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 07/19/13 EST. NO.01 TIME 07:25 AM R.E. NAME: BEACH, KATIE 05-0M9704 --------------------------------------------------------------------------- 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 07/19/13 EST. NO.01 TIME 07:25 AM R.E. NAME: BEACH, KATIE 05-0M9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 07:25 AM ESTIMATE NO. 01 BID OPENING 10/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/19/13 LOCATION PROGRESS ESTIMATE 05-SCR-1-17.4/26.0 ----------------- CORAL CONSTRUCTION COMPANY ON ROUTE 1 IN AND NEAR SANTA CRUZ P O BOX 347 BETWEEN SAN LORENZO RIVER BRIDGE WILSONVILLE CA 97070 PM 17.4 AND LAGUNA ROAD PM 26.00 FED. AID NO. STPG-P001(566)66E RECONSTRUCT METAL BEAM GUARDRAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.365 912.50 0.365 912 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,800.00 8.000 1,600.00 8.000 1,600 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0 005 CONSTRUCTION AREA SIGNS LS 10,100.0000 10,100.00 0.600 6,060.00 0.600 6,060 006 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 0.365 49,275.00 0.365 49,275 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 910.00 16.000 560.00 16.000 560 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.365 3,650.00 0.365 3,650 009 TEMPORARY RAILING (TYPE K) LF 75.0000 16,500.00 140.000 10,500.00 140.000 10,500 010 TEMPORARY ALTERNATE CUSHION EA 2,600.0000 7,800.00 2.000 5,200.00 2.000 5,200 011 REMOVE OBJECT MARKER EA 15.0000 750.00 0.000 0 012 TREATED WOOD WASTE LB 0.0500 13,400.00 0.000 0 013 REMOVE METAL BEAM GUARD RAILING LF 8.0000 19,760.00 0.000 0 014 REMOVE SIGN STRUCTURE (EA) EA 4,000.0000 4,000.00 0.000 0 015 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 55,800.00 0.000 0 016 REMOVE DOWNDRAIN LF 50.0000 900.00 0.000 0 017 RECONSTRUCT METAL BEAM GUARD RAILING LF 22.0000 393,800.00 0.000 0 018 REMOVE CONCRETE CURB (LF) LF 20.0000 9,000.00 0.000 0 019 REMOVE CRASH CUSHION (SAND FILLED) EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 020 ROADWAY EXCAVATION CY 185.0000 29,600.00 14.000 2,590.00 14.000 2,590 021 ROADWAY EXCAVATION (TYPE Z-2) CY 400.0000 22,400.00 0.000 0 (AERIALLY DEPOSITED LEAD) 022 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 PROGRAM CAS145 PAGE 2 DATE 07/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 07:25 AM ESTIMATE NO. 01 BID OPENING 10/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE EXCAVATION (BRIDGE) CY 450.0000 3,150.00 5.000 2,250.00 5.000 2,250 (F) 024 STRUCTURE BACKFILL (BRIDGE) CY 300.0000 1,200.00 0.000 0 (F) 025 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 11,000.00 0.000 0 026 MINOR HOT MIX ASPHALT TON 300.0000 96,000.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.7500 3,045.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.7500 700.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.7500 26,425.00 0.000 0 030 PLACE HOT MIX ASPHALT SQYD 180.0000 4,140.00 0.000 0 (MISCELLANEOUS AREA) 031 STRUCTURAL CONCRETE (BARRIER TRANSITION CY 1,500.0000 10,500.00 0.000 0 (F) BLOCK) 032 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 20,000.00 0.000 0 (F) 033 DRILL AND BOND DOWEL LF 125.0000 1,875.00 0.000 0 034 BAR REINFORCING STEEL (EPOXY COATED) LB 4.0000 2,376.00 0.000 0 (F) (BRIDGE) 035 ROADSIDE SIGN - ONE POST EA 400.0000 400.00 0.000 0 036 18" REINFORCED CONCRETE PIPE LF 140.0000 37,800.00 0.000 0 037 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 100.0000 1,500.00 0.000 0 (.079" THICK) 038 DRAINAGE INLET MARKER EA 100.0000 900.00 0.000 0 039 MINOR CONCRETE (CURB) (CY) CY 3,300.0000 1,980.00 0.000 0 040 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,302.00 0.000 0 (F) 041 GUARD RAILING DELINEATOR EA 20.0000 4,600.00 0.000 0 042 OBJECT MARKER (TYPE L-1) EA 50.0000 4,300.00 0.000 0 043 METAL BEAM GUARD RAILING (STEEL POST) LF 33.0000 155,760.00 0.000 0 044 VEGETATION CONTROL (ASPHALT COMPOSITE) SQFT 6.5000 444,600.00 0.000 0 045 TRANSITION RAILING (TYPE WB) EA 4,200.0000 8,400.00 0.000 0 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 560.0000 10,080.00 0.000 0 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 048 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 59,400.00 0.000 0 049 CRASH CUSHION (SCI-100 GM) EA 30,000.0000 30,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 07:25 AM ESTIMATE NO. 01 BID OPENING 10/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ALTERNATE CRASH CUSHION SYSTEM EA 6,500.0000 6,500.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 RELOCATE EXTINGUISHABLE MESSAGE SIGN LS 18,400.0000 18,400.00 0.560 10,304.00 0.560 10,304 053 MODIFY SIGNAL LS 3,900.0000 3,900.00 0.240 936.00 0.240 936 054 MODIFY LIGHTING LS 9,000.0000 9,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 07:25 AM ESTIMATE NO. 01 BID OPENING 10/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 101,087.50 101,087.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 101,087.50 101,087.50 055 MOBILIZATION LS 176,000.0000 176,000.00 0.500 88,000.00 0.500 88,000 ORIGINAL CONTRACT AMOUNT 1,912,753.00 TOTAL WORK COMPLETED 189,087.50 189,087.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 189,087.50 189,087.50 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 03/01/13 85 06/03/13 06/03/13 10/02/13 31 7 0 0 12% 36% PROGRESS IS SATISFACTORY BEACH, KATIE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/19/13