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 04/21/06 EST. NO.05 TIME 01:32 PM R.E. NAME: AMUTH, KAUSI 12-0C9844 --------------------------------------------------------------------------- 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 04/21/06 EST. NO.05 TIME 01:32 PM R.E. NAME: AMUTH, KAUSI 12-0C9844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C9844 TIME 01:32 PM ESTIMATE NO. 05 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: AMUTH, KAUSI DATE OF THIS ESTIMATE 04/21/06 LOCATION PROGRESS ESTIMATE 12-ORA-73-16.8/24.7 ----------------- P P C CONSTRUCTION, INC. IN ORANGE COUNTY AT VARIOUS 336 N. CENTRAL AVENUE, #10-A LOCATIONS GLENDALE, CA 91203 FED. AID NO. ACNH-P073(80)E COMPOST STORM FILTER SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.100 250.00 0.600 1,500.00 02 TEMPORARY FENCE (TYPE ESA) M 12.0000 18,960.00 716.000 8,592.00 1,147.500 13,770.00 03 PREPARE STORM WATER POLLUTION LS 13,000.0000 13,000.00 0.150 1,950.00 0.900 11,700.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 35,000.0000 35,000.00 0.120 4,200.00 0.480 16,800.00 05 TEMPORARY SILT FENCE M 10.0000 7,300.00 62.000 620.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 14,000.00 0.000 0.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 28,000.00 1.350 4,725.00 08 TEMPORARY DRAINAGE INLET/OUTLET EA 500.0000 4,500.00 0.500 250.00 PROTECTION 09 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.300 3,600.00 S) 10 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.150 3,000.00 0.450 9,000.00 S) 11 TEMPORARY RAILING (TYPE K) M 180.0000 7,560.00 0.000 0.00 S) 12 TEMPORARY CRASH CUSHION MODULE EA 500.0000 7,000.00 0.000 0.00 S) 13 ABANDON PIPELINE EA 1,500.0000 6,000.00 0.000 0.00 14 REMOVE CHAIN LINK FENCE M 25.0000 10,500.00 187.000 4,675.00 15 REMOVE CHAIN LINK GATE EA 500.0000 5,500.00 5.000 2,500.00 16 REMOVE FLARED END SECTION EA 500.0000 2,500.00 1.000 500.00 17 REMOVE DRAINAGE FACILITIES EA 15,000.0000 120,000.00 2.000 30,000.00 3.750 56,250.00 (COMPOST STORM WATER FILTER) 18 REMOVE PIPE M 100.0000 9,400.00 2.000 200.00 19 REMOVE CORRUGATED METAL PIPE M 500.0000 1,400.00 0.000 0.00 20 REMOVE INLET EA 750.0000 1,500.00 0.000 0.00 21 REMOVE COMPOST STORM WATER FILTER EA 2,000.0000 16,000.00 2.000 4,000.00 3.000 6,000.00 (CSF) INLET 22 REMOVE ROCK SLOPE PROTECTION M3 150.0000 15,000.00 15.800 2,370.00 PROGRAM CAS145 PAGE 2 DATE 04/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C9844 TIME 01:32 PM ESTIMATE NO. 05 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: AMUTH, KAUSI DATE OF THIS ESTIMATE 04/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SALVAGE COMPOST STORM WATER FILTER (CSF) EA 1,500.0000 10,500.00 0.000 0.00 COMPONENTS 24 REMOVE CONCRETE M3 400.0000 16,400.00 2.200 880.00 25 CLEARING AND GRUBBING LS 22,000.0000 22,000.00 0.150 3,300.00 0.600 13,200.00 26 ROADWAY EXCAVATION M3 35.0000 199,150.00 700.000 24,500.00 831.000 29,085.00 27 COMPOST MEDIA CONTAINING HAZARDOUS WASTE M3 50.0000 6,000.00 375.000 18,750.00 375.000 18,750.00 LEVELS OF LEAD 28 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.150 750.00 0.900 4,500.00 29 SAND BEDDING M3 150.0000 12,000.00 0.000 0.00 30 SLURRY CEMENT BACKFILL M3 400.0000 1,320.00 0.000 0.00 31 GRAVEL BACKFILL M3 150.0000 6,450.00 0.000 0.00 32 IMPORTED BORROW M3 40.0000 40,800.00 0.000 0.00 33 EROSION CONTROL (BLANKET) M2 2.7500 1,705.00 0.000 0.00 S) 34 STRAW (EROSION CONTROL) KG 1.0000 7,570.00 0.000 0.00 S) 35 FIBER (EROSION CONTROL) KG 1.0000 1,900.00 0.000 0.00 S) 36 COMPOST (EROSION CONTROL) M3 167.0000 1,169.00 0.000 0.00 S) 37 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 225.0000 450.00 0.000 0.00 S) 38 PURE LIVE SEED (EROSION CONTROL) KG 232.0000 6,960.00 0.000 0.00 S) 39 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 1,450.00 0.000 0.00 S) 40 CLASS 2 AGGREGATE BASE M3 70.0000 95,900.00 150.900 10,563.00 41 MINOR CONCRETE (MINOR STRUCTURE) M3 850.0000 78,200.00 7.300 6,205.00 14.040 11,934.00 F) (FOOTING) 42 300 MM PLASTIC PIPE M 150.0000 3,750.00 0.000 0.00 43 450 MM PLASTIC PIPE M 250.0000 1,000.00 0.000 0.00 44 600 MM PLASTIC PIPE M 300.0000 72,600.00 79.000 23,700.00 154.500 46,350.00 45 900 MM PLASTIC PIPE M 375.0000 5,250.00 0.000 0.00 46 150 MM PERFORATED PLASTIC PIPE M 150.0000 12,300.00 0.000 0.00 UNDERDRAIN 47 150 MM PLASTIC PIPE M 150.0000 2,850.00 0.000 0.00 48 FILTER FABRIC M2 10.0000 2,800.00 0.000 0.00 49 GEOMEMBRANE M2 20.0000 169,600.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C9844 TIME 01:32 PM ESTIMATE NO. 05 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: AMUTH, KAUSI DATE OF THIS ESTIMATE 04/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 METERING MANHOLE W/ CUTTHROAT FLUME EA 8,800.0000 8,800.00 0.000 0.00 51 1.2 X 2.7 CUTTHROAT FLUME EA 6,400.0000 6,400.00 0.000 0.00 52 BAFFLE WALL M 500.0000 12,000.00 0.000 0.00 53 1200 MM CORRUGATED STEEL PIPE RISER M 1,500.0000 24,000.00 1.500 2,250.00 4.000 6,000.00 (2.77 MM THICK) 54 300 MM PLASTIC FLARED END SECTION EA 750.0000 1,500.00 0.000 0.00 55 450 MM PLASTIC FLARED END SECTION EA 1,000.0000 1,000.00 0.000 0.00 56 600 MM PLASTIC FLARED END SECTION EA 1,200.0000 3,600.00 0.000 0.00 57 ROCK SLOPE PROTECTION M3 500.0000 3,000.00 0.000 0.00 (FACING, METHOD B) 58 ROCK SLOPE PROTECTION M3 500.0000 4,000.00 1.600 800.00 (BACKING NO. 2, METHOD B) 59 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 500.0000 13,500.00 3.900 1,950.00 60 CONCRETE (DITCH LINING) M3 600.0000 2,700.00 0.000 0.00 61 STAINLESS STEEL WIRE MESH M2 300.0000 17,700.00 0.000 0.00 62 MINOR CONCRETE (DRIVEWAY) M3 600.0000 138,000.00 8.500 5,100.00 63 MISCELLANEOUS IRON AND STEEL KG 10.0000 30,100.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 4 DATE 04/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C9844 TIME 01:32 PM ESTIMATE NO. 05 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: AMUTH, KAUSI DATE OF THIS ESTIMATE 04/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 131,447.00 283,572.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 131,447.00 283,572.00 64 MOBILIZATION LS 120,000.0000 120,000.00 0.750 90,000.00 ORIGINAL CONTRACT AMOUNT 1,528,994.00 TOTAL WORK COMPLETED 131,447.00 373,572.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 131,447.00 373,572.00 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 10/27/05 180 11/11/05 11/11/05 08/08/06 91 16 0 0 24% 51% PROGRESS IS SATISFACTORY PENDING CCO 5 AND 6 AMUTH, KAUSI RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 04/21/06