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 07/18/13 EST. NO.03 TIME 02:33 PM R.E. NAME: BEACH, KATIE 05-0M9804 --------------------------------------------------------------------------- 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 0002 744.81 E.W. @ F.A.(+) 051413 N 2 0 0003 196.86 051413 N 3 0 0004 226.62 051513 N 4 0 0005 916.69 051513 N 5 0 0006 1,180.16 051313 N 6 0 0008 1,203.45 051013 N 8 0 4,468.59 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,468.59 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 07/18/13 EST. NO.03 TIME 02:33 PM R.E. NAME: BEACH, KATIE 05-0M9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE WPCP AND SUB REQUEST -47,571.13 03 -47,571.13 -47,571.13 TOTAL DEDUCTIONS -47,571.13 -47,571.13 PROGRAM CAS145 PAGE 1 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9804 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 02/13/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/18/13 LOCATION PROGRESS ESTIMATE 05-SCR-1-26.8/36.3 ----------------- DREAMBUILDER IN SANTA CRUZ COUNTY AT VARIOUS 1324 E LAWSON LANE LOCATIONS FROM 0.9 MILE N OF LAGUNA PLACENTIA CA 92870 RD TO WADDELL CREEK BRIDGE FED. AID NO. STPG-P001(575)E INSTALL MBGR & UPGRADE DRAINAGE SYS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY REINFORCED SILT FENCE LF 16.0000 6,080.00 1,194.000 19,104 002 TEMPORARY FENCE (TYPE ESA) LF 4.3000 1,376.00 0.000 0 003 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.160 480.00 0.460 1,380 004 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.750 2,250 PROGRAM 005 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 140.00 8.000 1,120 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.047 376.00 0.744 5,952 008 TRAFFIC CONTROL SYSTEM LS 81,672.0000 81,672.00 0.160 13,067.52 0.460 37,569 009 CHANNELIZER (SURFACE MOUNTED) EA 29.0000 1,044.00 52.000 1,508 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.160 960.00 0.460 2,760 011 TEMPORARY RAILING (TYPE K) LF 25.0000 23,000.00 1,270.000 31,750 012 TEMPORARY CRASH CUSHION MODULE EA 190.0000 18,240.00 38.860 7,383 013 REMOVE ENTRANCE TAPER EA 235.0000 2,115.00 1.000 235.00 5.000 1,175 014 REMOVE ANCHOR ASSEMBLY EA 200.0000 1,800.00 1.000 200.00 5.000 1,000 015 REMOVE METAL BEAM GUARD RAILING LF 20.0000 16,600.00 153.000 3,060.00 710.000 14,200 016 REMOVE ASPHALT CONCRETE DIKE LF 5.3000 17,066.00 340.000 1,802.00 2,744.000 14,543 017 REMOVE DOWNDRAIN (EA) EA 700.0000 6,300.00 1.000 700.00 5.000 3,500 018 HOT MIX ASPHALT (TYPE A) TON 245.0000 44,100.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.3000 1,150.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.3000 15,272.00 0.000 0 021 PLACE HOT MIX ASPHALT SQYD 17.0000 5,100.00 0.000 0 (MISCELLANEOUS AREA) 022 TACK COAT TON 2,500.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9804 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 02/13/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 43.0000 5,160.00 80.000 3,440 (.079" THICK) 024 12" ENTRANCE TAPER EA 700.0000 4,200.00 4.000 2,800 025 12" ANCHOR ASSEMBLY EA 300.0000 1,800.00 4.000 1,200 026 ROCK SLOPE PROTECTION CY 700.0000 3,500.00 0.000 0 (FACING, METHOD B) (CY) 027 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 570.00 0.000 0 028 INLET GRATE EA 900.0000 900.00 0.000 0 029 OBJECT MARKER (TYPE L-1) EA 76.0000 1,976.00 0.000 0 030 METAL BEAM GUARD RAILING (STEEL POST) LF 37.6000 454,960.00 3,625.000 136,300.00 3,625.000 136,300 031 METAL BEAM GUARD RAILING LF 42.0000 20,160.00 0.000 0 (7' STEEL POST) 032 CONCRETE BARRIER (TRANSITION) LF 160.0000 42,880.00 70.300 11,248.00 93.800 15,008 (F) 033 TRANSITION RAILING (TYPE WB) EA 7,500.0000 60,000.00 0.000 0 034 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 3,700.00 0.000 0 035 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 77,500.00 7.000 21,700.00 7.000 21,700 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.156 156.00 0.478 478 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M9804 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 02/13/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: BEACH, KATIE DATE OF THIS ESTIMATE 07/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 190,284.52 326,120.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,468.59 4,468.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 194,753.11 330,589.31 037 MOBILIZATION LS 100,000.0000 100,000.00 0.200 20,000.00 0.950 95,000 ORIGINAL CONTRACT AMOUNT 1,041,061.00 TOTAL WORK COMPLETED 214,753.11 425,589.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -47,571.13 -47,571.13 TOTAL 167,181.98 378,018.18 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 04/22/13 90 05/09/13 05/09/13 10/02/13 42 10 2 0 39% 46% PROGRESS IS SATISFACTORY BEACH, KATIE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/18/13