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 05/31/12 EST. NO.07 TIME 11:11 AM R.E. NAME: LENART, ELVIRA 08-459004 --------------------------------------------------------------------------- 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 0003 8,796.07 E.W. @ F.A.(+) 011312 N 3 0 0004 675.83 120711 N 4 0 0005 818.45 120811 N 5 0 0007 527.96 021012 N 7 0 0009 362.96 022412 N 9 0 0012 818.45 031212 N 12 0 0013 770.89 031312 N 13 0 0014 818.45 031412 N 14 0 0015 290.38 031612 N 15 0 0016 290.38 030612 N 16 0 0017 770.89 031512 N 17 0 0018 481.02 031212 N 18 0 0029 211.70 032912 N 29 0 0033 215.52 040912 N 33 0 002 0005 91.51 E.W. @ F.A.(+) 031612 N 5 0 0006 66.95 031712 N 006 0 0007 91.51 032212 N 07 0 0009 172.47 041012 N 009 0 16,271.39 TOTAL THIS ESTIMATE 8,360.00 TOTAL PREVIOUS ESTIMATE 24,631.39 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 05/31/12 EST. NO.07 TIME 11:11 AM R.E. NAME: LENART, ELVIRA 08-459004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ADJUST TO ITEM 23 -17,880.00 07 -17,880.00 -17,880.00 LABOR COMPLIANCE VIOLATION RESTITUTION DUE -270.00 05 FINAL REPORT -10,000.00 06 RESTITUTION DUE 270.00 06 FINAL REPORT 10,000.00 07 10,000.00 0.00 LIQUIDATED DAMAGES 5 DAYS @ $1,900./DAY -9,500.00 07 -9,500.00 -9,500.00 TOTAL DEDUCTIONS -17,380.00 -27,380.00 PROGRAM CAS145 PAGE 1 DATE 05/31/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-459004 TIME 11:11 AM ESTIMATE NO. 07 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/25/12 R.E. NAME: LENART, ELVIRA DATE OF THIS ESTIMATE 05/31/12 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 08-RIV-74-64.7/69.0 ---------------------------------------- DREAMBUILDER CONSTRUCTION IN RIVERSIDE COUNTY AT AND NEAR 1324 LAWSON LN PINE MEADOW AT VARIOUS LOCATIONS PLACENTIA CA 92870 FROM THOMAS MOUNTAIN ROAD TO TOOL BOX SPRING ROAD. FED. AID NO. ACHS-P074(52)E ,STP-P074(52)E MODIFY HEADWALLS & EXTEND CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.050 50.00 1.000 1,000.00 002 PREPARE STORM WATER POLLUTION LS 2,350.0000 2,350.00 0.150 352.50 1.000 2,350.00 PREVENTION PLAN 003 TEMPORARY GRAVEL BAG BERM LF 4.0000 2,520.00 637.000 2,548.00 004 TEMPORARY COVER SQYD 2.3000 2,231.00 964.220 2,217.71 005 TEMPORARY DRAINAGE INLET PROTECTION EA 180.0000 1,260.00 7.000 1,260.00 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 1.000 1,500.00 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0.00 008 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.118 1,180.00 1.000 10,000.00 009 TRAFFIC CONTROL SYSTEM LS 42,000.0000 42,000.00 1.000 42,000.00 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 6,000.00 6,300.000 6,300.00 011 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,500.0000 3,000.00 2.000 3,000.00 012 TEMPORARY RAILING (TYPE K) LF 16.0000 40,320.00 2,380.000 38,080.00 013 TEMPORARY CRASH CUSHION MODULE EA 89.0000 14,240.00 151.000 13,439.00 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.3500 3,948.00 1,050.000 2,467.50 STRIPE (HAZARDOUS WASTE) 015 REMOVE METAL BEAM GUARD RAILING LF 11.0000 3,410.00 60.000 660.00 300.000 3,300.00 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,960.00 1,050.000 2,100.00 017 REMOVE ROCK SLOPE PROTECTION CY 300.0000 14,100.00 47.000 14,100.00 018 CLEANING CULVERT CY 138.0000 5,934.00 17.470 2,410.86 019 REMOVE CONCRETE CY 400.0000 9,200.00 22.480 8,992.00 020 CLEARING AND GRUBBING LS 2,350.0000 2,350.00 1.000 2,350.00 021 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.600 1,200.00 1.000 2,000.00 022 DITCH EXCAVATION CY 95.0000 4,085.00 46.280 4,396.60 PROGRAM CAS145 PAGE 2 DATE 05/31/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-459004 TIME 11:11 AM ESTIMATE NO. 07 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/25/12 R.E. NAME: LENART, ELVIRA DATE OF THIS ESTIMATE 05/31/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 IMPORTED BORROW (CY) CY 95.0000 36,100.00 746.000 70,870.00 024 DUFF SQYD 1.2500 14,000.00 2,678.000 3,347.50 025 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 5,000.0000 12,500.00 2.000 10,000.00 026 STRUCTURAL CONCRETE, BOX CULVERT CY 1,590.0000 190,800.00 121.530 193,232.70 027 STRUCTURAL CONCRETE WINGWALLS CY 698.0000 76,780.00 117.390 81,938.22 028 EPOXY ADHESIVE (BOND COAT) GAL 500.0000 2,500.00 5.000 2,500.00 029 PORTLAND CEMENT CONCRETE (PATCH) CF 235.0000 7,285.00 32.000 7,520.00 030 INJECT CRACK (EPOXY) LF 140.0000 15,400.00 116.000 16,240.00 031 BAR REINFORCING STEEL LB 1.3000 38,090.00 31,715.800 41,230.54 032 ROCK SLOPE PROTECTION CY 258.0000 4,644.00 18.000 4,644.00 (BACKING NO. 2, METHOD B) 033 CONCRETE (CONCRETED-ROCK SLOPE CY 390.0000 5,070.00 13.000 5,070.00 PROTECTION) 034 CONCRETED-ROCK SLOPE PROTECTION CY 390.0000 28,080.00 72.000 28,080.00 (1/4 TON, METHOD B) 035 CONCRETED-ROCK SLOPE PROTECTION CY 390.0000 10,530.00 27.000 10,530.00 (LIGHT, METHOD B) 036 ROCK SLOPE PROTECTION FABRIC SQYD 6.0000 600.00 101.000 606.00 037 METAL BEAM GUARD RAILING (STEEL POST) LF 34.0000 9,180.00 262.500 8,925.00 038 STAINING GALVANIZED METAL BEAM GUARD LF 4.3500 5,307.00 1,050.300 4,568.81 1,050.300 4,568.81 RAILING SURFACES 039 TRANSITION RAILING (TYPE WB) EA 3,500.0000 35,000.00 9.000 31,500.00 040 END ANCHOR ASSEMBLY (TYPE SFT) EA 660.0000 660.00 0.000 0.00 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 36,000.00 17.000 40,800.00 042 ALTERNATIVE CRASH CUSHION SYSTEM EA 24,000.0000 24,000.00 1.000 24,000.00 043 THERMOPLASTIC TRAFFIC STRIPE LF 2.3500 6,979.50 3,100.000 7,285.00 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 05/31/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-459004 TIME 11:11 AM ESTIMATE NO. 07 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/25/12 R.E. NAME: LENART, ELVIRA DATE OF THIS ESTIMATE 05/31/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,011.31 758,699.44 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 16,271.39 24,631.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 24,282.70 783,330.83 044 MOBILIZATION LS 75,147.5000 75,147.50 1.000 75,147.50 ORIGINAL CONTRACT AMOUNT 812,061.00 TOTAL WORK COMPLETED 24,282.70 858,478.33 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -17,380.00 -27,380.00 TOTAL 6,902.70 831,098.33 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/13/11 120 10/15/11 09/28/11 04/25/12 122 17 2 0 100% 100% LENART, ELVIRA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/31/12