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 11/19/14 EST. NO. 009 TIME 08:16 AM R.E. NAME: COLIN DORAN 10-0X2104 --------------------------------------------------------------------------- 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 0012 400.36 E.W. @ F.A.(+) 092314 N 012 0 0013 813.39 102014 N 013 0 0014 2,400.87 102114 N 014 0 003 0001 7,413.96 E.W. @ F.A.(+) 092414 N 003 0 0005 1,002.79 092514 N 005 0 009 0009 1,151.36 A.C. @ F.A.(+) 062614 N 035411 0013 483.47 081814 N 013 0 0014 483.47 081914 N 014 0 0015 283.66 082714 N 015 0 0016 96.71 082714 N 0016 0 011 0008 400.36 E.W. @ F.A.(+) 092314 N 008 0 016 0001 999.94 E.W. @ F.A.(+) 091614 N 1 0 0002 1,210.64 091714 N 002 0 0003 269.75 091814 N 003 0 0005 523.26 102014 N 005 0 17,933.99 TOTAL THIS ESTIMATE 28,068.15 TOTAL PREVIOUS ESTIMATE 46,002.14 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 11/19/14 EST. NO. 009 TIME 08:16 AM R.E. NAME: COLIN DORAN 10-0X2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON -PERFORM DED. -99,091.88 006 RELEASE NONE-PER. 99,091.88 007 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -1,500.00 008 0.00 -1,500.00 TOTAL DEDUCTIONS 0.00 -1,500.00 PROGRAM CAS145 PAGE 1 DATE 11/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X2104 TIME 08:16 AM ESTIMATE NO. 009 BID OPENING 12/11/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/19/14 LOCATION PROGRESS ESTIMATE 10-ALP-88-0.0/ .0 ----------------- 10-AMA-88-0.0/ .0 TRICON AQUATICS IN ALPINE, AMADOR AND CALAVERAS 10-CAL-4-0.0/ .0 11419 SUNRISE GOLD CIRCLE ST COUNTIES AT VARIOUS LOCATIONS RANCHO CORDOVA CA 95742 FED. AID NO. N O N E CONSTRUCT WASH BUILDINGS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,300.0000 3,300.00 1.000 3,300 002 JOB SITE MANAGEMENT LS 271,040.0000 271,040.00 0.070 18,972.80 0.560 151,782 003 PREPARE WATER POLLUTION CONTROL PROGRAM LS 22,770.0000 22,770.00 0.950 21,631 004 TEMPORARY CONCRETE WASHOUT LS 3,520.0000 3,520.00 0.130 457.60 0.890 3,132 005 ROADWAY EXCAVATION CY 50.0000 72,500.00 1,115.000 55,750 006 STRUCTURE EXCAVATION (RETAINING WALL) CY 44.0000 3,520.00 80.000 3,520 (F) 007 CLASS 2 AGGREGATE BASE (CY) CY 83.0000 68,060.00 484.000 40,172.00 776.000 64,408 (F) 008 HOT MIX ASPHALT (TYPE A) TON 170.0000 153,000.00 720.000 122,400.00 720.000 122,400 009 TACK COAT TON 770.0000 1,540.00 0.000 0 010 RETAINING WALL STEM (TYPE 6) SQFT 33.0000 17,820.00 540.000 17,820 (F) 011 STRUCTURAL CONCRETE, RETAINING WALL CY 330.0000 6,270.00 19.000 6,270 (F) 012 BAR REINFORCING STEEL LB 2.0000 5,020.00 2,510.000 5,020 (F) 013 MINOR CONCRETE (SIDEWALK) CY 1,650.0000 6,600.00 6.000 9,900.00 6.000 9,900 014 GUARD POST EA 248.0000 2,976.00 0.000 0 015 BUILDING WORK LS 4,757,424.0000 4,757,424.00 0.046 218,841.50 0.447 2,126,568 PROGRAM CAS145 PAGE 2 DATE 11/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X2104 TIME 08:16 AM ESTIMATE NO. 009 BID OPENING 12/11/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 410,743.90 2,591,503.23 ADJUSTMENT OF COMPENSATION 2,498.67 8,581.00 EXTRA WORK 15,435.32 37,421.14 SUBTOTAL AMOUNT EARNED 428,677.89 2,637,505.37 ORIGINAL CONTRACT AMOUNT 5,395,360.00 TOTAL WORK COMPLETED 428,677.89 2,637,505.37 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,500.00 TOTAL 428,677.89 2,636,005.37 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 02/21/14 265 03/17/14 03/17/14 05/13/15 150 29 0 0 48% 57% PROGRESS IS SATISFACTORY COLIN DORAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/14