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 10/23/12 EST. NO.05 TIME 11:26 AM R.E. NAME: DANIELS, AARON 03-0F0104 --------------------------------------------------------------------------- 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 0006 1,476.51 E.W. @ F.A.(+) 091712 N 521020 0007 227.41 091112 N 520970 0008 2,167.93 091012 N 520980 0009 351.87 090612 N 520990 0010 823.38 082812 N 521000 0011 3,489.74 090512 N 521010 010 0001 4,070.00 E.W. @ L.S.(+) 091812 N 000000 011 0001 -6,500.00 A.C. @ U.P.(-) 091012 N 000000 012 0001 1,980.00 E.W. @ L.S.(+) 100212 N NONE 0 8,086.84 TOTAL THIS ESTIMATE 25,792.19 TOTAL PREVIOUS ESTIMATE 33,879.03 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 10/23/12 EST. NO.05 TIME 11:26 AM R.E. NAME: DANIELS, AARON 03-0F0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F0104 TIME 11:26 AM ESTIMATE NO. 05 BID OPENING 04/25/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 10/23/12 LOCATION PROGRESS ESTIMATE 03-PLA-267-0.4/1.2 ----------------- WESTERN ENGINEERING IN PLACER COUNTY NEAR TRUCKEE AT CONTRACTORS, INC MARTIS CREEK ROAD P O BOX 1387 LOOMIS, CA 95650 FED. AID NO. ACST-P267(21)E ,P- ( ) CONSTRUCT LEFT TURN POCKET ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,200.0000 1,200.00 0.200 240.00 1.000 1,200 002 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 0.750 1,650 PREVENTION PLAN 003 TEMPORARY FIBER ROLL LF 3.0000 13,200.00 2,318.000 6,954 004 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 1,500.00 0.000 0 005 TEMPORARY COVER SQYD 1.5000 1,050.00 0.000 0 006 RAIN EVENT ACTION PLAN EA 500.0000 500.00 0.000 0 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 008 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,500.0000 1,500.00 0.000 0 009 CONSTRUCTION AREA SIGNS LS 1,800.0000 1,800.00 0.200 360.00 1.000 1,800 010 TRAFFIC CONTROL SYSTEM LS 49,822.0000 49,822.00 0.200 9,964.40 1.000 49,822 011 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,500.0000 7,500.00 0.200 1,500.00 1.000 7,500 012 REMOVE FENCE LF 1.5000 3,060.00 2,036.000 3,054 013 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200.00 2.000 200 014 REMOVE HEADWALL EA 400.0000 400.00 1.000 400 015 RELOCATE ROADSIDE SIGN EA 400.0000 400.00 1.000 400.00 1.000 400 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 15,920.00 4,029.330 16,117 017 CLEARING AND GRUBBING (ACRE) LS 38,800.0000 38,800.00 1.000 38,800 018 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 1.000 2,500 019 ROADWAY EXCAVATION CY 15.0000 20,250.00 1,350.000 20,250 020 LEAD COMPLIANCE PLAN LS 1,600.0000 1,600.00 1.000 1,600 021 SHOULDER BACKING TON 55.0000 10,450.00 190.000 10,450 022 DITCH EXCAVATION CY 150.0000 750.00 5.000 750 PROGRAM CAS145 PAGE 2 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F0104 TIME 11:26 AM ESTIMATE NO. 05 BID OPENING 04/25/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 EROSION CONTROL (COMPOST BLANKET) CY 65.0000 9,750.00 175.000 11,375 024 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.0700 3,339.00 57,000.000 3,990 025 COMPOST (INCORPORATE) SQYD 9.0000 5,490.00 500.000 4,500 026 CLASS 2 AGGREGATE BASE (CY) CY 55.0000 77,000.00 1,400.000 77,000 027 HOT MIX ASPHALT (TYPE A) TON 104.0000 238,160.00 2,264.600 235,518 028 TACK COAT TON 700.0000 3,500.00 4.590 3,213 029 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 6,500.00 1.300 6,500 (F) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 226.00 11.300 226.00 11.300 226 (F) (0.063"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 252.00 12.000 252.00 12.000 252 (F) (0.080"-UNFRAMED) 032 ROADSIDE SIGN - ONE POST EA 350.0000 700.00 2.000 700.00 2.000 700 033 18" CORRUGATED STEEL PIPE (.109" THICK) LF 125.0000 2,250.00 20.000 2,500 034 FENCE (TYPE BW, METAL POST) LF 5.0000 10,050.00 2,015.000 10,075 035 HIGHWAY POST MARKER EA 50.0000 50.00 1.000 50.00 1.000 50 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 2,870.00 351.000 2,457 (RECESSED) 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,280.00 1,008.000 2,016 (RECESSED, BROKEN 36-12) 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 38,700.00 13,576.000 40,728 (RECESSED) 039 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 27.0000 2,268.00 84.000 2,268 040 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.200 300.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION 041 LIGHTING LS 95,469.0000 95,469.00 0.200 19,093.80 1.000 95,469 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 820.00 269.000 538 (RECESSED, BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F0104 TIME 11:26 AM ESTIMATE NO. 05 BID OPENING 04/25/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 33,286.20 664,322.72 ADJUSTMENT OF COMPENSATION -6,500.00 -13,050.67 EXTRA WORK 14,586.84 46,929.70 SUBTOTAL AMOUNT EARNED 41,373.04 698,201.75 ORIGINAL CONTRACT AMOUNT 677,776.00 TOTAL WORK COMPLETED 41,373.04 698,201.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 41,373.04 698,201.75 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 06/12/12 45 07/25/12 08/06/12 10/22/12 45 7 3 0 94% 94% PROGRESS IS SATISFACTORY DANIELS, AARON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/12