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 02/22/11 EST. NO.18 TIME 04:51 PM R.E. NAME: MANGLO, PERPETUO 04-299004 --------------------------------------------------------------------------- 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 0017 122.54 E.W. @ F.A.(+) 010611 N 0017 0 002 0002 933.60 A.C. @ U.P.(+) 102210 N 0002 0 006 0019 347.33 E.W. @ F.A.(+) 111610 N 0019 0 008 0006 25,420.00 A.C. @ L.S.(+) 021711 N 6 0 009 0010 747.43 E.W. @ F.A.(+) 060810 N 0010 0 016 0006 481.80 E.W. @ F.A.(+) 111610 N 0006 0 017 0001 807.73 E.W. @ F.A.(+) 102910 N 0001 0 020 0001 849.87 E.W. @ F.A.(+) 073010 N 0001 0 0002 275.26 073010 N 0002 0 0003 182.03 072810 N 0003 0 0004 91.75 072810 N 0004 0 0005 1,554.28 112310 N 0005 0 0006 466.65 112410 N 0006 0 022 0002 395.77 E.W. @ F.A.(+) 092910 N 0002 0 023 0001 454.25 E.W. @ F.A.(+) 112610 N 0001 0 33,130.29 TOTAL THIS ESTIMATE 344,075.28 TOTAL PREVIOUS ESTIMATE 377,205.57 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 02/22/11 EST. NO.18 TIME 04:51 PM R.E. NAME: MANGLO, PERPETUO 04-299004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SEC 5-1 NON-COMP -78,087.87 11 SEC 90-2.02 NON-COMP -129.25 11 SEC 5-1.15B NON-COMP -30,504.12 12 RETURN OF DEDUCTION 30,504.12 13 RETURN OF DEDUCTION 78,087.87 13 RE-STAKING CHARGE -2,720.00 17 0.00 -2,849.25 TOTAL DEDUCTIONS 0.00 -2,849.25 PROGRAM CAS145 PAGE 1 DATE 02/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-299004 TIME 04:51 PM ESTIMATE NO. 18 BID OPENING 07/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: MANGLO, PERPETUO DATE OF THIS ESTIMATE 02/22/11 LOCATION PROGRESS ESTIMATE 04-SOL-80-6.6/6.8 ----------------- WEST BAY BUILDERS, INC IN SOLANO COUNTY IN VALLEJO AT THE 250 BEL MARIN KEYS BLVD HUNTER HILL SAFETY ROADSIDE REST NOVATO CA 94949 AREA FED. AID NO. ACIM-802(350)E REHABILITATE ROADSIDE REST AREA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.750 1,500.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 2,500.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 1,360.0000 408,000.00 7.000 9,520.00 300.000 408,000.00 04 TEMPORARY FENCE (TYPE ESA) LF 5.0000 3,250.00 500.000 2,500.00 05 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.023 115.00 0.999 4,995.00 06 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 PREVENTION PLAN 07 TEMPORARY SILT FENCE LF 4.0000 1,240.00 520.000 2,080.00 08 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 10,500.00 7.000 10,500.00 09 TEMPORARY COVER SQYD 1.0000 2,810.00 1,179.000 1,179.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 4.000 800.00 11 STREET SWEEPING LS 2,500.0000 2,500.00 0.023 57.50 1.000 2,500.00 12 CONSTRUCTION AREA SIGNS LS 1,900.0000 1,900.00 0.250 475.00 0.950 1,805.00 13 ABANDON SEWER EA 1,000.0000 1,000.00 1.000 1,000.00 14 REMOVE FENCE LF 5.0000 2,600.00 520.000 2,600.00 15 SALVAGE EXISTING SIGN PLAQUES LS 1,500.0000 1,500.00 1.000 1,500.00 16 ADJUST MANHOLE TO GRADE EA 1,000.0000 1,000.00 1.000 1,000.00 17 REMOVE CONCRETE (MISCELLANEOUS) CY 52.0000 15,080.00 290.000 15,080.00 18 CLEARING AND GRUBBING LS 6,000.0000 6,000.00 1.000 6,000.00 19 ROADWAY EXCAVATION CY 50.0000 750.00 15.000 750.00 20 IMPORTED BORROW CY 20.0000 51,000.00 3,062.000 61,240.00 21 DECOMPOSED GRANITE SQYD 37.0000 2,072.00 0.000 0.00 22 EROSION CONTROL (TYPE D) SQYD 1.0000 1,940.00 1,940.000 1,940.00 1,940.000 1,940.00 PROGRAM CAS145 PAGE 2 DATE 02/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-299004 TIME 04:51 PM ESTIMATE NO. 18 BID OPENING 07/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: MANGLO, PERPETUO DATE OF THIS ESTIMATE 02/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FIBER ROLLS LF 2.0000 2,500.00 1,650.000 3,300.00 24 2" WATER LINE LF 35.0000 4,200.00 120.000 4,200.00 25 8" CORRUGATED HIGH DENSITY LF 25.0000 3,500.00 137.000 3,425.00 POLYETHYLENE PIPE CONDUIT 26 CLASS 3 AGGREGATE BASE CY 140.0000 6,020.00 73.000 10,220.00 27 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 3,000.00 3.000 3,000.00 F) 28 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 144.00 2.000 24.00 14.000 168.00 (0.063"-UNFRAMED) 29 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 575.00 0.000 0.00 (0.080"-FRAMED) 30 ROADSIDE SIGN - ONE POST EA 225.0000 1,125.00 1.000 225.00 6.000 1,350.00 31 ROADSIDE SIGN - TWO POST EA 250.0000 250.00 0.000 0.00 32 12" CORRUGATED STEEL PIPE LF 65.0000 3,770.00 58.000 3,770.00 33 3" PLASTIC PIPE LF 65.0000 2,405.00 37.000 2,405.00 34 6" PLASTIC PIPE LF 38.0000 17,100.00 446.000 16,948.00 35 4" PLASTIC PIPE LF 50.0000 8,500.00 123.000 6,150.00 36 DRAINAGE INLET MARKER EA 150.0000 600.00 5.000 750.00 5.000 750.00 37 4" WELDED STEEL PIPE LF 44.0000 6,600.00 150.000 6,600.00 38 6" WELDED STEEL PIPE LF 75.0000 6,300.00 84.000 6,300.00 39 12" X 12" DRAIN BOX EA 507.0000 2,535.00 5.000 2,535.00 40 2' X 2' DRAIN BOX EA 569.0000 2,845.00 5.000 2,845.00 41 4" POLYVINYL CHLORIDE SEWER PIPE LF 135.0000 5,400.00 40.000 5,400.00 42 5" POLYVINYL CHLORIDE SEWER PIPE LF 37.0000 7,400.00 200.000 7,400.00 43 5" POLYVINYL CHLORIDE SEWER PIPE LF 150.0000 1,200.00 8.000 1,200.00 (CLEANOUT) 44 SEWER TERMINAL CLEANOUT EA 1,000.0000 3,000.00 3.000 3,000.00 45 ROCK SLOPE PROTECTION CY 200.0000 300.00 1.500 300.00 (BACKING NO. 3, METHOD B) 46 ROCK SLOPE PROTECTION FABRIC (TYPE A) SQYD 50.0000 650.00 13.000 650.00 47 MINOR CONCRETE (MISCELLANEOUS CY 333.0000 47,619.00 143.000 47,619.00 CONSTRUCTION) 48 MISCELLANEOUS IRON AND STEEL LB 20.0000 13,400.00 670.000 13,400.00 F) 49 WELDED WIRE FENCE LF 40.0000 6,800.00 336.900 13,476.00 506.900 20,276.00 PROGRAM CAS145 PAGE 3 DATE 02/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-299004 TIME 04:51 PM ESTIMATE NO. 18 BID OPENING 07/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: MANGLO, PERPETUO DATE OF THIS ESTIMATE 02/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CHAIN LINK FENCE (TYPE CL-6) LF 11.0000 8,360.00 727.000 7,997.00 51 6' CHAIN LINK GATE (TYPE CL-6) EA 650.0000 1,950.00 3.000 1,950.00 52 HANDRAILING LF 85.0000 3,570.00 42.000 3,570.00 F) 53 LIGHTING AND SIGN ILLUMINATION LS 36,800.0000 36,800.00 0.100 3,680.00 0.800 29,440.00 54 INSTALL SITE FURNISHINGS LS 5,000.0000 5,000.00 0.000 0.00 55 BUILDING WORK LS 2031,000.0000 2,031,000.00 0.009 18,279.00 0.998 2,026,938.00 PROGRAM CAS145 PAGE 4 DATE 02/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-299004 TIME 04:51 PM ESTIMATE NO. 18 BID OPENING 07/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: MANGLO, PERPETUO DATE OF THIS ESTIMATE 02/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 48,541.50 2,771,075.00 ADJUSTMENT OF COMPENSATION 26,353.60 304,232.00 EXTRA WORK 6,776.69 72,973.57 SUBTOTAL AMOUNT EARNED 81,671.79 3,148,280.57 ORIGINAL CONTRACT AMOUNT 2,768,860.00 TOTAL WORK COMPLETED 81,671.79 3,148,280.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,849.25 TOTAL 81,671.79 3,145,431.32 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 08/26/09 550 09/10/09 09/10/09 02/03/12 314 45 0 0 96% 57% PROGRESS IS SATISFACTORY MANGLO, PERPETUO RESIDENT ENGINEER PROGRAM CAS145 DATE 02/22/11