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 09/19/13 EST. NO.03 TIME 09:17 AM R.E. NAME: DANIELS, AARON 03-3F4204 --------------------------------------------------------------------------- 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 0049 857.80 E.W. @ F.A.(+) 081913 N 916750 0050 1,060.99 082013 N 916753 0051 908.58 082113 N 916755 0052 857.80 082213 N 916757 0053 807.00 082313 N 916758 0054 654.59 082613 N 916759 0055 1,111.81 082713 N 916762 0056 1,111.81 082813 N 916768 0057 857.80 082913 N 916772 011 0002 3,534.18 E.W. @ L.S.(+) 091613 N CO11-2 11,762.36 TOTAL THIS ESTIMATE 37,651.33 TOTAL PREVIOUS ESTIMATE 49,413.69 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 09/19/13 EST. NO.03 TIME 09:17 AM R.E. NAME: DANIELS, AARON 03-3F4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F4204 TIME 09:17 AM ESTIMATE NO. 03 BID OPENING 03/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 09/19/13 LOCATION RERUN PROGRESS ESTIMATE 03-PLA-89-T8.6/12.4 ----------------------- CIMARRON INC IN PLACER COUNTY AT AND NEAR 929 O'BYRNES FERRY ROAD TAHOE CITY FROM JUNCTION RTE 89/28 COPPEROPOLIS CA 95228 TO 1.4 MILES SOUTH OF ALPINE MEADOWS ROAD FED. AID NO. N O N E DRAINAGE IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.900 1,800 002 CONSTRUCTION AREA SIGNS LS 2,000.6000 2,000.60 0.160 320.10 0.850 1,700 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.270 20,250.00 0.750 56,250 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 0.270 2,430.00 0.750 6,750 005 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.270 1,620.00 0.750 4,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 19,000.00 8.000 1,600.00 37.000 7,400 008 STREET SWEEPING LS 5,000.0000 5,000.00 0.270 1,350.00 0.750 3,750 009 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.270 1,350.00 0.750 3,750 010 TEMPORARY FENCE (TYPE ESA) LF 20.0000 4,800.00 239.000 4,780 011 RESET FLARED END SECTION EA 200.0000 200.00 0.000 0 012 REMOVE CULVERT (LF) LF 100.0000 1,200.00 7.000 700.00 7.000 700 013 RESET FRAME AND GRATE EA 1,200.0000 10,800.00 4.000 4,800.00 7.000 8,400 014 ADJUST INLET EA 1,200.0000 13,200.00 4.000 4,800.00 8.000 9,600 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 40.0000 21,600.00 357.000 14,280 016 REMOVE CONCRETE (CHANNEL) CY 300.0000 1,050.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 19,000.0000 19,000.00 0.270 5,130.00 0.750 14,250 018 DEVELOP WATER SUPPLY LS 3,000.0000 3,000.00 0.270 810.00 0.750 2,250 019 ROADWAY EXCAVATION CY 130.0000 1,950.00 0.000 0 020 DITCH EXCAVATION CY 130.0000 6,760.00 26.000 3,380.00 26.000 3,380 021 ROCK STAIN SQFT 15.0000 13,200.00 3.000 45 022 HYDROMULCH SQFT 0.0700 319.90 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F4204 TIME 09:17 AM ESTIMATE NO. 03 BID OPENING 03/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 09/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER ROLLS LF 7.0000 1,750.00 0.000 0 024 STRAW SQFT 0.5600 711.20 0.000 0 025 HYDROSEED SQFT 0.7900 3,610.30 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 24,000.00 66.100 5,288.00 169.200 13,536 (F) 027 MINOR HOT MIX ASPHALT TON 140.0000 40,600.00 40.800 5,712.00 155.400 21,756 (F) 028 MINOR CONCRETE (MINOR STRUCTURE) CY 950.0000 44,650.00 15.620 14,839.00 30.950 29,402 (F) 029 MINOR CONCRETE (BACKFILL) CY 225.0000 15,525.00 34.200 7,695.00 45.600 10,260 (F) 030 BAR REINFORCING STEEL (EPOXY COATED) LB 5.0000 33,860.00 4,000.000 20,000.00 4,769.000 23,845 (F) 031 12" PLASTIC PIPE LF 50.0000 8,000.00 155.600 7,780 032 15" PLASTIC PIPE LF 50.6000 95,128.00 385.600 19,511.36 1,034.800 52,360 033 18" PLASTIC PIPE LF 56.0000 10,080.00 54.800 3,068 034 24" PLASTIC PIPE LF 200.0000 800.00 0.000 0 035 8" CORRUGATED STEEL PIPE (.079" THICK) LF 400.0000 1,080.00 6.500 2,600 036 15" SLOTTED CORRUGATED STEEL PIPE LF 100.0000 59,000.00 316.100 31,610.00 441.300 44,130 (.079" THICK) 037 PERMEABLE MATERIAL (BLANKET) CY 400.0000 360.00 0.000 0 (F) 038 DRAINAGE INLET MARKER EA 75.0000 3,300.00 0.000 0 039 36" CORRUGATED STEEL PIPE INLET LF 400.0000 5,200.00 3.200 1,280.00 9.600 3,840 (.079" THICK) 040 CONCRETE (DITCH LINING) CY 895.0000 63,545.00 43.420 38,860.90 51.420 46,020 041 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 12,000.00 9.785 9,785.00 12.917 12,917 042 MINOR CONCRETE (GUTTER) (CY) CY 1,000.0000 3,500.00 0.000 0 043 MINOR CONCRETE (GUTTER DEPRESSION) CY 1,000.0000 31,000.00 7.650 7,650.00 19.850 19,850 044 MISCELLANEOUS IRON AND STEEL LB 3.0000 30,261.00 2,886.000 8,658.00 6,396.000 19,188 (F) 045 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 10.0000 9,800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F4204 TIME 09:17 AM ESTIMATE NO. 03 BID OPENING 03/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: DANIELS, AARON DATE OF THIS ESTIMATE 09/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 219,429.36 455,640.59 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 11,762.36 49,413.69 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 231,191.72 505,054.28 046 MOBILIZATION LS 20,000.0000 20,000.00 0.050 1,000.00 1.000 20,000 ORIGINAL CONTRACT AMOUNT 739,841.00 TOTAL WORK COMPLETED 232,191.72 525,054.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 232,191.72 525,054.28 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 06/10/13 60 07/11/13 07/11/13 10/15/13 45 3 5 0 64% 69% PROGRESS IS SATISFACTORY DANIELS, AARON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/13