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 12/17/12 EST. NO.07 TIME 11:16 AM R.E. NAME: OSIER, JIM 02-2C9504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0036 30,646.65 E.W. @ F.A.(+) 092712 N 0036 0 0036-1 -30,646.65 092712 N 0036 0 DAO CORRECTING ENTRY 0036-2 13,678.84 092712 N 0036 0 DAO CORRECTING ENTRY 13,678.84 TOTAL THIS ESTIMATE 173,690.86 TOTAL PREVIOUS ESTIMATE 187,369.70 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 12/17/12 EST. NO.07 TIME 11:16 AM R.E. NAME: OSIER, JIM 02-2C9504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -1,000.00 06 CERTIFIED PAYROLLS 1,000.00 07 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C9504 TIME 11:16 AM ESTIMATE NO. 07 BID OPENING 10/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/24/12 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 12/17/12 LOCATION SEMI-FINAL ESTIMATE 02-SIS-96-R0.0/12.0 ------------------- R BROWN CONSTRUCTION COMPANY IN SISKIYOU COUNTY INC P O BOX 406 WILLOW CREEK CA 95573 FED. AID NO. STPP-960(50E) REPLACE CULVERTS CONSTRUCT HEADWALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 5.0000 8,350.00 1,641.000 8,205 002 CONSTRUCTION SITE MANAGEMENT LS 18,500.0000 18,500.00 1.000 18,500 003 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 1.000 3,500 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 5.0000 5,000.00 0.000 0 005 TEMPORARY GRAVEL BAG BERM LF 5.0000 4,800.00 0.000 0 006 TEMPORARY CHECK DAM LF 5.0000 4,800.00 139.000 695 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 6,250.00 15.000 3,750 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 1.000 2,000 009 TEMPORARY CLEAR WATER DIVERSION SYSTEM LS 2,500.0000 2,500.00 1.000 2,500 010 RAIN EVENT ACTION PLAN EA 500.0000 2,000.00 4.000 2,000 011 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 2,000.00 2.000 2,000 013 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 1.000 5,500 014 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 1.000 45,000 015 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 1.000 6,000 016 ABANDON GMP PIPE INLET LF 250.0000 2,750.00 11.100 2,775 017 ABANDON CULVERT LF 32.0000 12,800.00 396.100 12,675 018 REMOVE FENCE (TYPE BW) LF 2.5000 100.00 40.000 100 019 REMOVE CULVERT LF 7.0000 13,370.00 1,908.300 13,358 020 REMOVE 2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 40.00 181.000 905 (SUPPLY LINE) 021 REMOVE INLET EA 250.0000 2,000.00 8.000 2,000 022 REMOVE HEADWALL EA 250.0000 15,250.00 58.000 14,500 PROGRAM CAS145 PAGE 2 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C9504 TIME 11:16 AM ESTIMATE NO. 07 BID OPENING 10/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/24/12 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DOWNDRAIN LF 6.2500 750.00 115.600 722 024 21" PLASTIC PIPE-LINER LF 85.0000 11,050.00 282.000 23,970 025 30" PLASTIC PIPE-LINER LF 110.0000 12,100.00 110.000 12,100 026 CLEARING AND GRUBBING LS 2,500.0000 2,500.00 1.000 2,500 027 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 1.000 2,500 028 ROADWAY EXCAVATION CY 50.0000 350.00 7.000 350 (NATURALLY OCCURRING ASBESTOS) 029 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 030 ASBESTOS COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 (NATURALLY OCCURING ASBESTOS) 031 DUST CONTROL PLAN LS 2,500.0000 2,500.00 1.000 2,500 (NATURALLY OCCURRING ASBESTOS) 032 SAND BACKFILL CY 232.2500 27,870.00 117.100 27,196 033 DITCH EXCAVATION CY 30.0000 990.00 65.000 1,950 034 PLANTING TUBE LF 30.0000 1,410.00 47.000 1,410 035 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 5,000.0000 25,000.00 5.000 25,000 036 2" PLASTIC PIPE (SCHEDULE 40) EA 25.0000 275.00 130.000 3,250 (SUPPLY LINE) 037 MINOR HOT MIX ASPHALT TON 185.0000 57,350.00 115.920 21,445 038 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 26.5000 23,850.00 0.000 0 039 PLACE HOT MIX ASPHALT SQYD 42.5000 70,550.00 0.000 0 (MISCELLANEOUS AREA) 040 MINOR CONCRETE (MINOR STRUCTURE) CY 1,140.0000 177,042.00 145.570 165,949 (F) 041 MINOR CONCRETE (BACKFILL) CY 200.0000 1,600.00 4.800 960 042 24" CORRUGATED STEEL PIPE (.109" THICK) LF 173.0000 219,710.00 1,709.800 295,795 043 30" CORRUGATED STEEL PIPE (.109" THICK) LF 140.0000 50,400.00 294.000 41,160 044 36" CORRUGATED STEEL PIPE (.109" THICK) LF 142.5000 37,050.00 370.000 52,725 045 48" CORRUGATED STEEL PIPE (.168" THICK) LF 187.5000 3,000.00 16.000 3,000 046 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 28.0000 21,000.00 317.000 8,876 047 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 35.5000 4,970.00 186.000 6,603 (.109" THICK) 048 30" CORRUGATED STEEL PIPE DOWNDRAIN LF 31.0000 2,604.00 62.000 1,922 (.079" THICK) 049 30" DOWNDRAIN SLIP JOINT EA 1,000.0000 1,000.00 1.000 1,000 PROGRAM CAS145 PAGE 3 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C9504 TIME 11:16 AM ESTIMATE NO. 07 BID OPENING 10/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/24/12 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 36" DOWNDRAIN SLIP JOINT EA 1,050.0000 2,100.00 1.000 1,050 051 ANCHOR ASSEMBLY EA 369.0000 4,059.00 9.000 3,321 052 36" CORRUGATED STEEL PIPE INLET LF 328.5000 3,942.00 8.200 2,693 (.109" THICK) 053 48" CORRUGATED STEEL PIPE INLET LF 541.0000 5,410.00 8.900 4,814 (.138" THICK) 054 2-1/2" CAST IRON PIPE LF 25.0000 500.00 0.000 0 055 24" WELDED STEEL PIPE (.250" THICK) LF 225.7500 49,665.00 0.000 0 056 30" WELDED STEEL PIPE (.250" THICK) LF 313.5000 21,945.00 70.000 21,945 057 36" WELDED STEEL PIPE (.250" THICK) LF 332.5000 66,500.00 87.300 29,027 058 48" WELDED STEEL PIPE (.375" THICK) LF 579.0000 46,320.00 80.000 46,320 059 72" WELDED STEEL PIPE (.250" THICK) LF 583.5000 49,014.00 84.000 49,014 060 24" STEEL FLARED END SECTION EA 288.0000 576.00 1.000 288 061 ROCK SLOPE PROTECTION CY 97.5000 6,825.00 137.000 13,357 (1/2 TON, METHOD A) 062 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 83.0000 28,220.00 435.300 36,129 063 ROCK SLOPE PROTECTION CY 93.0000 43,710.00 21.000 1,953.00 608.000 56,544 (FACING, METHOD B) 064 ROCK SLOPE PROTECTION CY 40.0000 480.00 73.900 2,956 (BACKING NO. 2, METHOD B) 065 ROCK SLOPE PROTECTION FABRIC SQYD 2.5000 5,100.00 1,972.500 4,931 066 MISCELLANEOUS IRON AND STEEL LB 2.5000 45,665.00 15,924.000 39,810 (F) 067 FENCE (TYPE BW, METAL POST) LF 50.0000 2,000.00 0.000 0 068 MARKER (CULVERT) EA 50.0000 6,500.00 130.000 6,500 069 METAL BEAM GUARD RAILING LF 88.0000 5,280.00 112.500 9,900 070 CABLE RAILING LF 50.0000 9,000.00 117.000 5,850 071 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,575.0000 7,150.00 2.000 7,150 072 THERMOPLASTIC TRAFFIC STRIPE LF 1.5500 12,555.00 3,150.000 4,882 (SPRAYABLE) PROGRAM CAS145 PAGE 4 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C9504 TIME 11:16 AM ESTIMATE NO. 07 BID OPENING 10/04/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/24/12 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,953.00 1,202,333.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,678.84 187,369.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 15,631.84 1,389,703.38 073 MOBILIZATION LS 135,000.0000 135,000.00 1.000 135,000 ORIGINAL CONTRACT AMOUNT 1,484,447.00 TOTAL WORK COMPLETED 15,631.84 1,524,703.38 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 0.00 TOTAL 16,631.84 1,524,703.38 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 11/08/11 65 05/21/12 01/02/12 10/24/12 61 144 10 0 100% 100% OSIER, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 12/17/12