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 12/21/11 EST. NO.08 TIME 12:46 PM R.E. NAME: KLEIBER, KATHARINE 01-499904 --------------------------------------------------------------------------- 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 0002 117.55 E.W. @ F.A.(+) 081511 N C43400 0003 2,015.43 083011 N C34660 0004 550.92 080911 N C42120 0006 127.06 082411 N C34510 0013 399.76 091911 N C45320 006 0001 603.68 E.W. @ F.A.(+) 100511 N 0110.0 0002 930.24 100611 N 0113.0 0003 1,504.13 100411 N 0107.0 008 0010 1,084.83 E.W. @ F.A.(+) 091511 N 0073.0 009 0011 623.45 E.W. @ F.A.(+) 110111 N 0163.0 0012 569.64 110211 N 0165.0 0013 727.60 110311 N 0166.0 0014 727.60 110411 N 0167.0 0015 781.42 110711 N 0168.0 0020 238.65 091211 N 0064.0 0040 742.69 101911 N 0139.0 0041 709.49 103111 N 0157.0 0045 457.46 110811 N 0169.0 0046 648.62 110911 N 0172.0 0047 904.40 111411 N 0173.0 0048 904.40 111511 N 0174.0 010 0038 1,367.63 E.W. @ F.A.(+) 082611 N C34530 0042 1,228.35 082411 N C34490 0043 1,084.08 082511 N C34520 0044 1,098.47 091511 N C43920 0063 87.91 093011 N 0101.0 0064 1,425.23 100411 N 0108.0 0065 587.35 101211 N 0120.0 0066 239.05 101311 N 0122.0 0067 636.19 101411 N 0127.0 0076 556.90 092911 N 0096.0 0078 3,156.63 102011 N 0134.0 0079 5,186.38 102111 N 0136.0 0081 3,097.64 102511 N 0144.0 0084 3,456.75 102411 N 0138.0 0086 1,743.89 110811 N 0170.0 0087 483.49 110911 N 0171.0 40,804.96 TOTAL THIS ESTIMATE 36,243.95 TOTAL PREVIOUS ESTIMATE 77,048.91 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 12/21/11 EST. NO.08 TIME 12:46 PM R.E. NAME: KLEIBER, KATHARINE 01-499904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP WITHHOLD -6,016.00 02 RETURN SWPPP WITHOLD 6,016.00 03 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 8/11 -4,000.00 03 PER LTR DATED 9/11 -10,000.00 04 RETURN DEDUCT 8/11 4,000.00 05 RETURN DEDUCT 9/11 10,000.00 05 PER LTR DATED 11/11 -10,000.00 07 PER LTR DATED 12/11 -5,000.00 08 -5,000.00 -15,000.00 TOTAL DEDUCTIONS -5,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 12/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-499904 TIME 12:46 PM ESTIMATE NO. 08 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: KLEIBER, KATHARINE DATE OF THIS ESTIMATE 12/21/11 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-101-19.7/30.8 ----------------------- GHILOTTI BROS INC IN MENDOCINO COUNTY IN AND NEAR 625 JACOBY STREET UKIAH FROM EL ROBLE ROAD SAN RAFAEL CA 94901 OVERCROSSING TO ROUTE 101/20 SEPARATION FED. AID NO. HSNH-Q101(181)E ,G-Q101(181)E INSTALL MEDIAN CABLE BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 7,000.0000 7,000.00 1.000 7,000.00 002 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.750 1,875.00 PREVENTION PLAN 003 TEMPORARY FIBER ROLL LF 6.0000 2,220.00 279.000 1,674.00 004 TEMPORARY CHECK DAM LF 8.0000 3,120.00 548.000 4,384.00 005 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 18,000.00 62.000 23,250.00 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 1.000 2,500.00 007 TEMPORARY SOIL BINDER SQYD 0.2000 17,560.00 -4,840.000 -968.00 43,560.000 8,712.00 008 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0.00 009 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 1.000 9,000.00 010 TRAFFIC CONTROL SYSTEM LS 18,000.0000 18,000.00 1.000 18,000.00 011 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,500.0000 5,000.00 2.000 5,000.00 012 REMOVE METAL BEAM GUARD RAILING LF 7.2000 1,224.00 175.000 1,260.00 013 ADJUST INLET EA 1,350.0000 9,450.00 7.000 9,450.00 014 ROADWAY EXCAVATION CY 30.0000 74,100.00 3,498.330 104,949.90 015 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250.00 016 ASBESTOS COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250.00 (NATURALLY OCCURING ASBESTOS) 017 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 5,100.0000 81,600.00 0.000 0.00 018 CLASS 2 AGGREGATE BASE CY 81.0000 12,150.00 296.910 24,049.71 819.000 66,339.00 019 MINOR HOT MIX ASPHALT TON 145.0000 27,550.00 0.000 0.00 020 ROADSIDE SIGN - ONE POST EA 425.0000 850.00 6.000 2,550.00 6.000 2,550.00 021 MARKER (CULVERT) EA 40.0000 1,920.00 62.000 2,480.00 62.000 2,480.00 022 VEGETATION CONTROL (MINOR CONCRETE) SQYD 30.5000 1,018,700.00 32,522.250 991,928.63 PROGRAM CAS145 PAGE 2 DATE 12/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-499904 TIME 12:46 PM ESTIMATE NO. 08 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: KLEIBER, KATHARINE DATE OF THIS ESTIMATE 12/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 HIGH TENSION CABLE BARRIER LF 9.0000 529,200.00 55,487.550 499,387.95 024 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 24.0000 34,560.00 1,435.000 34,440.00 025 HIGH TENSION CABLE BARRIER TERMINAL EA 2,300.0000 59,800.00 18.000 41,400.00 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 750.0000 750.00 1.000 750.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-499904 TIME 12:46 PM ESTIMATE NO. 08 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: KLEIBER, KATHARINE DATE OF THIS ESTIMATE 12/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,111.71 1,838,830.48 ADJUSTMENT OF COMPENSATION 0.00 -15,979.96 EXTRA WORK 40,804.96 93,028.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 68,916.67 1,915,879.39 027 MOBILIZATION LS 98,984.0000 98,984.00 1.000 98,984.00 ORIGINAL CONTRACT AMOUNT 2,040,238.00 TOTAL WORK COMPLETED 68,916.67 2,014,863.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -15,000.00 TOTAL 63,916.67 1,999,863.39 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 01/05/11 60 06/27/11 01/20/11 12/23/11 67 162 7 0 77% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO KLEIBER, KATHARINE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/11