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 08/23/11 EST. NO.01 TIME 12:39 PM R.E. NAME: TIMMONS, KELLY 01-475804 --------------------------------------------------------------------------- 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 08/23/11 EST. NO.01 TIME 12:39 PM R.E. NAME: TIMMONS, KELLY 01-475804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-475804 TIME 12:39 PM ESTIMATE NO. 01 BID OPENING 07/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: TIMMONS, KELLY DATE OF THIS ESTIMATE 08/23/11 LOCATION PROGRESS ESTIMATE 01-HUM-36-39.5/ .0 ----------------- GRANITE CONSTRUCTION COMPANY IN HUMBOLDT COUNTY NEAR DINSMORE P O BOX 50085 1.0 MILE WEST OF VAN DUZEN RIVER WATSONVILLE CA 95077 BRIDGE FED. AID NO. ER-43K2(4)E CONSTRUCT TIEBACK RETAINING WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 0.000 0.00 002 TEMPORARY FENCE (TYPE ESA) LF 3.0000 1,020.00 154.000 462.00 154.000 462.00 003 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.060 90.00 0.060 90.00 004 PREPARE STORM WATER POLLUTION LS 1,400.0000 1,400.00 0.500 700.00 0.500 700.00 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 4.5000 4,275.00 137.500 618.75 137.500 618.75 006 TEMPORARY SILT FENCE LF 8.0000 480.00 51.000 408.00 51.000 408.00 007 TEMPORARY GRAVEL BAG BERM LF 6.5000 5,200.00 0.000 0.00 008 TEMPORARY CHECK DAM LF 12.0000 1,020.00 0.000 0.00 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 0.000 0.00 010 STREET SWEEPING LS 10,500.0000 10,500.00 0.060 630.00 0.060 630.00 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,700.0000 1,700.00 0.000 0.00 012 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500.00 013 TRAFFIC CONTROL SYSTEM LS 97,500.0000 97,500.00 0.060 5,850.00 0.060 5,850.00 014 FLASHING BEACON (PORTABLE) EA 500.0000 4,000.00 0.000 0.00 015 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,800.0000 10,800.00 0.060 648.00 0.060 648.00 016 ADVANCE NOTICE PORTABLE CHANGEABLE LS 5,600.0000 5,600.00 0.000 0.00 MESSAGE SIGN 017 TEMPORARY RAILING (TYPE K) LF 17.0000 8,500.00 0.000 0.00 018 TEMPORARY CRASH CUSHION (ABSORB 350) EA 5,500.0000 11,000.00 0.000 0.00 019 ABANDON CULVERT EA 2,000.0000 2,000.00 0.000 0.00 020 REMOVE INLET EA 850.0000 850.00 0.000 0.00 021 RESET MILEPOST MARKER EA 150.0000 300.00 0.000 0.00 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 23,400.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-475804 TIME 12:39 PM ESTIMATE NO. 01 BID OPENING 07/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: TIMMONS, KELLY DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING LS 1,500.0000 1,500.00 0.050 75.00 0.050 75.00 024 ROADWAY EXCAVATION CY 14.5000 114,985.00 0.000 0.00 025 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 0.000 0.00 026 EROSION CONTROL (COMPOST BLANKET) CY 84.0000 9,240.00 0.000 0.00 027 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2100 6,615.00 0.000 0.00 028 6" CONDUIT LF 60.0000 3,000.00 40.000 2,400.00 40.000 2,400.00 029 CLASS 2 AGGREGATE BASE CY 65.0000 53,950.00 0.000 0.00 030 HOT MIX ASPHALT (TYPE A) TON 126.0000 180,180.00 0.000 0.00 031 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.3000 3,074.00 0.000 0.00 032 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.3000 795.00 0.000 0.00 033 PLACE HOT MIX ASPHALT SQYD 20.0000 400.00 0.000 0.00 (MISCELLANEOUS AREA) 034 TACK COAT TON 2,050.0000 2,050.00 0.000 0.00 035 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 8,250.00 0.000 0.00 (F) 036 24" ALTERNATIVE PIPE CULVERT LF 225.0000 27,000.00 0.000 0.00 037 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 105.0000 109,200.00 560.000 58,800.00 560.000 58,800.00 (DEEP) 038 CLASS 1 PERMEABLE MATERIAL CY 95.0000 3,610.00 0.000 0.00 039 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 25.0000 1,500.00 0.000 0.00 040 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 55.0000 3,740.00 0.000 0.00 (.064" THICK) 041 8" ENTRANCE TAPER EA 600.0000 600.00 0.000 0.00 042 8" ANCHOR ASSEMBLY EA 300.0000 600.00 0.000 0.00 043 24" ANCHOR ASSEMBLY EA 350.0000 1,400.00 0.000 0.00 044 24" ALTERNATIVE FLARED END SECTION EA 550.0000 550.00 0.000 0.00 045 ROCK SLOPE PROTECTION CY 150.0000 31,500.00 0.000 0.00 (1/4 TON, METHOD B) 046 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 200.0000 1,000.00 0.000 0.00 047 ROCK SLOPE PROTECTION CY 150.0000 3,450.00 0.000 0.00 (BACKING NO. 2, METHOD B) 048 ROCK SLOPE PROTECTION FABRIC SQYD 15.0000 255.00 0.000 0.00 049 MISCELLANEOUS IRON AND STEEL LB 1.4600 1,046.82 0.000 0.00 (F) PROGRAM CAS145 PAGE 3 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-475804 TIME 12:39 PM ESTIMATE NO. 01 BID OPENING 07/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: TIMMONS, KELLY DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 MARKER (CULVERT) EA 150.0000 600.00 0.000 0.00 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.9500 7,410.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-475804 TIME 12:39 PM ESTIMATE NO. 01 BID OPENING 07/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: TIMMONS, KELLY DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 73,181.75 73,181.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 73,181.75 73,181.75 052 MOBILIZATION LS 16,500.0000 16,500.00 0.500 8,250.00 0.500 8,250.00 ORIGINAL CONTRACT AMOUNT 793,745.82 TOTAL WORK COMPLETED 81,431.75 81,431.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 81,431.75 81,431.75 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 11/02/10 80 08/10/11 11/17/10 11/08/11 26 165 0 0 9% 33% PROGRESS IS SATISFACTORY TIMMONS, KELLY RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/11