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 02/17/11 EST. NO.12 TIME 06:20 AM R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON 10-0J1504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 011 0001 69,155.00 E.W. @ L.S.(+) 012811 N 0111 0 69,155.00 TOTAL THIS ESTIMATE 323,606.93 TOTAL PREVIOUS ESTIMATE 392,761.93 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 02/17/11 EST. NO.12 TIME 06:20 AM R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON 10-0J1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 05 REC'ED PAYROLLS 5,000.00 07 MISSING PAYROLLS -5,000.00 12 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 02/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J1504 TIME 06:20 AM ESTIMATE NO. 12 BID OPENING 08/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/09/11 R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON DATE OF THIS ESTIMATE 02/17/11 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 10-TUO-49-23.1/23.6 ---------------------------------------- LADD AND ASSOCIATES IN TUOLUMNE COUNTY NEAR TUTTLETOWN ATTN: MICK KORTGE FROM 0.2 KM SOUTH OF FRAGUERO PO BOX 992750 ROAD TO 0.1 KM SOUTH OF MORMON REDDING CA 96099 CREEK ROAD FED. AID NO. ACHS-P049(146)E ,STP-P049(146)E REALIGN ROADWAY AND WIDEN SHOULDERS ------------------------------------------------------------------------------------------------------------------------------------ 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 250.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) M 10.0000 1,500.00 150.000 1,500.00 03 CONSTRUCTION SITE MANAGEMENT LS 16,110.0000 16,110.00 1.000 16,110.00 04 PREPARE STORM WATER POLLUTION LS 3,661.0000 3,661.00 1.000 3,661.00 PREVENTION PLAN 05 TEMPORARY FIBER ROLL M 15.0000 30,000.00 421.000 6,315.00 06 TEMPORARY SILT FENCE M 15.0000 13,500.00 0.000 0.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 1,200.0000 2,400.00 0.000 0.00 08 TEMPORARY CHECK DAM LS 1,500.0000 1,500.00 1.000 1,500.00 09 STREET SWEEPING LS 5,858.0000 5,858.00 1.000 5,858.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 1.000 2,000.00 11 CONSTRUCTION AREA SIGNS LS 3,034.0000 3,034.00 0.600 1,820.40 12 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 1.000 30,000.00 13 TEMPORARY TRAFFIC STRIPE (TAPE) M 7.0000 20,860.00 930.000 6,510.00 14 CHANNELIZER (SURFACE MOUNTED) EA 44.0000 1,188.00 27.000 1,188.00 15 TEMPORARY PAVEMENT MARKER EA 6.0000 1,020.00 168.000 1,008.00 16 PORTABLE CHANGEABLE MESSAGE SIGN LS 800.0000 800.00 1.000 800.00 17 TEMPORARY RAILING (TYPE K) M 60.0000 45,000.00 730.100 43,806.00 18 TEMPORARY CRASH CUSHION MODULE EA 250.0000 45,000.00 110.000 27,500.00 19 ABANDON CULVERT EA 1,200.0000 1,200.00 1.000 1,200.00 20 ABANDON INLET EA 250.0000 250.00 1.000 250.00 21 REMOVE FENCE M 27.0000 13,770.00 510.000 13,770.00 22 REMOVE GATE EA 1,000.0000 2,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J1504 TIME 06:20 AM ESTIMATE NO. 12 BID OPENING 08/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/09/11 R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON DATE OF THIS ESTIMATE 02/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 3,420.00 1,269.960 2,539.92 24 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 26.0000 260.00 5.700 148.20 25 REMOVE PAVEMENT MARKER EA 1.0000 160.00 168.000 168.00 26 REMOVE PIPE EA 1,000.0000 6,000.00 6.000 6,000.00 27 REMOVE RETAINING WALL (PORTION) M 213.0000 1,704.00 20.000 4,260.00 28 REMOVE BASE AND SURFACING M3 46.0000 7,820.00 170.000 7,820.00 29 REMOVE DELINEATOR EA 10.0000 180.00 18.000 180.00 30 RESET MAILBOX EA 173.0000 865.00 8.000 1,384.00 31 RELOCATE ROADSIDE SIGN-ONE POST EA 136.0000 952.00 7.000 952.00 32 RELOCATE ROADSIDE SIGN-TWO POST EA 314.0000 628.00 0.000 0.00 33 CLEARING AND GRUBBING LS 44,300.0000 44,300.00 1.000 44,300.00 34 ROADWAY EXCAVATION M3 20.0000 208,000.00 11,800.000 236,000.00 35 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 1.000 2,600.00 36 DUFF M2 6.0000 45,000.00 7,500.000 45,000.00 37 EROSION CONTROL (TYPE C) M2 3.0000 24,420.00 8,140.000 24,420.00 38 EROSION CONTROL (TYPE D) M2 2.0000 11,420.00 5,710.000 11,420.00 39 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 785.0000 3,140.00 2.000 1,570.00 40 150 MM CORRUGATED STEEL PIPE CONDUIT M 612.0000 12,240.00 20.000 12,240.00 (1.63 MM THICK) 41 CLASS 2 AGGREGATE BASE M3 44.0000 97,680.00 2,220.000 97,680.00 42 HOT MIX ASPHALT (TYPE B) TONN 101.0000 310,070.00 2,819.000 284,719.00 43 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 15.0000 4,800.00 330.000 4,950.00 44 DATA CORE LS 6,590.0000 6,590.00 0.000 0.00 45 TACK COAT TONN 575.0000 8,625.00 4.000 2,300.00 46 MINOR CONCRETE (MINOR STRUCTURE) M3 3,800.0000 1,140.00 0.300 1,140.00 47 450 MM REINFORCED CONCRETE PIPE M 264.0000 44,880.00 161.000 42,504.00 48 450 MM CONCRETE FLARED END SECTION EA 686.0000 10,290.00 15.000 10,290.00 49 900 MM PRECAST CONCRETE PIPE INLET M 1,030.0000 1,236.00 1.200 1,236.00 PROGRAM CAS145 PAGE 3 DATE 02/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J1504 TIME 06:20 AM ESTIMATE NO. 12 BID OPENING 08/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/09/11 R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON DATE OF THIS ESTIMATE 02/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 76.0000 2,584.00 63.570 4,831.32 51 ROCK SLOPE PROTECTION FABRIC M2 4.0000 480.00 195.600 782.40 52 MISCELLANEOUS IRON AND STEEL KG 6.0000 660.00 110.000 660.00 53 FENCE (TYPE WM, METAL POST) M 213.0000 4,260.00 0.000 0.00 54 DELINEATOR (CLASS 2) EA 44.0000 308.00 0.000 0.00 55 THERMOPLASTIC PAVEMENT MARKING M2 47.0000 940.00 21.220 997.34 56 THERMOPLASTIC TRAFFIC STRIPE M 2.0000 4,020.00 2,204.900 4,409.80 (SPRAYABLE) 57 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 850.00 168.000 840.00 PROGRAM CAS145 PAGE 4 DATE 02/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J1504 TIME 06:20 AM ESTIMATE NO. 12 BID OPENING 08/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/09/11 R.E. NAME: ALFRED BLUM/KAREN BONNETTI-NELSON DATE OF THIS ESTIMATE 02/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,023,138.38 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 69,155.00 392,761.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 69,155.00 1,415,900.31 58 MOBILIZATION LS 88,000.0000 88,000.00 1.000 88,000.00 ORIGINAL CONTRACT AMOUNT 1,201,423.00 TOTAL WORK COMPLETED 69,155.00 1,503,900.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 64,155.00 1,498,900.31 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 10/01/09 50 05/04/10 05/04/10 02/09/11 95 10 2 0 100% 100% ALFRED BLUM/KAREN BONNETTI-NELSON RESIDENT ENGINEER PROGRAM CAS145 DATE 02/17/11