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 12/22/04 EST. NO.09 TIME 01:57 PM R.E. NAME: BARRY DUNLAP 05-465604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0005 3,992.10 E.W. @ F.A.(+) 042904 N 4-29M3 0007 7,855.25 043004 N 4-30M3 0013 1,022.69 051304 N 513MD0 006 0005 4,012.95 E.W. @ F.A.(+) 060904 N 6-9MC0 0032 1,978.71 062204 N 038240 18,861.70 TOTAL THIS ESTIMATE 45,485.22 TOTAL PREVIOUS ESTIMATE 64,346.92 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 12/22/04 EST. NO.09 TIME 01:57 PM R.E. NAME: BARRY DUNLAP 05-465604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PYRLS -10,000.00 04 RELEASE PORTION 5,000.00 05 RELEASE PORTION 4,000.00 06 MISSING PYRLS RECD 1,000.00 07 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-465604 TIME 01:57 PM ESTIMATE NO. 09 BID OPENING 01/07/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 12/22/04 LOCATION PROGRESS ESTIMATE 05-SCR-9-9.4/9.7 ----------------- PAVEX CONSTRUCTION IN SANTA CRUZ COUNTY IN BEN LOMOND 330 BLOMQUIST ST FROM GLEN ARBOR ROAD TO MILL STREET REDWOOD CITY CA 94063 FED. AID NO. ACST-S009(13)E ,PH-S009(13)E CONSTRUCT 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 CL-1.8) M 70.0000 2,450.00 23.000 1,610.00 02 TEMPORARY FENCE (TYPE ESA) M 19.0000 2,660.00 21.000 399.00 03 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 1.000 10,000.00 05 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.150 750.00 1.000 5,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000.00 S) 07 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 15,330.00 2,619.900 13,099.50 08 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 2,120.00 91.000 1,820.00 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 7,000.0000 14,000.00 2.000 14,000.00 10 TEMPORARY FLASHING BEACON LS 9,000.0000 9,000.00 0.800 7,200.00 11 ABANDON CULVERT EA 1,800.0000 3,600.00 1.000 1,800.00 12 REMOVE FENCE M 15.0000 525.00 23.000 345.00 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 10.0000 3,840.00 197.000 1,970.00 STRIPE 14 REMOVE TRAFFIC STRIPE M 3.0000 2,442.00 347.900 1,043.70 15 REMOVE ROADSIDE SIGN EA 150.0000 750.00 5.000 750.00 16 REMOVE PIPE M 190.0000 8,170.00 38.100 7,239.00 17 REMOVE INLET EA 800.0000 3,200.00 4.000 3,200.00 18 REMOVE JUNCTION BOX EA 800.0000 800.00 1.000 800.00 19 RESET ROADSIDE SIGN (ONE POST) EA 150.0000 1,200.00 8.000 1,200.00 8.000 1,200.00 20 MODIFY INLET EA 2,500.0000 2,500.00 1.000 2,500.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 14.0000 24,640.00 1,712.400 23,973.60 S) 22 REMOVE CONCRETE (MISCELLANEOUS) M3 210.0000 6,720.00 29.533 6,201.93 PROGRAM CAS145 PAGE 2 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-465604 TIME 01:57 PM ESTIMATE NO. 09 BID OPENING 01/07/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 12/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000.00 24 ROADWAY EXCAVATION M3 66.0000 123,420.00 1,882.750 124,261.50 25 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 26 IMPORTED BORROW M3 45.0000 22,950.00 510.000 22,950.00 27 HIGHWAY PLANTING LS 28,000.0000 28,000.00 0.898 25,144.00 S) 28 IMPORTED TOPSOIL M3 52.0000 11,440.00 152.000 7,904.00 29 MORTARED ROCK WALL M 700.0000 8,750.00 0.000 0.00 30 PLANT ESTABLISHMENT WORK LS 45,000.0000 45,000.00 0.028 1,260.00 0.063 2,835.00 S) 31 IRRIGATION SYSTEM LS 66,000.0000 66,000.00 0.956 63,096.00 S) 32 WATER METER LS 13,000.0000 13,000.00 1.000 13,000.00 33 100 MM CORRUGATED HDPE PIPE CONDUIT M 200.0000 7,200.00 56.000 11,200.00 (TYPE A) 34 200 MM CORRUGATED HIGH DENSITY M 200.0000 32,000.00 164.400 32,880.00 POLYETHYLENE PIPE CONDUIT 35 200 MM CORRUGATED HDPE PIPE CONDUIT M 200.0000 8,600.00 19.200 3,840.00 (TYPE A) 36 250 MM CORRUGATED HIGH DENSITY M 200.0000 4,400.00 18.000 3,600.00 POLYETHYLENE PIPE CONDUIT 37 CLASS 2 AGGREGATE BASE M3 70.0000 82,390.00 1,182.320 82,762.40 38 ASPHALT CONCRETE (TYPE A) TONN 64.0000 121,600.00 2,057.860 131,703.04 39 TEXTURED ASPHALT CONCRETE M2 144.0000 23,040.00 149.780 21,568.32 40 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 56.0000 9,520.00 23.670 1,325.52 AREA) 41 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 51.0000 867.00 49.500 2,524.50 42 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 51.0000 357.00 6.000 306.00 43 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 51.0000 1,275.00 6.000 306.00 44 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 49,500.00 30.900 46,350.00 45 SEGMENTAL RETAINING WALL M2 850.0000 41,650.00 53.490 45,466.50 46 PAINT CURB (2-COAT) M 7.0000 1,890.00 0.000 0.00 47 450 MM PLASTIC PIPE M 400.0000 8,800.00 24.000 9,600.00 48 600 MM PLASTIC PIPE M 210.0000 92,400.00 415.620 87,280.20 49 900 MM PRECAST CONCRETE PIPE INLET M 800.0000 3,200.00 3.900 3,120.00 PROGRAM CAS145 PAGE 3 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-465604 TIME 01:57 PM ESTIMATE NO. 09 BID OPENING 01/07/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 12/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MINOR CONCRETE (MISCELLANEOUS M3 400.0000 68,000.00 183.260 73,304.00 CONSTRUCTION) 51 INTEGRAL COLORED CONCRETE M3 500.0000 5,500.00 9.530 4,765.00 52 MINOR CONCRETE (CURB RAMP) M3 400.0000 2,400.00 8.514 3,405.60 53 MISCELLANEOUS IRON AND STEEL KG 4.0000 14,400.00 3,178.000 12,712.00 54 WOOD FENCE M 65.0000 2,275.00 24.000 1,560.00 55 OBJECT MARKER (TYPE P) EA 50.0000 50.00 0.000 0.00 56 HANDRAILING LS 3,500.0000 3,500.00 0.000 0.00 57 THERMOPLASTIC PAVEMENT MARKING M2 55.0000 5,390.00 118.440 6,514.20 S) 58 THERMOPLASTIC TRAFFIC STRIPE M 3.0000 6,300.00 2,135.000 6,405.00 S) (SPRAYABLE) 59 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 736.00 210.000 840.00 S) 60 LIGHTING LS 56,000.0000 56,000.00 0.950 53,200.00 S) 61 PEDESTRIAN LIGHTING STANDARD EA 4,000.0000 36,000.00 9.000 36,000.00 S) 62 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 3,000.0000 3,000.00 1.000 3,000.00 63 ELECTRIC SERVICE (IRRIGATION) LS 6,000.0000 6,000.00 1.000 6,000.00 64 MODIFY SIGNAL LS 12,000.0000 12,000.00 1.000 12,000.00 S) 65 CONCRETE BLOCK PAVER M2 100.0000 3,000.00 28.290 2,829.00 66 BENCH EA 2,200.0000 22,000.00 9.000 19,800.00 67 TRASH RECEPTACLE EA 2,600.0000 5,200.00 2.000 5,200.00 2.000 5,200.00 68 BICYCLE PARKING RACK EA 4,000.0000 8,000.00 2.000 8,000.00 2.000 8,000.00 69 BUS SHELTER EA 11,000.0000 22,000.00 2.000 22,000.00 PROGRAM CAS145 PAGE 4 DATE 12/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-465604 TIME 01:57 PM ESTIMATE NO. 09 BID OPENING 01/07/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 12/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 16,410.00 1,201,209.51 ADJUSTMENT OF COMPENSATION 0.00 2,903.43 EXTRA WORK 18,861.70 61,443.49 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 35,271.70 1,265,556.43 70 MOBILIZATION LS 95,000.0000 95,000.00 1.000 95,000.00 ORIGINAL CONTRACT AMOUNT 1,379,447.00 TOTAL WORK COMPLETED 35,271.70 1,360,556.43 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 35,271.70 1,360,556.43 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 03/18/04 870 04/12/04 04/19/04 02/07/08 152 17 2 61 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY BARRY DUNLAP RESIDENT ENGINEER PROGRAM CAS145 PAGE 17 DATE 12/22/04