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 09/16/10 EST. NO.03 TIME 02:12 PM R.E. NAME: MACKLE, BRIAN 04-2S6204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 110,000.00 E.W. @ L.S.(+) 081110 N 000002 110,000.00 TOTAL THIS ESTIMATE 2,294.72 TOTAL PREVIOUS ESTIMATE 112,294.72 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 09/16/10 EST. NO.03 TIME 02:12 PM R.E. NAME: MACKLE, BRIAN 04-2S6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S6204 TIME 02:12 PM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: MACKLE, BRIAN DATE OF THIS ESTIMATE 09/16/10 LOCATION PROGRESS ESTIMATE 04-SM-1-37.6/ .0 ----------------- JJ NGUYEN, INC IN SAN MATEO COUNTY NEAR PACIFICA 3172 SALEM DRIVE AT GRAY WHALE COVE SAN JOSE CA 95127 FED. AID NO. ER-35M3(4)E ROCK SLOPE PROTECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 0.000 0.00 02 TEMPORARY FENCE (TYPE CL-6) LF 4.0000 3,000.00 408.000 1,632.00 03 TEMPORARY FENCE (TYPE ESA) LF 4.0000 3,000.00 800.000 3,200.00 04 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.400 1,000.00 0.500 1,250.00 05 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.500 750.00 PROGRAM 06 EMBANKMENT CONFINEMENT SYSTEM CY 110.0000 6,600.00 0.000 0.00 07 TEMPORARY SILT FENCE LF 8.0000 720.00 90.000 720.00 08 TEMPORARY GRAVEL BAG BERM LF 15.0000 2,850.00 78.000 1,170.00 78.000 1,170.00 09 TEMPORARY COVER SQYD 4.0000 600.00 150.000 600.00 150.000 600.00 10 TEMPORARY CHECK DAM LF 9.0000 1,350.00 0.000 0.00 11 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 250.00 0.000 0.00 12 CONSTRUCTION AREA SIGNS LS 2,850.0000 2,850.00 0.500 1,425.00 0.500 1,425.00 13 TRAFFIC CONTROL SYSTEM LS 6,500.0000 6,500.00 0.000 0.00 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.000 0.00 15 CLEARING AND GRUBBING LS 4,500.0000 4,500.00 0.250 1,125.00 0.750 3,375.00 16 ROADWAY EXCAVATION CY 90.0000 5,400.00 0.000 0.00 17 ROADSIDE CLEARING LS 25,500.0000 25,500.00 0.500 12,750.00 0.500 12,750.00 18 PREPARE HOLE (SOIL AMENDMENT) CY 70.0000 420.00 0.000 0.00 19 MULCH CY 40.0000 360.00 0.000 0.00 20 COMMERCIAL FERTILIZER (PACKET) EA 0.2000 32.00 0.000 0.00 21 EROSION CONTROL (TYPE B) SQYD 180.0000 14,400.00 0.000 0.00 22 EROSION CONTROL (TYPE D) SQYD 2.0000 3,800.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S6204 TIME 02:12 PM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: MACKLE, BRIAN DATE OF THIS ESTIMATE 09/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FIBER ROLLS LF 3.0000 2,190.00 725.000 2,175.00 725.000 2,175.00 24 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 2,000.00 0.000 0.00 25 PLANT (GROUP A) EA 12.0000 1,920.00 0.000 0.00 26 PLANT (GROUP B) EA 26.0000 364.00 0.000 0.00 27 PLANT ESTABLISHMENT WORK LS 23,000.0000 23,000.00 0.000 0.00 28 FOLIAGE PROTECTOR EA 50.0000 8,000.00 0.000 0.00 29 SPRINKLER (TYPE C-2) EA 15.0000 2,400.00 0.000 0.00 30 CAM COUPLER ASSEMBLY EA 450.0000 450.00 0.000 0.00 31 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.0000 2,540.00 0.000 0.00 F) LINE) 32 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 930.00 0.000 0.00 F) LINE) 33 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 380.00 0.000 0.00 F) (SUPPLY LINE) 34 2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 100.00 0.000 0.00 F) (SUPPLY LINE) 35 1" MANUAL CONTROL VALVE EA 250.0000 750.00 0.000 0.00 36 1" WYE STRAINER EA 185.0000 185.00 0.000 0.00 37 TIMBER CHECK DAM LF 40.0000 8,000.00 0.000 0.00 38 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 140.0000 12,600.00 52.000 7,280.00 52.000 7,280.00 39 ROCK SLOPE PROTECTION FABRIC SQYD 8.0000 720.00 80.000 640.00 90.000 720.00 PROGRAM CAS145 PAGE 3 DATE 09/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S6204 TIME 02:12 PM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: MACKLE, BRIAN DATE OF THIS ESTIMATE 09/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,165.00 37,047.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 110,000.00 112,294.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 138,165.00 149,341.72 40 MOBILIZATION LS 10,000.0000 10,000.00 0.500 5,000.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 164,911.00 TOTAL WORK COMPLETED 143,165.00 159,341.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 143,165.00 159,341.72 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 07/28/09 315 09/21/09 09/21/09 11/08/11 46 218 16 0 51% 14% PROGRESS IS SATISFACTORY *** SUSPENDED ON 08/11/10. MACKLE, BRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/16/10