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 11/19/13 EST. NO.05 TIME 02:39 PM 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 --------------------------------------------------------------------------- 001 0044 1,201.48 E.W. @ F.A.(+) 100713 N 936670 0045 1,468.10 100813 N 936671 0047 1,468.10 101013 N 936673 0048 1,112.59 101113 N 936674 0049 1,201.48 101413 N 936675 0050 1,556.98 101513 N 936676 0051 1,556.98 101613 N 936677 0052 1,612.92 101713 N 936678 0053 1,112.59 101813 N 936679 0054 117.98 100713 N 936680 0055 235.96 100813 N 936681 0056 275.28 100913 N 936682 0057 157.31 101013 N 936683 0058 157.31 101113 N 936684 0059 157.31 101413 N 936685 0060 235.96 101513 N 936686 0061 235.96 101613 N 936687 0062 157.31 101713 N 936688 0063 157.31 101813 N 936689 0064 1,112.59 102213 N 941002 0065 1,112.59 102313 N 941004 0066 1,290.33 102413 N 941005 0067 1,112.59 102513 N 941007 0068 1,112.59 102813 N 941008 0069 1,468.10 102913 N 941009 0070 1,290.33 103013 N 941010 0071 1,112.59 110113 N 941011 0072 1,112.59 110413 N 941014 0073 1,112.59 110513 N 941016 0074 1,290.33 110613 N 941018 0075 1,112.59 110713 N 941020 0076 1,201.48 110813 N 941021 0077 157.31 102213 N 941022 0078 157.31 102313 N 941023 0079 157.31 102413 N 941024 0080 157.31 102513 N 941025 0081 157.31 102813 N 941026 0082 157.31 102913 N 941103 0083 157.31 103013 N 941142 0084 157.31 110113 N 941143 003 0003 80,000.00 E.W. @ L.S.(+) 080613 N 907801 110,878.68 TOTAL THIS ESTIMATE 28,921.44 TOTAL PREVIOUS ESTIMATE 139,800.12 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 11/19/13 EST. NO.05 TIME 02:39 PM R.E. NAME: BEACH, KATIE 05-0M9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ELECTRICAL POLE INSP -5,000.00 04 ANT 15 LDS @ 3K/DAY -45,000.00 05 -45,000.00 -50,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 04 0.00 -5,000.00 TOTAL DEDUCTIONS -45,000.00 -55,000.00 PROGRAM CAS145 PAGE 1 DATE 11/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 02:39 PM ESTIMATE NO. 05 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 11/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 11/19/13 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 1.000 2,500 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.076 76.00 1.000 1,000 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,800.00 39.000 7,800 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000 005 CONSTRUCTION AREA SIGNS LS 10,100.0000 10,100.00 0.091 919.10 0.900 9,090 006 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 1.000 135,000 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 910.00 26.000 910 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 009 TEMPORARY RAILING (TYPE K) LF 75.0000 16,500.00 220.000 16,500 010 TEMPORARY ALTERNATE CUSHION EA 2,600.0000 7,800.00 3.000 7,800 011 REMOVE OBJECT MARKER EA 15.0000 750.00 47.000 705.00 50.000 750 012 TREATED WOOD WASTE LB 0.0500 13,400.00 238,500.000 11,925.00 238,500.000 11,925 013 REMOVE METAL BEAM GUARD RAILING LF 8.0000 19,760.00 1,712.500 13,700.00 2,512.500 20,100 014 REMOVE SIGN STRUCTURE (EA) EA 4,000.0000 4,000.00 1.000 4,000 015 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 55,800.00 19,300.000 57,900 016 REMOVE DOWNDRAIN LF 50.0000 900.00 20.000 1,000 017 RECONSTRUCT METAL BEAM GUARD RAILING LF 22.0000 393,800.00 13,087.500 287,925.00 17,850.000 392,700 018 REMOVE CONCRETE CURB (LF) LF 20.0000 9,000.00 441.000 8,820 019 REMOVE CRASH CUSHION (SAND FILLED) EA 4,000.0000 4,000.00 1.000 4,000 020 ROADWAY EXCAVATION CY 185.0000 29,600.00 131.400 24,309 021 ROADWAY EXCAVATION (TYPE Z-2) CY 400.0000 22,400.00 61.800 24,720 (AERIALLY DEPOSITED LEAD) 022 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 PROGRAM CAS145 PAGE 2 DATE 11/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 02:39 PM ESTIMATE NO. 05 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 11/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 11/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 7.000 3,150 (F) 024 STRUCTURE BACKFILL (BRIDGE) CY 300.0000 1,200.00 4.000 1,200 (F) 025 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 11,000.00 77.700 7,770 026 MINOR HOT MIX ASPHALT TON 300.0000 96,000.00 267.500 80,250.00 342.470 102,741 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.7500 3,045.00 1,636.000 2,863.00 1,636.000 2,863 028 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 14,336.000 25,088.00 14,336.000 25,088 030 PLACE HOT MIX ASPHALT SQYD 180.0000 4,140.00 21.600 3,888.00 21.600 3,888 (MISCELLANEOUS AREA) 031 STRUCTURAL CONCRETE (BARRIER TRANSITION CY 1,500.0000 10,500.00 7.000 10,500 (F) BLOCK) 032 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 20,000.00 9.350 18,700 (F) 033 DRILL AND BOND DOWEL LF 125.0000 1,875.00 21.000 2,625 034 BAR REINFORCING STEEL (EPOXY COATED) LB 4.0000 2,376.00 594.000 2,376 (F) (BRIDGE) 035 ROADSIDE SIGN - ONE POST EA 400.0000 400.00 0.000 0 036 18" REINFORCED CONCRETE PIPE LF 140.0000 37,800.00 254.000 35,560 037 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 100.0000 1,500.00 18.000 1,800 (.079" THICK) 038 DRAINAGE INLET MARKER EA 100.0000 900.00 9.000 900.00 9.000 900 039 MINOR CONCRETE (CURB) (CY) CY 3,300.0000 1,980.00 0.600 1,980 040 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,302.00 2,151.000 4,302 (F) 041 GUARD RAILING DELINEATOR EA 20.0000 4,600.00 225.000 4,500.00 225.000 4,500 042 OBJECT MARKER (TYPE L-1) EA 50.0000 4,300.00 86.000 4,300.00 86.000 4,300 043 METAL BEAM GUARD RAILING (STEEL POST) LF 33.0000 155,760.00 3,700.000 122,100.00 4,637.500 153,037 044 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 2.000 8,400 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 560.0000 10,080.00 13.000 7,280.00 18.000 10,080 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 1.000 3,000.00 2.000 6,000 048 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 59,400.00 16.000 35,200.00 27.000 59,400 049 CRASH CUSHION (SCI-100 GM) EA 30,000.0000 30,000.00 1.000 30,000 PROGRAM CAS145 PAGE 3 DATE 11/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 02:39 PM ESTIMATE NO. 05 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 11/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 11/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 6,500 051 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 0.950 17,480 053 MODIFY SIGNAL LS 3,900.0000 3,900.00 0.240 936 054 MODIFY LIGHTING LS 9,000.0000 9,000.00 1.000 9,000 PROGRAM CAS145 PAGE 4 DATE 11/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9704 TIME 02:39 PM ESTIMATE NO. 05 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 11/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 11/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 604,619.10 1,279,400.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 110,878.68 139,800.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 715,497.78 1,419,200.62 055 MOBILIZATION LS 176,000.0000 176,000.00 0.050 8,800.00 1.000 176,000 ORIGINAL CONTRACT AMOUNT 1,912,753.00 TOTAL WORK COMPLETED 724,297.78 1,595,200.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -45,000.00 -55,000.00 TOTAL 679,297.78 1,540,200.62 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 03/01/13 85 06/03/13 06/03/13 11/21/13 93 13 8 0 95% 100% PROGRESS IS SATISFACTORY BEACH, KATIE RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/13