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 10/21/13 EST. NO.05 TIME 02:41 PM R.E. NAME: DAVIS, ALAN 07-228204 --------------------------------------------------------------------------- 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 10/21/13 EST. NO.05 TIME 02:41 PM R.E. NAME: DAVIS, ALAN 07-228204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228204 TIME 02:41 PM ESTIMATE NO. 05 BID OPENING 11/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 10/21/13 LOCATION PROGRESS ESTIMATE 07-VEN-1-22.4/26.7 ----------------- GRANITE CONSTRUCTION COMPANY IN VENTURA COUNTY NEAR VENTURA FROM P O BOX 50085 1.0 MILE NORTH OF VENTURA OVERHEAD WATSONVILLE CA 95077-5085 TO 4.8 MILE SOUTH OF SEACLIFF OVERHEAD AND SEPARATION FED. AID NO. STP-P001(574) STRUCTURE (SEAWALL) RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.000 0 002 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.080 160.00 0.360 720 003 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.070 105.00 0.610 915 PREVENTION PLAN 004 TEMPORARY GRAVEL BAG BERM LF 5.0000 650.00 0.000 0 005 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 3,500.00 0.750 2,625 006 TEMPORARY COVER SQYD 10.0000 650.00 0.000 0 007 STREET SWEEPING LS 30,000.0000 30,000.00 0.080 2,400.00 0.360 10,800 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.080 200.00 0.360 900 009 RAIN EVENT ACTION PLAN EA 500.0000 15,000.00 1.000 500.00 1.000 500 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 1,800.00 0.000 0 012 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 375,000.00 19.000 28,500.00 89.000 133,500 013 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.750 1,500 014 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.280 2,800 015 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 2,140.00 0.000 0 016 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 1,260.00 14.000 420 017 TEMPORARY RAILING (TYPE K) LF 4.5000 24,300.00 1,960.000 8,820 018 TEMPORARY CRASH CUSHION MODULE EA 200.0000 6,600.00 14.000 2,800 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 10,000.00 0.000 0 020 BRIDGE REMOVAL (PORTION) LS 150,000.0000 150,000.00 0.250 37,500.00 0.520 78,000 021 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 0.000 0 022 ROADWAY EXCAVATION CY 25.0000 83,250.00 337.000 8,425.00 818.000 20,450 PROGRAM CAS145 PAGE 2 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228204 TIME 02:41 PM ESTIMATE NO. 05 BID OPENING 11/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 84.0000 7,560.00 0.000 0 (PETROLEUM HYDROCARBON CONTAMINATION) 024 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.750 1,125 025 REMOVE ROCK SLOPE PROTECTION CY 10.0000 79,000.00 1,600.000 16,000 026 STRUCTURE EXCAVATION (TYPE D) CY 125.0000 139,750.00 364.000 45,500.00 464.000 58,000 (F) 027 STRUCTURE EXCAVATION (RETAINING WALL) CY 100.0000 103,400.00 226.000 22,600.00 645.000 64,500 (F) 028 STRUCTURE EXCAVATION CY 84.0000 1,680.00 5.200 436.80 5.200 436 (F) (PETROLEUM HYDROCARBON) 029 STRUCTURE BACKFILL (RETAINING WALL) CY 55.0000 15,730.00 0.000 0 (F) 030 BEACH SAND BACKFILL CY 1.0000 604.00 0.000 0 031 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 125.0000 985,125.00 985.000 123,125.00 4,472.000 559,000 (F) 032 CLASS 3 AGGREGATE BASE (CY) CY 30.0000 48,000.00 0.000 0 033 LEAN CONCRETE BASE CY 120.0000 118,800.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 100.0000 152,000.00 0.000 0 035 TACK COAT TON 850.0000 4,250.00 0.000 0 036 STEEL SOLDIER PILE (W24 X 117) LF 60.0000 1,899,600.00 4,034.000 242,040.00 18,334.250 1,100,055 037 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 300.0000 132,000.00 280.000 84,000.00 280.000 84,000 038 36" DRILLED HOLE LF 110.0000 3,304,290.00 3,827.000 420,970.00 17,415.250 1,915,677 039 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 1,684,800.00 262.000 157,200.00 262.000 157,200 (F) 040 FRACTURED RIB TEXTURE SQFT 5.0000 59,255.00 0.000 0 (F) 041 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) LF 50.0000 3,600.00 0.000 0 042 BAR REINFORCING STEEL (EPOXY COATED) LB 1.6000 534,400.00 52,287.000 83,659.20 100,914.000 161,462 (F) 043 ROADSIDE SIGN - ONE POST EA 250.0000 1,750.00 0.000 0 044 CLEAN AND PAINT SOLDIER PILE LS 500,000.0000 500,000.00 0.120 60,000.00 0.550 275,000 045 PARKING BUMPER (PRECAST CONCRETE) EA 50.0000 100.00 0.000 0 046 PIPE GUARDRAILING LF 110.0000 41,030.00 0.000 0 (F) 047 HANDRAILING LF 170.0000 10,540.00 0.000 0 (F) 048 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 325.0000 583,375.00 0.000 0 (F) 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,288.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228204 TIME 02:41 PM ESTIMATE NO. 05 BID OPENING 11/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 975.00 0.000 0 051 PAINT PAVEMENT MARKING (2-COAT) SQFT 4.0000 216.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228204 TIME 02:41 PM ESTIMATE NO. 05 BID OPENING 11/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,317,321.00 4,657,206.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,317,321.00 4,657,206.70 052 MOBILIZATION LS 1,072,189.0000 1,072,189.00 0.950 1,018,579 ORIGINAL CONTRACT AMOUNT 12,217,457.00 TOTAL WORK COMPLETED 1,317,321.00 5,675,786.25 MATERIALS ON HAND ON SITE 839,508.36 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,317,321.00 6,515,294.61 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 04/18/13 250 05/31/13 03/12/13 06/14/14 88 2 0 0 46% 35% PROGRESS IS SATISFACTORY DAVIS, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/13