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 08/24/09 EST. NO.02 TIME 11:53 AM R.E. NAME: DUNLAP, BARRY 05-0J1904 --------------------------------------------------------------------------- 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 08/24/09 EST. NO.02 TIME 11:53 AM R.E. NAME: DUNLAP, BARRY 05-0J1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0J1904 TIME 11:53 AM ESTIMATE NO. 02 BID OPENING 04/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DUNLAP, BARRY DATE OF THIS ESTIMATE 08/24/09 LOCATION PROGRESS ESTIMATE 05-SCR-1-34.2/34.5 ----------------- SOLOSKI & GONZALEZ, INC. IN SANTA CRUZ COUNTY NEAR DAVENPORT 225 S. CABRILLO HWY #106 B AT 2.0 AND 1.38 MILES SOUTH OF HALF MOON BAY, CA 94019 WADDELL CREEK FED. AID NO. N O N E REPLACE CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ 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 ESA) LF 5.7500 3,565.00 610.000 3,507.50 03 CONSTRUCTION SITE MANAGEMENT LS 1,100.0000 1,100.00 0.400 440.00 0.900 990.00 04 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 PROGRAM 05 TEMPORARY EROSION CONTROL BLANKET SQYD 6.2500 1,250.00 0.000 0.00 06 TEMPORARY GRAVEL BAG BERM LF 18.0000 2,880.00 0.000 0.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 2,600.0000 5,200.00 2.000 5,200.00 2.000 5,200.00 08 TEMPORARY COVER SQYD 10.0000 1,400.00 0.000 0.00 09 TEMPORARY CHECK DAM LF 10.0000 400.00 0.000 0.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.000 0.00 11 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.500 1,250.00 12 TRAFFIC CONTROL SYSTEM LS 22,000.0000 22,000.00 0.700 15,400.00 0.900 19,800.00 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,500.0000 6,500.00 0.750 4,875.00 0.750 4,875.00 14 ABANDON CULVERT EA 700.0000 1,400.00 0.000 0.00 15 REMOVE FENCE (TYPE BW) LF 10.0000 800.00 0.000 0.00 16 REMOVE HEADWALL EA 2,200.0000 4,400.00 2.000 4,400.00 17 PIPE JACKING LF 1,645.0000 625,100.00 305.500 502,547.50 365.500 601,247.50 18 SLURRY CEMENT BACKFILL CF 210.0000 4,620.00 0.000 0.00 19 SAND BACKFILL CY 190.0000 5,890.00 0.000 0.00 20 DUFF MULCH SQYD 3.0000 3,000.00 0.000 0.00 21 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 11,700.00 0.000 0.00 F) 22 36" CORRUGATED STEEL PIPE RISER LF 1,400.0000 9,800.00 0.000 0.00 (.109" THICK) PROGRAM CAS145 PAGE 2 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0J1904 TIME 11:53 AM ESTIMATE NO. 02 BID OPENING 04/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DUNLAP, BARRY DATE OF THIS ESTIMATE 08/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 36" DEBRIS RACK CAGE (H=4') EA 2,400.0000 2,400.00 0.000 0.00 24 GABION CY 480.0000 86,400.00 185.500 89,040.00 193.500 92,880.00 25 MISCELLANEOUS IRON AND STEEL LB 2.5000 590.00 0.000 0.00 F) 26 FENCE (TYPE BW, METAL POST) LF 15.0000 1,200.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0J1904 TIME 11:53 AM ESTIMATE NO. 02 BID OPENING 04/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: DUNLAP, BARRY DATE OF THIS ESTIMATE 08/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 617,502.50 734,650.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 617,502.50 734,650.00 ORIGINAL CONTRACT AMOUNT 806,845.00 TOTAL WORK COMPLETED 617,502.50 734,650.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 617,502.50 734,650.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE (NATURALLY OCCURING ASBESTN 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 06/03/09 130 06/15/09 06/05/09 01/05/10 49 10 0 0 90% 38% PROGRESS IS SATISFACTORY DUNLAP, BARRY RESIDENT ENGINEER PROGRAM CAS145 PAGE 13 DATE 08/24/09