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 08/10/11 EST. NO.04 TIME 11:23 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 --------------------------------------------------------------------------- *** 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 08/10/11 EST. NO.04 TIME 11:23 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 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/10/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:23 AM ESTIMATE NO. 04 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 08/10/11 LOCATION SUPPLEMENTAL 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 180.0000 180.00 0.710 127.80 002 PREPARE WATER POLLUTION CONTROL LS 850.0000 850.00 0.750 637.50 PROGRAM 003 TEMPORARY FIBER ROLL LF 4.2500 1,827.50 60.000 255.00 004 TEMPORARY SILT FENCE LF 2.2500 540.00 365.000 821.25 005 TEMPORARY GRAVEL BAG BERM LF 6.2500 1,500.00 0.000 0.00 006 TEMPORARY CONCRETE WASHOUT FACILITY EA 700.0000 700.00 0.500 350.00 007 TEMPORARY CONSTRUCTION ENTRANCE EA 1,300.0000 1,300.00 0.350 455.00 008 TEMPORARY COVER SQYD 9.0000 900.00 75.000 675.00 009 TEMPORARY CHECK DAM LF 5.2500 1,312.50 26.000 136.50 010 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 1,125.00 1.000 375.00 011 CONSTRUCTION AREA SIGNS LS 4,200.0000 4,200.00 0.710 2,982.00 012 TRAFFIC CONTROL SYSTEM LS 16,500.0000 16,500.00 0.710 11,715.00 013 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 360.00 22.000 330.00 014 TEMPORARY TRAFFIC STRIPE (PAINT) LF 9.0000 1,080.00 198.000 1,782.00 015 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 225.00 8.000 360.00 016 TEMPORARY SIGNAL SYSTEM LS 60,000.0000 60,000.00 0.710 42,600.00 017 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,400.0000 2,400.00 0.730 1,752.00 018 TEMPORARY RAILING (TYPE K) LF 25.0000 10,000.00 312.000 7,800.00 019 TEMPORARY CRASH CUSHION MODULE EA 150.0000 3,300.00 11.000 1,650.00 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.5000 5,280.00 1,126.000 6,193.00 STRIPE (HAZARDOUS WASTE) 021 ABANDON CULVERT EA 2,000.0000 2,000.00 0.800 1,600.00 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.5000 10,725.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/10/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:23 AM ESTIMATE NO. 04 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 08/10/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING LS 5,300.0000 5,300.00 0.600 3,180.00 024 ROADWAY EXCAVATION CY 55.0000 28,600.00 400.000 22,000.00 025 LEAD COMPLIANCE PLAN LS 1,150.0000 1,150.00 1.000 1,150.00 026 IMPORTED MATERIAL (SHOULDER BACKING) TON 88.0000 4,488.00 7.000 616.00 027 EROSION CONTROL (COMPOST BLANKET) CY 235.0000 3,995.00 0.000 0.00 028 CLASS 2 AGGREGATE BASE CY 87.0000 33,060.00 0.000 0.00 029 HOT MIX ASPHALT (TYPE A) TON 120.0000 55,200.00 5.000 600.00 030 HOT MIX ASPHALT (OPEN GRADED) TON 143.0000 42,900.00 0.000 0.00 031 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.1500 437.00 0.000 0.00 032 PLACE HOT MIX ASPHALT DIKE LF 16.5000 4,950.00 0.000 0.00 (TYPE F MODIFIED) 033 ASPHALTIC EMULSION (PAINT BINDER) TON 1,675.0000 1,005.00 0.000 0.00 034 MINOR CONCRETE (MINOR STRUCTURE) CY 875.0000 5,250.00 0.000 0.00 (F) 035 TIMBER-FACED RETAINING WALL SQFT 85.0000 206,550.00 1,344.000 114,240.00 2,000.000 170,000.00 (GEOSYNTHETIC REINFORCED) 036 24" CORRUGATED STEEL PIPE (.109" THICK) LF 205.0000 10,865.00 0.000 0.00 037 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 180.0000 1,260.00 0.000 0.00 038 ROCK SLOPE PROTECTION CY 275.0000 825.00 0.000 0.00 (1/4 TON, METHOD B) 039 MISCELLANEOUS IRON AND STEEL LB 1.8000 860.40 0.000 0.00 (F) 040 MARKER (CULVERT) EA 75.0000 150.00 0.000 0.00 041 METAL BEAM GUARD RAILING LF 25.0000 6,500.00 0.000 0.00 042 VEGETATION CONTROL (MINOR CONCRETE) SQYD 80.0000 12,800.00 0.000 0.00 043 CABLE RAILING LF 30.0000 7,800.00 0.000 0.00 044 IN-LINE TERMINAL SYSTEM EA 3,500.0000 7,000.00 0.000 0.00 (TYPE X-TENSION) 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 5,348.00 0.000 0.00 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 820.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/10/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-482104 TIME 11:23 AM ESTIMATE NO. 04 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 08/10/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 114,240.00 280,143.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 14,898.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 114,240.00 295,041.49 047 MOBILIZATION LS 23,000.0000 23,000.00 0.950 21,850.00 ORIGINAL CONTRACT AMOUNT 596,418.40 TOTAL WORK COMPLETED 114,240.00 316,891.49 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 114,240.00 306,891.49 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 52% 71% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/25/11. ORTIZ, AL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/10/11