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 07/26/05 EST. NO.28 TIME 07:48 AM R.E. NAME: LEO, GENE 01-310504 --------------------------------------------------------------------------- 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 0023 447.20 E.W. @ U.P (+) 060605 N 0160.0 0024 1,183.38 061605 N 0155.0 0025 210.30 060905 N 0161.0 008 0011 285.44 E.W. @ F.A.(+) 061505 N 0156.0 036 0004 2,914.60 E.W. @ F.A.(+) 060105 N 0150.0 0005 4,065.13 053105 N 0151.0 037 0001 529.00 E.W. @ F.A.(+) 060605 N 0159.0 038 0001 884.29 E.W. @ F.A.(+) 061405 N 0157.0 0002 1,370.06 061605 N 0158.0 11,889.40 TOTAL THIS ESTIMATE 751,700.48 TOTAL PREVIOUS ESTIMATE 763,589.88 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 07/26/05 EST. NO.28 TIME 07:48 AM R.E. NAME: LEO, GENE 01-310504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS 4/4 -1,000.00 11 MISSING PAYROLLS 5/4 -10,000.00 13 REC'D PAYROLLS 4/04 1,000.00 13 PER LTR DATED 8/04 -5,000.00 16 RELESE DEDUCTION 10,000.00 16 PER LTR DATED 11/04 -5,000.00 20 REC'D PAYROLLS 8/04 5,000.00 20 REC'D PAYROLLS 5,000.00 21 PER LTR DATED 01/05 -5,000.00 22 PER LTR DATED 2/05 -5,000.00 23 REC'D PAYROLLS 1/05 5,000.00 23 REC'D PAYROLLS 2/05 5,000.00 24 PER LTR DATED 04/05 -3,000.00 25 PER LTR DATED 5/05 -3,000.00 26 REC'D PAYROLLS 3,000.00 26 PER LTR DATED 06/05 -2,000.00 27 RECEIVED PAYROLSL 3,000.00 27 MISSING PAYROLLS 7/5 -5,000.00 28 RETURN DEDUCTION 6/5 2,000.00 28 -3,000.00 -5,000.00 OVERBID ITEMS OVERBID ITEM NO. 030 -500.00 02 OVERBID ITEM NO. 030 -3,950.00 15 OVERBID ITEM NO. 030 -550.00 19 OVERBID ITEM NO. 032 -2,000.00 02 0.00 -7,000.00 TOTAL DEDUCTIONS -3,000.00 -12,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-310504 TIME 07:48 AM ESTIMATE NO. 28 BID OPENING 12/03/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: LEO, GENE DATE OF THIS ESTIMATE 07/26/05 LOCATION RERUN PROGRESS ESTIMATE 01-HUM-299-33.1/35.7 ----------------------- MERCER FRASER COMPANY IN HUMBOLDT COUNTY NEAR WILLOW P O BOX 1006 CREEK AT VARIOUS LOCATIONS EUREKA CA 955021006 FROM 0.1 KM WEST OF EAST FORK WILLOW CREEK BRIDGE #4-015 TO 0.2 KM EAST OF WILLOW CREEK BR # 4-163 FED. AID NO. ACNH-P299(131)E ,ACBH-P299(131)E ,NH-P299(131)E UPGRADE BRIDGE RAIL AND WIDEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.250 750.00 1.000 3,000.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.003 45.00 1.000 15,000.00 03 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.090 900.00 1.000 10,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 0.002 270.00 1.000 135,000.00 S) 05 TYPE III BARRICADE EA 100.0000 400.00 4.000 400.00 S) 06 TEMPORARY PAVEMENT MARKING (PAINT) M2 75.0000 600.00 12.000 900.00 S) 07 TEMPORARY TRAFFIC STRIPE (TAPE) M 6.0000 8,160.00 2,596.000 15,576.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 5,100.00 148.000 4,440.00 09 TEMPORARY TRAFFIC SIGNAL LS 300,000.0000 300,000.00 0.090 27,000.00 1.000 300,000.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 60,000.00 7.000 70,000.00 11 TEMPORARY RAILING (TYPE K) M 75.0000 85,500.00 1,007.000 75,525.00 12 TEMPORARY CRASH CUSHION MODULE EA 150.0000 21,000.00 78.000 11,700.00 13 REMOVE METAL BEAM GUARD RAILING M 30.0000 2,190.00 98.800 2,964.00 S) 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 7.0000 10,010.00 1,016.000 7,112.00 S) STRIPE 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 2,320.00 324.000 1,296.00 S) 16 REMOVE ROADSIDE SIGN EA 300.0000 1,200.00 3.000 900.00 4.000 1,200.00 17 REMOVE OVERSIDE DRAIN EA 600.0000 1,200.00 2.000 1,200.00 18 REMOVE INLET EA 400.0000 1,200.00 3.000 1,200.00 19 REMOVE DOWNDRAIN M 45.0000 900.00 19.300 868.50 20 REMOVE ASPHALT CONCRETE SURFACING M2 20.0000 30,180.00 1,264.500 25,290.00 21 RECONSTRUCT METAL BEAM GUARD RAILING M 90.0000 17,100.00 76.400 6,876.00 S) 22 RESET OBJECT MARKER EA 50.0000 600.00 2.000 100.00 PROGRAM CAS145 PAGE 2 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-310504 TIME 07:48 AM ESTIMATE NO. 28 BID OPENING 12/03/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: LEO, GENE DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RESET ROADSIDE SIGN EA 300.0000 600.00 1.000 300.00 24 RELOCATE METAL BEAM GUARD RAILING M 90.0000 12,600.00 47.600 4,284.00 S) 25 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 11.0000 19,140.00 4,480.000 49,280.00 5,356.000 58,916.00 S) 26 CLEAN BRIDGE DECK M2 11.0000 16,599.00 1,509.000 16,599.00 1,704.000 18,744.00 27 BRIDGE REMOVAL (PORTION), LOCATION A LS 50,000.0000 50,000.00 1.000 50,000.00 28 BRIDGE REMOVAL (PORTION), LOCATION B LS 90,000.0000 90,000.00 1.000 90,000.00 29 BRIDGE REMOVAL (PORTION), LOCATION C LS 70,000.0000 70,000.00 1.000 70,000.00 30 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000.00 31 ROADWAY EXCAVATION M3 23.0000 101,890.00 5,093.500 117,150.50 32 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 33 STRUCTURE EXCAVATION (BRIDGE) M3 250.0000 117,750.00 471.000 117,750.00 F) 34 STRUCTURE EXCAVATION (TYPE D) M3 300.0000 105,300.00 351.000 105,300.00 F) 35 STRUCTURE EXCAVATION (RETAINING WALL) M3 90.0000 89,910.00 1,070.620 96,355.80 F) 36 STRUCTURE BACKFILL (BRIDGE) M3 80.0000 30,880.00 386.000 30,880.00 F) 37 STRUCTURE BACKFILL (RETAINING WALL) M3 80.0000 47,360.00 642.760 51,420.80 F) 38 IMPORTED MATERIAL (SHOULDER BACKING) TONN 70.0000 4,760.00 49.000 3,430.00 68.000 4,760.00 39 HIGHWAY PLANTING LS 37,000.0000 37,000.00 1.000 37,000.00 S) 40 STRAW (EROSION CONTROL) TONN 570.0000 1,539.00 3.000 1,710.00 S) 41 FIBER (EROSION CONTROL) KG 1.0000 1,320.00 1,244.100 1,244.10 S) 42 FIBER ROLLS M 65.0000 15,600.00 223.000 14,495.00 S) 43 COMPOST (EROSION CONTROL) KG 1.0000 1,980.00 1,776.400 1,776.40 S) 44 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,600.0000 3,200.00 3.000 4,800.00 S) 45 PURE LIVE SEED (EROSION CONTROL) KG 105.0000 7,770.00 74.350 7,806.75 S) 46 STABILIZING EMULSION (EROSION CONTROL) KG 4.6000 644.00 155.400 714.84 S) 47 PLANT ESTABLISHMENT WORK LS 7,000.0000 7,000.00 1.000 7,000.00 S) 48 CLASS 2 AGGREGATE BASE M3 50.0000 67,000.00 1,042.900 52,145.00 49 ASPHALT CONCRETE (TYPE A) TONN 90.0000 210,600.00 1,516.600 136,494.00 3,129.640 281,667.60 PROGRAM CAS145 PAGE 3 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-310504 TIME 07:48 AM ESTIMATE NO. 28 BID OPENING 12/03/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: LEO, GENE DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT REINFORCING FABRIC M2 5.0000 4,100.00 0.000 0.00 51 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 10.0000 2,900.00 80.000 800.00 AREA) 52 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 30.0000 780.00 26.000 780.00 53 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 30.0000 2,700.00 100.000 3,000.00 54 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 30.0000 1,740.00 12.500 375.00 58.500 1,755.00 55 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 2,000.0000 22,000.00 11.000 22,000.00 S) PILING 56 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 3,000.0000 36,300.00 12.100 36,300.00 S) PILING (ROCK SOCKET) 57 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 1,100.0000 51,700.00 47.000 51,700.00 F) 58 STRUCTURAL CONCRETE, BRIDGE M3 1,300.0000 774,800.00 597.200 776,360.00 F) 59 STRUCTURAL CONCRETE, RETAINING WALL M3 800.0000 83,200.00 135.000 108,000.00 F) 60 CLASS 2 CONCRETE (RETAINING WALL) M3 800.0000 96,800.00 128.510 102,808.00 F) 61 MINOR CONCRETE (MINOR STRUCTURE) M3 800.0000 2,240.00 2.760 2,208.00 F) 62 DRILL AND BOND DOWEL M 60.0000 13,860.00 303.650 18,219.00 63 REFINISH BRIDGE DECK M2 250.0000 5,750.00 23.000 5,750.00 64 JOINT SEAL (MR 30 MM) M 165.0000 13,860.00 84.000 13,860.00 84.000 13,860.00 S) 65 BAR REINFORCING STEEL (BRIDGE) KG 1.5000 203,632.50 135,835.400 203,753.10 SF) 66 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 19,428.00 10,829.000 21,658.00 F) 67 600 MM BITUMINOUS COATED CORRUGATED M 120.0000 6,720.00 59.400 7,128.00 STEEL PIPE (2.01 MM THICK) 68 200 MM PERFORATED STEEL PIPE UNDERDRAIN M 65.0000 7,540.00 114.500 7,442.50 (1.63 MM THICK) 69 200 MM PERFORATED PLASTIC M 20.0000 1,300.00 65.000 1,300.00 PIPE UNDERDRAIN 70 PERMEABLE MATERIAL (BRIDGE) M3 60.0000 1,140.00 19.000 1,140.00 F) 71 300 MM BITUMINOUS COATED CORRUGATED M 90.0000 1,620.00 18.000 1,620.00 STEEL PIPE DOWNDRAIN (2.01 MM THICK) 72 600 MM BITUMINOUS COATED CORRUGATED M 110.0000 2,310.00 20.500 2,255.00 STEEL PIPE DOWNDRAIN (2.01 MM THICK) 73 300 MM ENTRANCE TAPER EA 500.0000 1,000.00 2.000 1,000.00 74 600 MM ANCHOR ASSEMBLY EA 600.0000 1,800.00 3.000 1,800.00 75 ROCK SLOPE PROTECTION (1/2T, METHOD A) M3 80.0000 160,000.00 2,062.440 164,995.20 PROGRAM CAS145 PAGE 4 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-310504 TIME 07:48 AM ESTIMATE NO. 28 BID OPENING 12/03/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: LEO, GENE DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 76 ROCK SLOPE PROTECTION M3 80.0000 39,200.00 324.000 25,920.00 (BACKING NO. 2, METHOD B) 77 ROCK SLOPE PROTECTION FABRIC M2 2.0000 2,880.00 873.000 1,746.00 78 MISCELLANEOUS IRON AND STEEL KG 10.0000 3,570.00 357.000 3,570.00 F) 79 MISCELLANEOUS METAL (BRIDGE) KG 10.0000 2,470.00 247.000 2,470.00 SF) 80 GUARD RAILING DELINEATOR EA 20.0000 600.00 18.000 360.00 81 METAL BEAM GUARD RAILING M 145.0000 8,265.00 171.300 24,838.50 S) 82 TERMINAL SYSTEM (TYPE ET) EA 3,200.0000 3,200.00 1.000 3,200.00 S) 83 TERMINAL SYSTEM (TYPE SRT) EA 2,300.0000 13,800.00 6.000 13,800.00 S) 84 CONCRETE BARRIER (TYPE 732) M 225.0000 64,800.00 5.000 1,125.00 317.000 71,325.00 F) 85 CONCRETE BARRIER (TYPE 732R) M 225.0000 22,725.00 101.000 22,725.00 F) 86 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 285.00 6.700 335.00 S) 87 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 6,600.00 4,048.000 6,072.00 5,415.000 8,122.50 S) 88 PAVEMENT MARKER EA 15.0000 4,650.00 298.000 4,470.00 298.000 4,470.00 S) (RETROREFLECTIVE-RECESSED) 89 COMMUNICATION CONDUIT (BRIDGE) M 60.0000 78,000.00 895.000 53,700.00 S) 90 NO. 5(T) PULL BOX EA 250.0000 1,500.00 0.000 0.00 S) 91 NO. 5 PULL BOX EA 250.0000 1,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-310504 TIME 07:48 AM ESTIMATE NO. 28 BID OPENING 12/03/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: LEO, GENE DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 261,570.00 3,730,082.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 11,889.40 763,589.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 273,459.40 4,493,671.97 92 MOBILIZATION LS 380,000.0000 380,000.00 1.000 380,000.00 ORIGINAL CONTRACT AMOUNT 3,994,367.50 TOTAL WORK COMPLETED 273,459.40 4,873,671.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -12,000.00 TOTAL 270,459.40 4,861,671.97 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 030 CLEARING AND GRUBBING 10,000.00 15,000.00 5,000.00 032 LEAD COMPLIANCE PLAN 3,000.00 5,000.00 2,000.00 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 03/20/03 310 06/02/03 04/04/03 07/26/05 307 18 10 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO DAYS LEO, GENE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/05