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 11/20/12 EST. NO.03 TIME 10:50 AM R.E. NAME: HURLBURT, GLENN 01-296124 --------------------------------------------------------------------------- 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 11/20/12 EST. NO.03 TIME 10:50 AM R.E. NAME: HURLBURT, GLENN 01-296124 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 015 -12,748.05 01 OVERBID ITEM NO. 015 -670.95 02 0.00 -13,419.00 TOTAL DEDUCTIONS 0.00 -13,419.00 PROGRAM CAS145 PAGE 1 DATE 11/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-296124 TIME 10:50 AM ESTIMATE NO. 03 BID OPENING 07/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HURLBURT, GLENN DATE OF THIS ESTIMATE 11/20/12 LOCATION PROGRESS ESTIMATE 01-HUM-299-R4.2/ .0 ----------------- DESERT CONCEPTS CONSTRUCTION IN HUMBOLDT COUNTY NEAR BLUE LAKE INC AT MILL CREEK BRIDGE #4-188 77-770 COUNTRY CLUB DR STE D PALM DESERT CA 92211 FED. AID NO. N O N E FISH PASSAGE MITIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 12.0000 2,400.00 0.000 0 002 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.180 900.00 0.880 4,400 003 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 0.180 144.00 0.880 704 PROGRAM 004 TEMPORARY CREEK DIVERSION SYSTEM LS 122,000.0000 122,000.00 0.100 12,200.00 0.900 109,800 005 TEMPORARY STRAW BALE BARRIER LF 20.0000 500.00 0.000 0 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.100 300.00 0.900 2,700 008 FISH PROTECTION LS 6,000.0000 6,000.00 0.050 300.00 0.950 5,700 009 RESET ROCK SLOPE PROTECTION CY 100.0000 30,000.00 300.000 30,000 (1 TON, METHOD A) 010 ROADWAY EXCAVATION CY 100.0000 8,000.00 20.000 2,000.00 100.000 10,000 011 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 4,800.00 28.000 1,680.00 88.000 5,280 012 MINOR CONCRETE (MINOR STRUCTURE) CY 850.0000 170,000.00 25.000 21,250.00 175.000 148,750 013 ROCK SLOPE PROTECTION (1T, METHOD A) CY 88.0000 17,600.00 50.000 4,400.00 250.000 22,000 014 CABLE RAILING LF 120.0000 10,800.00 90.000 10,800 PROGRAM CAS145 PAGE 2 DATE 11/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-296124 TIME 10:50 AM ESTIMATE NO. 03 BID OPENING 07/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HURLBURT, GLENN DATE OF THIS ESTIMATE 11/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,174.00 350,134.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,174.00 350,134.00 015 MOBILIZATION LS 57,510.0000 57,510.00 1.000 57,510 ORIGINAL CONTRACT AMOUNT 440,910.00 TOTAL WORK COMPLETED 43,174.00 407,644.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -13,419.00 TOTAL 43,174.00 394,225.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 015 MOBILIZATION 44,091.00 57,510.00 13,419.00 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 09/18/12 60 09/04/12 09/04/12 11/30/12 37 17 0 0 91% 62% PROGRESS IS SATISFACTORY HURLBURT, GLENN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/12