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 05/22/13 EST. NO.04 TIME 09:19 AM R.E. NAME: COREY CASEY 10-0W0704 --------------------------------------------------------------------------- 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 0010 667.00 E.W. @ F.A.(+) 032513 N GSB015 0011 600.77 032613 N GSB016 0012 556.62 032713 N GSB017 0013 600.78 032813 N GSB018 0014 487.04 032913 N GSB022 0015 712.51 040213 N GSB023 0016 967.53 040313 N GSB024 0018 330.50 040413 N GSB026 0019 261.77 041713 N GSB027 0020 122.05 042213 N GSB028 0021 209.87 042313 N GSB029 0022 332.78 042413 N GSB030 0023 205.57 042513 N GSB031 0024 159.95 042613 N GSB032 0025 550.27 050613 N GSB034 0026 207.56 050713 N GSB035 0027 417.43 050813 N GSB036 0028 207.56 050913 N GSB037 0029 207.56 051013 N GSB038 003 0001 764.65 E.W. @ F.A.(+) 031113 N GSB010 0002 461.02 031213 N GSB011 0003 1,030.74 031313 N GSB012 0004 773.32 031413 N GSB013 0005 147.44 031813 N GSB014 0006 159.28 032513 N GSB019 0007 205.72 032613 N GSB020 0008 415.10 032613 N GSB021 0009 1,253.87 042413 N GSB033 005 0001 35,471.18 E.W. @ L.S.(+) 040513 N CT0010 007 0001 41,500.00 E.W. @ L.S.(+) 050613 N CT0020 89,987.44 TOTAL THIS ESTIMATE 3,927.28 TOTAL PREVIOUS ESTIMATE 93,914.72 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 05/22/13 EST. NO.04 TIME 09:19 AM R.E. NAME: COREY CASEY 10-0W0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -1,000.00 04 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 05/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 09:19 AM ESTIMATE NO. 04 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 05/22/13 LOCATION PROGRESS ESTIMATE 10-TUO-120-R44.8/R44.8 ----------------- GOLDEN STATE BRIDGE INC IN TUOLUMNE COUNTY NEAR BUCK 2990 BAY VISTA COURT, SUITE D MEADOWS AT BIG OAK SIDEHILL VIADUCT BENICIA, CA 94510 FED. AID NO. ACBH- 120(55) E,NHP-120 (55)E REPLACE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY SUPPORT LS 80,000.0000 80,000.00 0.200 16,000.00 0.600 48,000 002 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.300 7,500.00 0.550 13,750 003 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000 PROGRAM 004 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 2,500.00 5.000 2,500 005 TEMPORARY CONCRETE WASHOUT BIN EA 5,000.0000 10,000.00 1.000 5,000.00 1.000 5,000 006 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.150 450.00 0.650 1,950 007 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.450 31,500.00 0.550 38,500 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 4,515.00 1,014.000 1,521 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 25.0000 4,000.00 148.000 3,700 010 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 1,760.00 16.000 880 011 TEMPORARY SIGNAL SYSTEM LS 110,000.0000 110,000.00 0.100 11,000.00 0.800 88,000 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.300 9,000.00 0.550 16,500 013 TEMPORARY RAILING (TYPE K) LF 33.0000 40,920.00 620.000 20,460 014 TEMPORARY CRASH CUSHION MODULE EA 115.0000 5,060.00 22.000 2,530 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 7,200.00 1,974.000 5,922 STRIPE (HAZARDOUS WASTE) 016 REMOVE METAL BEAM GUARD RAILING LF 12.0000 2,160.00 120.000 1,440 017 REMOVE FLARED END SECTION EA 250.0000 750.00 2.000 500 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 620.00 1,061.000 1,061 019 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 2,080.00 60.000 480.00 60.000 480 020 SALVAGE METAL BRIDGE RAILING LF 12.0000 11,052.00 460.000 5,520 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 35.0000 12,600.00 0.000 0 022 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 4,094.40 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 09:19 AM ESTIMATE NO. 04 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 05/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION) LS 325,000.0000 325,000.00 0.500 162,500 024 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 025 FIBER ROLLS LF 4.0000 920.00 0.000 0 026 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,300.0000 2,600.00 0.000 0 027 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2500 2,100.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 185.0000 24,050.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 30.0000 3,900.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 4,200.00 0.000 0 031 TACK COAT TON 1,000.0000 1,000.00 0.000 0 032 STRUCTURAL CONCRETE, BRIDGE CY 2,550.0000 928,200.00 173.000 441,150.00 173.000 441,150 (F) 033 DRILL AND BOND DOWEL LF 65.0000 3,640.00 26.000 1,690.00 26.000 1,690 034 COMPOSITE GIRDER STRENGTHENING SQFT 75.0000 196,500.00 2,620.000 196,500 035 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 92,700.00 0.000 0 036 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.5000 20,472.00 0.000 0 (F) 037 JOINT SEAL (MR 1 1/2") LF 75.0000 5,250.00 0.000 0 038 BAR REINFORCING STEEL (EPOXY COATED) LB 1.7500 154,875.00 26,550.000 46,462.50 44,250.000 77,437 (F) (BRIDGE) 039 METAL BEAM GUARD RAILING (WOOD POST) LF 32.0000 5,760.00 0.000 0 040 TUBULAR HANDRAILING LF 55.0000 50,655.00 0.000 0 (F) 041 TRANSITION RAILING (TYPE WB) EA 3,200.0000 12,800.00 0.000 0 042 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,900.0000 8,700.00 0.000 0 043 CONCRETE BARRIER (TYPE 732) LF 125.0000 115,125.00 38.000 4,750.00 38.000 4,750 (F) 044 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,200.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 05/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 09:19 AM ESTIMATE NO. 04 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 05/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 574,982.50 1,148,241.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 89,987.44 93,914.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 664,969.94 1,242,156.22 045 MOBILIZATION LS 246,000.0000 246,000.00 0.950 233,700 ORIGINAL CONTRACT AMOUNT 2,639,958.40 TOTAL WORK COMPLETED 664,969.94 1,475,856.22 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 663,969.94 1,474,856.22 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 02/14/13 200 03/11/13 03/11/13 01/06/14 44 6 0 0 53% 22% PROGRESS IS SATISFACTORY COREY CASEY RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/13