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 07/20/11 EST. NO.03 TIME 11:42 AM R.E. NAME: ORTIZ, AL 01-482104 --------------------------------------------------------------------------- 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 0007 1,165.82 E.W. @ F.A.(+) 052411 N 12.1 0 0008 1,688.71 052311 N 11.1 0 0009 640.65 050611 N 6.1 0 0010 1,464.45 050411 N 4.1 0 0011 1,240.20 050311 N 3.1 0 0012 491.54 042811 N 1.1 0 6,691.37 TOTAL THIS ESTIMATE 8,207.07 TOTAL PREVIOUS ESTIMATE 14,898.44 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 07/20/11 EST. NO.03 TIME 11:42 AM R.E. NAME: ORTIZ, AL 01-482104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/11 -10,000.00 03 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:42 AM ESTIMATE NO. 03 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 07/20/11 LOCATION PROGRESS ESTIMATE 01-MEN-20-4.7/4.9 ----------------- TEAM GHILOTTI INC IN MENDOCINO COUNTY NEAR FORT BRAGG 2531 PETALUMA BLVD SOUTH FROM 7.7 MILES TO 4.9 MILES EAST PETALUMA CA 94952 OF ROUTE 1 FED. AID NO. HSST-P020(154)E ,P-P020(154)E CONSTRUCT TIMBER RETAINING WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 180.0000 180.00 0.710 127.80 0.710 127.80 02 PREPARE WATER POLLUTION CONTROL LS 850.0000 850.00 0.750 637.50 PROGRAM 03 TEMPORARY FIBER ROLL LF 4.2500 1,827.50 60.000 255.00 04 TEMPORARY SILT FENCE LF 2.2500 540.00 157.000 353.25 365.000 821.25 05 TEMPORARY GRAVEL BAG BERM LF 6.2500 1,500.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 700.0000 700.00 0.500 350.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 1,300.0000 1,300.00 0.350 455.00 0.350 455.00 08 TEMPORARY COVER SQYD 9.0000 900.00 75.000 675.00 75.000 675.00 09 TEMPORARY CHECK DAM LF 5.2500 1,312.50 26.000 136.50 10 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 1,125.00 1.000 375.00 11 CONSTRUCTION AREA SIGNS LS 4,200.0000 4,200.00 0.090 378.00 0.710 2,982.00 12 TRAFFIC CONTROL SYSTEM LS 16,500.0000 16,500.00 0.420 6,930.00 0.710 11,715.00 13 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 360.00 22.000 330.00 14 TEMPORARY TRAFFIC STRIPE (PAINT) LF 9.0000 1,080.00 198.000 1,782.00 15 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 225.00 8.000 360.00 16 TEMPORARY SIGNAL SYSTEM LS 60,000.0000 60,000.00 0.260 15,600.00 0.710 42,600.00 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,400.0000 2,400.00 0.310 744.00 0.730 1,752.00 18 TEMPORARY RAILING (TYPE K) LF 25.0000 10,000.00 312.000 7,800.00 19 TEMPORARY CRASH CUSHION MODULE EA 150.0000 3,300.00 11.000 1,650.00 20 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.5000 5,280.00 1,126.000 6,193.00 STRIPE (HAZARDOUS WASTE) 21 ABANDON CULVERT EA 2,000.0000 2,000.00 0.800 1,600.00 22 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.5000 10,725.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:42 AM ESTIMATE NO. 03 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 07/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLEARING AND GRUBBING LS 5,300.0000 5,300.00 0.200 1,060.00 0.600 3,180.00 24 ROADWAY EXCAVATION CY 55.0000 28,600.00 100.000 5,500.00 400.000 22,000.00 25 LEAD COMPLIANCE PLAN LS 1,150.0000 1,150.00 1.000 1,150.00 1.000 1,150.00 26 IMPORTED MATERIAL (SHOULDER BACKING) TON 88.0000 4,488.00 7.000 616.00 27 EROSION CONTROL (COMPOST BLANKET) CY 235.0000 3,995.00 0.000 0.00 28 CLASS 2 AGGREGATE BASE CY 87.0000 33,060.00 0.000 0.00 29 HOT MIX ASPHALT (TYPE A) TON 120.0000 55,200.00 5.000 600.00 30 HOT MIX ASPHALT (OPEN GRADED) TON 143.0000 42,900.00 0.000 0.00 31 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.1500 437.00 0.000 0.00 32 PLACE HOT MIX ASPHALT DIKE LF 16.5000 4,950.00 0.000 0.00 (TYPE F MODIFIED) 33 ASPHALTIC EMULSION (PAINT BINDER) TON 1,675.0000 1,005.00 0.000 0.00 34 MINOR CONCRETE (MINOR STRUCTURE) CY 875.0000 5,250.00 0.000 0.00 F) 35 TIMBER-FACED RETAINING WALL SQFT 85.0000 206,550.00 656.000 55,760.00 656.000 55,760.00 (GEOSYNTHETIC REINFORCED) 36 24" CORRUGATED STEEL PIPE (.109" THICK) LF 205.0000 10,865.00 0.000 0.00 37 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 180.0000 1,260.00 0.000 0.00 38 ROCK SLOPE PROTECTION CY 275.0000 825.00 0.000 0.00 (1/4 TON, METHOD B) 39 MISCELLANEOUS IRON AND STEEL LB 1.8000 860.40 0.000 0.00 F) 40 MARKER (CULVERT) EA 75.0000 150.00 0.000 0.00 41 METAL BEAM GUARD RAILING LF 25.0000 6,500.00 0.000 0.00 42 VEGETATION CONTROL (MINOR CONCRETE) SQYD 80.0000 12,800.00 0.000 0.00 43 CABLE RAILING LF 30.0000 7,800.00 0.000 0.00 44 IN-LINE TERMINAL SYSTEM EA 3,500.0000 7,000.00 0.000 0.00 (TYPE X-TENSION) 45 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 5,348.00 0.000 0.00 46 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 820.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:42 AM ESTIMATE NO. 03 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 07/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 88,733.05 165,903.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,691.37 14,898.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 95,424.42 180,801.49 47 MOBILIZATION LS 23,000.0000 23,000.00 0.200 4,600.00 0.950 21,850.00 ORIGINAL CONTRACT AMOUNT 596,418.40 TOTAL WORK COMPLETED 100,024.42 202,651.49 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 90,024.42 192,651.49 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 02/10/11 70 04/29/11 02/25/11 08/17/11 50 51 0 0 33% 71% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/25/11. ORTIZ, AL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/11