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.06 TIME 01:44 PM 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 0032 565.40 E.W. @ F.A.(+) 060713 N GSB042 0033 711.56 062013 N GSB045 0034 547.24 062113 N GSB046 0035 527.97 062413 N GSB047 0036 349.66 062513 N GSB048 0037 325.01 062613 N GSB053 0038 297.19 062713 N GSB054 0039 429.94 062813 N GSB055 0040 237.75 070113 N GSB056 0041 123.28 070313 N GSB060 0042 246.57 070813 N GSB061 0043 934.77 070913 N GSB062 006 0001 469.35 E.W. @ F.A.(+) 042213 N GSB050 0002 629.61 042413 N GSB051 0003 1,534.32 042613 N GSB052 0004 3,075.11 042913 N GSB053 0005 419.74 041913 N GSB049 0006 341.73 062513 N GSB054 0007 537.49 062613 N GSB055 0008 1,802.39 070813 N GSB056 0009 771.85 070313 N GSB057 008 0002 1,384.84 E.W. @ F.A.(+) 052913 N GSB043 0003 1,456.88 042613 N GSB044 17,719.65 TOTAL THIS ESTIMATE 94,334.46 TOTAL PREVIOUS ESTIMATE 112,054.11 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.06 TIME 01:44 PM 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 REC'ED PAYROLLS 1,000.00 05 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 01:44 PM ESTIMATE NO. 06 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 07/20/13 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 07/18/13 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 0.100 8,000.00 1.000 80,000 002 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.050 1,250.00 0.900 22,500 003 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 2.000 10,000 006 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.150 450.00 0.900 2,700 007 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.250 17,500.00 0.900 63,000 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 4,515.00 2,028.000 3,042 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 25.0000 4,000.00 148.000 3,700 010 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 1,760.00 34.000 1,870 011 TEMPORARY SIGNAL SYSTEM LS 110,000.0000 110,000.00 0.800 88,000 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.150 4,500.00 0.900 27,000 013 TEMPORARY RAILING (TYPE K) LF 33.0000 40,920.00 1,240.000 40,920 014 TEMPORARY CRASH CUSHION MODULE EA 115.0000 5,060.00 44.000 5,060 015 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 2,160.00 180.000 2,160 017 REMOVE FLARED END SECTION EA 250.0000 750.00 3.000 750 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 620.00 1,061.000 1,061 019 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 2,080.00 140.000 1,120 020 SALVAGE METAL BRIDGE RAILING LF 12.0000 11,052.00 921.000 11,052 021 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 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 01:44 PM ESTIMATE NO. 06 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 07/20/13 R.E. NAME: COREY CASEY 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 BRIDGE REMOVAL (PORTION) LS 325,000.0000 325,000.00 0.100 32,500.00 1.000 325,000 024 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 928,200.00 175.900 448,545.00 348.900 889,695 (F) 033 DRILL AND BOND DOWEL LF 65.0000 3,640.00 30.000 1,950.00 82.000 5,330 034 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 44,250.000 77,437.50 88,500.000 154,875 (F) (BRIDGE) 039 METAL BEAM GUARD RAILING (WOOD POST) LF 32.0000 5,760.00 90.000 2,880 040 TUBULAR HANDRAILING LF 55.0000 50,655.00 460.500 25,327 (F) 041 TRANSITION RAILING (TYPE WB) EA 3,200.0000 12,800.00 2.000 6,400 042 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,900.0000 8,700.00 2.000 5,800 043 CONCRETE BARRIER (TYPE 732) LF 125.0000 115,125.00 460.500 57,562 (F) 044 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,200.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W0704 TIME 01:44 PM ESTIMATE NO. 06 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 07/20/13 R.E. NAME: COREY CASEY 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 597,132.50 2,047,727.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 17,719.65 112,054.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 614,852.15 2,159,781.11 045 MOBILIZATION LS 246,000.0000 246,000.00 1.000 246,000 ORIGINAL CONTRACT AMOUNT 2,639,958.40 TOTAL WORK COMPLETED 614,852.15 2,405,781.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 614,852.15 2,405,781.11 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 01/09/14 82 8 3 0 87% 40% PROGRESS IS SATISFACTORY COREY CASEY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/18/13