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 06/25/14 EST. NO.02 TIME 08:15 AM R.E. NAME: KRUEGER, GRANT 01-364324 --------------------------------------------------------------------------- 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 06/25/14 EST. NO.02 TIME 08:15 AM R.E. NAME: KRUEGER, GRANT 01-364324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-364324 TIME 08:15 AM ESTIMATE NO. 02 BID OPENING 07/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: KRUEGER, GRANT DATE OF THIS ESTIMATE 06/25/14 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 01-MEN-20-13.8/R32.0 ------------------------------ KEN'S WATER TENDER INC IN MENDOCINO COUNTY NEAR WHISKEY PO BOX 931 SPRINGS AND WILLITS FROM SOUTH OF WILLOW CREEK CA 95573 SOUTH FORK NOYO RIVER TO WEST OF CROPLEY LANE; ALSO ON ROUTE 1 AND ON ROUTE 101 FED. AID NO. CSTP-X045(23)E REHABILITATE DRAINAGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 73,000.0000 73,000.00 0.100 7,300.00 0.100 7,300 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 0.100 750.00 0.100 750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 1.000 10,000 007 TEMPORARY COVER SQYD 2.0000 2,000.00 0.000 0 008 TEMPORARY CHECK DAM LF 10.0000 2,300.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 3,000.00 0.000 0 010 TEMPORARY FIBER ROLL LF 20.0000 2,000.00 0.000 0 011 TEMPORARY SILT FENCE LF 10.0000 5,000.00 0.000 0 012 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 4,500.00 0.000 0 013 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 015 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 016 TEMPORARY FENCE (TYPE ESA) LF 30.0000 5,400.00 0.000 0 017 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) WDAY 800.0000 48,000.00 0.000 0 018 NATURAL RESOURCE PROTECTION PLAN LS 2,000.0000 2,000.00 1.000 2,000 019 DUST CONTROL PLAN LS 1,500.0000 1,500.00 1.000 1,500 (NATURALLY OCCURING ASBESTOS) 020 ABANDON CULVERT (EA) EA 1,500.0000 3,000.00 1.000 1,500.00 1.000 1,500 021 REMOVE FLARED END SECTION EA 250.0000 250.00 0.000 0 022 REMOVE CULVERT (EA) EA 1,000.0000 47,000.00 4.000 4,000.00 4.000 4,000 PROGRAM CAS145 PAGE 2 DATE 06/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-364324 TIME 08:15 AM ESTIMATE NO. 02 BID OPENING 07/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: KRUEGER, GRANT DATE OF THIS ESTIMATE 06/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DOWNDRAIN (EA) EA 1,000.0000 5,000.00 0.000 0 024 REMOVE INLET EA 1,000.0000 6,000.00 0.000 0 025 REMOVE HEADWALL EA 2,000.0000 8,000.00 0.000 0 026 RECONSTRUCT FENCE (TYPE WM) LF 50.0000 19,500.00 0.000 0 027 RECONSTRUCT METAL BEAM GUARD RAILING LF 100.0000 5,500.00 0.000 0 (WOOD POST) 028 SAND BACKFILL CY 200.0000 2,000.00 1.730 346.00 1.730 346 029 HDPE PLASTIC PIPELINER (20" OD SDR 26) LF 400.0000 29,600.00 0.000 0 030 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 031 IMPORTED ROCKY MATERIAL CY 100.0000 4,700.00 0.000 0 032 EROSION CONTROL (COMPOST BLANKET) CY 250.0000 16,250.00 0.000 0 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 10,000.00 0.000 0 034 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 2.0000 1,420.00 0.000 0 035 FIBER ROLLS LF 10.0000 11,300.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 300.0000 2,700.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 30.0000 660.00 0.000 0 038 PLACE HOT MIX ASPHALT SQYD 100.0000 2,300.00 0.000 0 (MISCELLANEOUS AREA) 039 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 52,800.00 3.150 3,780.00 3.150 3,780 (F) 040 MINOR CONCRETE (BACKFILL) CY 250.0000 55,000.00 20.000 5,000.00 20.000 5,000 041 24" ALTERNATIVE PIPE CULVERT LF 200.0000 354,000.00 208.200 41,640.00 208.200 41,640 042 36" ALTERNATIVE PIPE CULVERT LF 295.0000 85,550.00 69.000 20,355.00 69.000 20,355 043 48" ALTERNATIVE PIPE CULVERT LF 325.0000 19,500.00 0.000 0 044 ANCHOR ASSEMBLY EA 350.0000 3,850.00 0.000 0 045 24" ALTERNATIVE PIPE DOWNDRAIN LF 90.0000 10,800.00 0.000 0 046 JACKED 24" WELDED STEEL PIPE LF 750.0000 58,500.00 0.000 0 (.250" THICK) 047 24" ALTERNATIVE FLARED END SECTION EA 300.0000 2,700.00 2.000 600.00 2.000 600 048 36" PRECAST CONCRETE PIPE INLET LF 500.0000 5,000.00 0.000 0 049 ROCK SLOPE PROTECTION CY 150.0000 25,500.00 0.000 0 (1/4 T, METHOD B) (CY) PROGRAM CAS145 PAGE 3 DATE 06/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-364324 TIME 08:15 AM ESTIMATE NO. 02 BID OPENING 07/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: KRUEGER, GRANT DATE OF THIS ESTIMATE 06/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROCK SLOPE PROTECTION CY 150.0000 18,000.00 27.200 4,080.00 27.200 4,080 (LIGHT, METHOD B) (CY) 051 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 3,150.00 51.100 255.50 51.100 255 052 MISCELLANEOUS IRON AND STEEL LB 2.0000 2,768.00 0.000 0 (F) 053 MARKER (CULVERT) EA 100.0000 8,800.00 0.000 0 054 CABLE RAILING LF 300.0000 15,300.00 0.000 0 055 PAINT TRAFFIC STRIPE (2-COAT) LF 5.0000 4,300.00 0.000 0 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 50.0000 4,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-364324 TIME 08:15 AM ESTIMATE NO. 02 BID OPENING 07/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: KRUEGER, GRANT DATE OF THIS ESTIMATE 06/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 89,606.50 106,106.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 89,606.50 106,106.50 057 MOBILIZATION LS 50,000.0000 50,000.00 0.750 37,500.00 0.750 37,500 ORIGINAL CONTRACT AMOUNT 1,155,898.00 TOTAL WORK COMPLETED 127,106.50 143,606.50 MATERIALS ON HAND ON SITE 57,476.03 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 127,106.50 201,082.53 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 09/10/13 115 06/16/14 11/04/13 12/01/14 1 150 0 0 12% 1% PROGRESS IS SATISFACTORY KRUEGER, GRANT RESIDENT ENGINEER PROGRAM CAS145 DATE 06/25/14