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 07/22/10 EST. NO.04 TIME 01:15 PM R.E. NAME: FAZAL, IMRAN 01-476104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0002 848.95 E.W. @ F.A.(+) 061010 N 2 0 005 0003 1,848.41 E.W. @ F.A.(+) 060210 N 1.1 0 0004 1,431.24 060210 N 4 0 4,128.60 TOTAL THIS ESTIMATE 26,457.13 TOTAL PREVIOUS ESTIMATE 30,585.73 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 07/22/10 EST. NO.04 TIME 01:15 PM R.E. NAME: FAZAL, IMRAN 01-476104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 25% CPM DEDUCTION -15,794.18 03 25% CPM DEDUCTION -59,810.46 04 -59,810.46 -75,604.64 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/10 -6,000.00 04 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -65,810.46 -81,604.64 PROGRAM CAS145 PAGE 1 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-476104 TIME 01:15 PM ESTIMATE NO. 04 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 07/22/10 LOCATION PROGRESS ESTIMATE 01-MEN-253-1.7/2.3 ----------------- MENDOCINO CONSTRUCTION IN MENDOCINO COUNTY NEAR BOONVILLE SERVICES INC FROM SINGLEY CATTLEPASS TO 0.6 MI P O BOX 1517 EAST OF SINGLEY CATTLEPASS WILLITS CA 95490 FED. AID NO. ER-4311(4)E REPAIR STORM DAMAGE ------------------------------------------------------------------------------------------------------------------------------------ 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 5.0000 2,050.00 40.000 200.00 444.000 2,220.00 03 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.171 171.00 0.336 336.00 04 PREPARE STORM WATER POLLUTION LS 1,850.0000 1,850.00 0.070 129.50 0.640 1,184.00 PREVENTION PLAN 05 TEMPORARY FIBER ROLL LF 2.7500 990.00 0.000 0.00 06 TEMPORARY SILT FENCE LF 4.7500 3,515.00 488.000 2,318.00 718.000 3,410.50 07 TEMPORARY CONSTRUCTION ENTRANCE EA 1,300.0000 2,600.00 1.000 1,300.00 1.000 1,300.00 08 TEMPORARY CHECK DAM LF 4.5000 315.00 45.000 202.50 70.000 315.00 09 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,000.00 2.000 1,000.00 10 STREET SWEEPING LS 2,625.0000 2,625.00 0.171 448.88 0.336 882.00 11 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.171 171.00 0.336 336.00 12 CONSTRUCTION AREA SIGNS LS 2,600.0000 2,600.00 0.500 1,300.00 13 TRAFFIC CONTROL SYSTEM LS 13,450.0000 13,450.00 0.171 2,299.95 0.399 5,366.55 14 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 22.0000 660.00 30.000 660.00 30.000 660.00 15 TEMPORARY SIGNAL SYSTEM LS 105,000.0000 105,000.00 0.100 10,500.00 0.600 63,000.00 16 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,800.0000 7,600.00 1.000 3,800.00 17 TEMPORARY RAILING (TYPE K) LF 15.0000 48,600.00 620.000 9,300.00 620.000 9,300.00 18 TEMPORARY CRASH CUSHION MODULE EA 168.0000 7,392.00 33.000 5,544.00 33.000 5,544.00 19 REMOVE FLARED END SECTION EA 60.0000 60.00 0.000 0.00 20 REMOVE ASPHALT CONCRETE DIKE LF 0.4000 588.00 0.000 0.00 21 REMOVE DOWNDRAIN EA 400.0000 400.00 1.000 400.00 1.000 400.00 22 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 400.0000 1,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-476104 TIME 01:15 PM ESTIMATE NO. 04 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 2,250.00 0.000 0.00 24 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500.00 25 ROADWAY EXCAVATION CY 26.0000 82,680.00 612.000 15,912.00 612.000 15,912.00 26 ASBESTOS COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800.00 (NATURALLY OCCURING ASBESTOS) 27 DUST CONTROL PLAN LS 1,050.0000 1,050.00 0.100 105.00 0.700 735.00 (NATURALLY OCCURRING ASBESTOS) 28 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 126.0000 13,734.00 109.000 13,734.00 109.000 13,734.00 F) 29 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 125.0000 5,375.00 0.000 0.00 F) 30 CLASS 2 CONCRETE BACKFILL CY 700.0000 18,200.00 24.000 16,800.00 24.000 16,800.00 F) 31 LEAN CONCRETE BACKFILL CY 700.0000 16,800.00 24.000 16,800.00 24.000 16,800.00 F) 32 EROSION CONTROL (TYPE D) SQYD 1.7000 4,726.00 0.000 0.00 33 CLASS 2 AGGREGATE BASE CY 38.0000 100,320.00 0.000 0.00 34 HOT MIX ASPHALT (TYPE A) TON 104.0000 157,040.00 0.000 0.00 35 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.5000 4,375.00 0.000 0.00 36 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 150.00 0.000 0.00 37 PLACE HOT MIX ASPHALT SQYD 42.0000 1,638.00 0.000 0.00 (MISCELLANEOUS AREA) 38 TACK COAT TON 1,000.0000 3,000.00 0.000 0.00 39 STEEL SOLDIER PILE (HP 14 X 117) LF 69.0000 29,463.00 427.000 29,463.00 427.000 29,463.00 40 24" DRILLED HOLE LF 92.0000 43,240.00 470.000 43,240.00 470.000 43,240.00 41 TIEBACK ANCHOR EA 4,350.0000 43,500.00 8.000 34,800.00 8.000 34,800.00 42 STRUCTURAL CONCRETE, RETAINING WALL CY 2,300.0000 23,000.00 0.000 0.00 F) 43 STRUCTURAL CONCRETE, BARRIER SLAB CY 525.0000 47,250.00 0.000 0.00 F) 44 MINOR CONCRETE (MINOR STRUCTURE) CY 2,140.0000 5,350.00 0.000 0.00 F) 45 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1000 6,490.00 0.000 0.00 F) 46 TREATED TIMBER LAGGING MFBM 2,685.0000 26,850.00 5.000 13,425.00 5.000 13,425.00 F) 47 CLEAN AND PAINT STEEL SOLDIER PILING LS 31,000.0000 31,000.00 0.500 15,500.00 0.500 15,500.00 48 30" CORRUGATED STEEL PIPE (.109" THICK) LF 162.0000 7,614.00 14.000 2,268.00 14.000 2,268.00 49 6" PERFORATED STEEL PIPE UNDERDRAIN LF 32.0000 11,200.00 60.000 1,920.00 (.079" THICK) PROGRAM CAS145 PAGE 3 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-476104 TIME 01:15 PM ESTIMATE NO. 04 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 12" PERFORATED STEEL PIPE UNDERDRAIN LF 52.0000 19,240.00 368.000 19,136.00 (.079" THICK) 51 30" CORRUGATED STEEL PIPE DOWNDRAIN LF 50.0000 4,150.00 0.000 0.00 (.079" THICK) 52 30" ANCHOR ASSEMBLY EA 285.0000 1,425.00 0.000 0.00 53 CABLE ANCHORAGE SYSTEM LF 41.0000 3,239.00 0.000 0.00 54 30" STEEL FLARED END SECTION EA 460.0000 460.00 0.000 0.00 55 ROCK SLOPE PROTECTION CY 75.0000 1,875.00 0.000 0.00 (1/4 TON, METHOD B) 56 ROCK SLOPE PROTECTION FABRIC SQYD 2.5000 130.00 0.000 0.00 57 MISCELLANEOUS IRON AND STEEL LB 2.0000 956.00 0.000 0.00 F) 58 MISCELLANEOUS METAL (BRIDGE) LB 30.0000 1,050.00 35.000 1,050.00 35.000 1,050.00 F) 59 FENCE (TYPE BW, 5 STRAND, METAL POST) LF 12.5000 11,875.00 0.000 0.00 60 MARKER (CULVERT) EA 55.0000 55.00 0.000 0.00 61 TUBULAR HANDRAILING LF 79.0000 13,035.00 0.000 0.00 F) 62 TRANSITION RAILING (TYPE WB) EA 5,100.0000 5,100.00 0.000 0.00 63 END CAP (TYPE TC) EA 135.0000 135.00 0.000 0.00 64 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 3,600.00 0.000 0.00 65 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 147.0000 24,255.00 0.000 0.00 F) 66 THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,300.00 0.000 0.00 (SPRAYABLE) 67 PAVEMENT MARKER EA 10.7000 1,284.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-476104 TIME 01:15 PM ESTIMATE NO. 04 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 239,241.83 329,437.05 ADJUSTMENT OF COMPENSATION 0.00 3,150.00 EXTRA WORK 4,128.60 27,435.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 243,370.43 360,022.78 68 MOBILIZATION LS 57,000.0000 57,000.00 0.200 11,400.00 0.950 54,150.00 ORIGINAL CONTRACT AMOUNT 1,053,504.00 TOTAL WORK COMPLETED 254,770.43 414,172.78 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -65,810.46 -81,604.64 TOTAL 188,959.97 332,568.14 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 08/05/09 140 09/11/09 08/20/09 10/15/10 44 182 0 0 38% 31% PROGRESS IS SATISFACTORY *** SUSPENDED ON 09/21/09. FAZAL, IMRAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/10