944.51 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -26,500.00 -50,337.89 TOTAL 161,696.09 484,606.62 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 09/15/08 70 10/06/08 10/06/08 06/21/09 82 86 27 5 86% 79% PROGRESS IS SATISFACTORY TYLER LAVERING RESIDENT ENGINEER PROGRAM CAS145 PAGE 13 DATE 06/15/09