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 01/03/17 EST. NO. 009 TIME 10:41 AM R.E. NAME: GRIFFITH, GARRETT 01-0B5704 --------------------------------------------------------------------------- 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 0019 1,824.17 E.W. @ F.A.(+) 111716 N 0019 0 0023 341.76 112216 N 0023 0 004 0010 11,914.00 E.W. @ F.A.(+) 121516 N 0010 0 008 0001 -20,529.50 A.C. @ L.S.(-) 122016 N 2001 0 009 0001 -1,733.44 A.C. @ L.S.(-) 122016 N 2002 0 -8,183.01 TOTAL THIS ESTIMATE 106,791.26 TOTAL PREVIOUS ESTIMATE 98,608.25 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 01/03/17 EST. NO. 009 TIME 10:41 AM R.E. NAME: GRIFFITH, GARRETT 01-0B5704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2016 CEM4401 -10,000.00 009 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 009 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -10,000.00 009 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -30,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 01/03/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B5704 TIME 10:41 AM ESTIMATE NO. 009 BID OPENING 07/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/16 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 01/03/17 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 01-MEN-253-6.9/ .0 ---------------------------------- MENDOCINO CONSTRUCTION IN MENDOCINO COUNTY ABOUT 7 MILES SERVICES, INC. EAST OF BOONVILLE AT 3.4 MILES EAST P.O. BOX 1517 OF SODA CREEK BRIDGE WILLITS CA 95490 FED. AID NO. ER-19B4(4)E CONSTRUCT SOLDIER PILE WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 8,900.0000 8,900.00 0.030 267.00 1.000 8,900 003 CONSTRUCTION AREA SIGNS LS 9,100.0000 9,100.00 0.100 910.00 1.000 9,100 004 TRAFFIC CONTROL SYSTEM LS 34,000.0000 34,000.00 0.030 1,020.00 1.000 34,000 005 TYPE III BARRICADE EA 91.0000 546.00 6.000 546 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 65.0000 1,560.00 24.000 1,560 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 2,960.00 981.000 3,924 008 TRAFFIC PLASTIC DRUM EA 85.0000 1,190.00 14.000 1,190 009 TEMPORARY SIGNAL SYSTEM LS 175,000.0000 175,000.00 0.030 5,250.00 1.000 175,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.030 240.00 1.000 8,000 011 TEMPORARY RAILING (TYPE K) LF 15.0000 6,300.00 380.000 5,700 012 TEMPORARY ALTERNATIVE CRASH CUSHION EA 970.0000 1,940.00 2.000 1,940 013 JOB SITE MANAGEMENT LS 12,477.0000 12,477.00 0.030 374.31 1.000 12,477 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,620.0000 1,620.00 0.250 405.00 1.000 1,620 015 TEMPORARY COVER SQYD 7.0000 6,090.00 1,189.000 8,323 016 TEMPORARY CHECK DAM LF 7.0000 1,750.00 192.000 1,344 017 TEMPORARY FIBER ROLL LF 6.0000 1,200.00 225.000 1,350 018 TEMPORARY GRAVEL BAG BERM LF 7.0000 2,450.00 10.000 70 019 TEMPORARY SILT FENCE LF 7.0000 3,500.00 900.000 6,300 020 TEMPORARY CONSTRUCTION ENTRANCE EA 2,780.0000 5,560.00 2.000 5,560 021 STREET SWEEPING LS 6,200.0000 6,200.00 0.060 372.00 1.000 6,200 022 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 1.000 12,000 PROGRAM CAS145 PAGE 2 DATE 01/03/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B5704 TIME 10:41 AM ESTIMATE NO. 009 BID OPENING 07/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/16 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 01/03/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 6,320.00 670.000 5,360 STRIPE (HAZARDOUS WASTE) 024 REMOVE PAINTED TRAFFIC STRIPE LF 12.0000 2,160.00 180.000 2,160.00 180.000 2,160 025 REMOVE PAINTED PAVEMENT MARKING SQFT 59.0000 708.00 12.000 708.00 12.000 708 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 3,540.00 390.000 2,340 027 REMOVE PAVEMENT MARKER EA 6.0000 204.00 34.000 204 028 RESET ROADSIDE SIGN EA 300.0000 300.00 1.000 300 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 12,660.00 2,110.000 12,660 030 CLEARING AND GRUBBING (LS) LS 3,000.0000 3,000.00 1.000 3,000 031 ROADWAY EXCAVATION CY 30.0000 139,500.00 410.000 12,300.00 5,062.000 151,860 032 SHOULDER BACKING TON 75.0000 3,300.00 40.000 3,000.00 67.000 5,025 033 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 77.0000 77,000.00 1,000.000 77,000 (F) 034 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 96.0000 16,032.00 167.000 16,032 (F) 035 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 495.0000 113,850.00 230.000 113,850 (F) 036 LEAN CONCRETE BACKFILL CY 395.0000 84,925.00 215.000 84,925 (F) 037 WOOD MULCH CY 260.0000 520.00 0.000 0 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 13,300.00 6,300.000 6,300 039 HYDROMULCH SQFT 1.0000 13,300.00 13,300.000 13,300 040 FIBER ROLLS LF 6.0000 3,780.00 650.000 3,900 041 STRAW SQFT 0.1000 1,330.00 13,300.000 1,330 042 HYDROSEED SQFT 1.7500 23,275.00 13,300.000 23,275 043 CLASS 2 AGGREGATE BASE (CY) CY 89.0000 17,800.00 202.000 17,978 044 HOT MIX ASPHALT (TYPE A) TON 126.0000 63,000.00 403.360 50,823.36 538.580 67,861 045 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.0000 1,500.00 500.000 1,500.00 500.000 1,500 (PAVING FABRIC) 046 TACK COAT TON 1,210.0000 1,573.00 0.510 617.10 0.510 617 047 GROUND ANCHOR (SUBHORIZONTAL) EA 4,370.0000 402,040.00 92.000 402,040 (F) 048 STEEL SOLDIER PILE (HP 14 X 73) LF 69.0000 172,224.00 2,496.000 172,224 049 30" DRILLED HOLE LF 63.0000 150,570.00 2,390.000 150,570 PROGRAM CAS145 PAGE 3 DATE 01/03/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B5704 TIME 10:41 AM ESTIMATE NO. 009 BID OPENING 07/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/16 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 01/03/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, WALER CY 1,100.0000 150,700.00 137.000 150,700 (F) 051 STRUCTURAL CONCRETE, BARRIER SLAB CY 973.0000 179,032.00 184.000 179,032 (F) 052 BAR REINFORCING STEEL (WALER) LB 1.3500 85,320.00 63,200.000 85,320 (F) 053 TIMBER LAGGING MFBM 4,300.0000 206,400.00 48.000 206,400 (F) 054 CLEAN AND PAINT STEEL SOLDIER PILING LS 71,000.0000 71,000.00 1.000 71,000 055 DELINEATOR (CLASS 1) EA 56.0000 168.00 3.000 168.00 3.000 168 056 MARKER (CULVERT) EA 61.0000 122.00 1.000 61.00 1.000 61 057 OBJECT MARKER (TYPE L-1) EA 56.0000 112.00 2.000 112.00 2.000 112 058 TUBULAR HANDRAILING LF 47.0000 16,309.00 260.000 12,220.00 347.000 16,309 (F) 059 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 117.0000 40,599.00 348.500 40,774 (F) 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 9,180.00 3,060.000 9,180.00 3,060.000 9,180 (ENHANCED WET NIGHT VISIBILITY) 061 PAVEMENT MARKER EA 56.0000 3,472.00 62.000 3,472.00 62.000 3,472 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 01/03/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B5704 TIME 10:41 AM ESTIMATE NO. 009 BID OPENING 07/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/16 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 01/03/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 105,159.77 2,406,151.68 ADJUSTMENT OF COMPENSATION -22,262.94 27,737.06 EXTRA WORK 14,079.93 70,871.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 96,976.76 2,504,759.93 062 MOBILIZATION LS 83,000.0000 83,000.00 1.000 83,000 ORIGINAL CONTRACT AMOUNT 2,477,668.00 TOTAL WORK COMPLETED 96,976.76 2,587,759.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -30,000.00 -30,000.00 TOTAL 66,976.76 2,557,759.93 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 09/02/15 120 10/22/15 10/22/15 12/14/16 141 143 22 0 100% 100% GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 01/03/17