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 08/21/12 EST. NO.02 TIME 04:45 PM R.E. NAME: WOODRUFF, JARRETT 03-3M8204 --------------------------------------------------------------------------- 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 08/21/12 EST. NO.02 TIME 04:45 PM R.E. NAME: WOODRUFF, JARRETT 03-3M8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8204 TIME 04:45 PM ESTIMATE NO. 02 BID OPENING 02/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 08/21/12 LOCATION PROGRESS ESTIMATE 03-ED-50-53.0/56.4 ----------------- DREAMBUILDER NEAR KYBURZ FROM 0.8 MILE WEST OF 1361 E GARTEN DRIVE WRIGHTS LAKE ROAD TO FORNI TRACT PLACENTIA CA 92870 ROAD FED. AID NO. N O N E REHABILITATE CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 4.6000 736.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 1,200.0000 1,200.00 0.280 336.00 0.520 624.00 003 PREPARE WATER POLLUTION CONTROL LS 2,400.0000 2,400.00 1.000 2,400.00 PROGRAM 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500.00 005 TRAFFIC CONTROL SYSTEM LS 47,965.5000 47,965.50 0.280 13,430.34 0.520 24,942.06 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,700.0000 5,700.00 0.280 1,596.00 0.520 2,964.00 007 REMOVE MARKER (CULVERT) EA 20.0000 880.00 28.000 560.00 28.000 560.00 008 REMOVE FLARED END SECTION EA 320.0000 1,600.00 5.000 1,600.00 009 REMOVE 18" CORRUGATED STEEL PIPE LF 180.0000 2,700.00 15.000 2,700.00 010 REMOVE 24" CORRUGATED STEEL PIPE LF 500.0000 1,000.00 2.000 1,000.00 2.000 1,000.00 011 REMOVE INLET EA 1,400.0000 1,400.00 1.000 1,400.00 012 REMOVE 48" CORRUGATED STEEL PIPE LF 300.0000 1,800.00 6.000 1,800.00 013 RESET DOWNDRAIN EA 325.0000 1,300.00 3.000 975.00 014 18" ALTERNATIVE PIPELINER LF 150.0000 181,500.00 789.300 118,395.00 789.300 118,395.00 015 48" ALTERNATIVE PIPELINER LF 184.0000 15,088.00 48.400 8,905.60 81.200 14,940.80 016 CONCRETE INVERT PAVING CY 2,350.0000 14,100.00 3.200 7,520.00 5.600 13,160.00 017 18" CURED-IN-PLACE PIPELINER LF 145.0000 29,000.00 104.600 15,167.00 104.600 15,167.00 018 24" CURED-IN-PLACE PIPELINER LF 170.0000 47,600.00 279.200 47,464.00 279.200 47,464.00 019 CLEARING AND GRUBBING (LS) LS 8,000.0000 8,000.00 0.750 6,000.00 020 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 0.000 0.00 021 MULCH CY 230.0000 1,610.00 0.000 0.00 022 EROSION CONTROL (DRY SEED) (SQFT) SQFT 3.4500 3,691.50 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8204 TIME 04:45 PM ESTIMATE NO. 02 BID OPENING 02/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 08/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR HOT MIX ASPHALT TON 600.0000 4,800.00 14.060 8,436.00 024 PLACE HOT MIX ASPHALT SQYD 24.0000 1,488.00 61.800 1,483.20 (MISCELLANEOUS AREA) 025 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 7,500.00 2.500 7,500.00 (F) 026 18" CORRUGATED STEEL PIPE (.109" THICK) LF 68.0000 1,292.00 8.000 544.00 19.000 1,292.00 027 48" CORRUGATED STEEL PIPE (.109" THICK) LF 260.0000 1,560.00 6.000 1,560.00 6.000 1,560.00 028 18" STEEL FLARED END SECTION EA 320.0000 1,920.00 6.000 1,920.00 029 ROCK SLOPE PROTECTION TON 212.0000 9,116.00 11.800 2,501.60 11.800 2,501.60 (LIGHT, METHOD B) (TON) 030 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 462.00 42.800 256.80 42.800 256.80 031 MISCELLANEOUS IRON AND STEEL LB 4.0000 1,052.00 263.000 1,052.00 (F) 032 MARKER (CULVERT) EA 125.0000 5,500.00 28.000 3,500.00 28.000 3,500.00 PROGRAM CAS145 PAGE 3 DATE 08/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M8204 TIME 04:45 PM ESTIMATE NO. 02 BID OPENING 02/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 08/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 224,236.34 287,093.46 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 224,236.34 287,093.46 033 MOBILIZATION LS 35,000.0000 35,000.00 0.250 8,750.00 1.000 35,000.00 ORIGINAL CONTRACT AMOUNT 441,761.00 TOTAL WORK COMPLETED 232,986.34 322,093.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 232,986.34 322,093.46 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 03/22/12 50 06/27/12 06/27/12 09/06/12 27 11 0 0 68% 54% PROGRESS IS SATISFACTORY WOODRUFF, JARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/12