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 10/21/04 EST. NO.06 TIME 02:08 PM R.E. NAME: SCHULTZ, KELLEY 01-410704 --------------------------------------------------------------------------- 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 0005 4,661.08 E.W. @ U.P (+) 101104 N 0005 0 002 0046 76.49 E.W. @ F.A.(+) 090704 N 0046 0 003 0004 339.81 E.W. @ F.A.(+) 082704 N 0004 0 004 0001 5,418.41 E.W. @ L.S.(+) 093004 N 0001 0 10,495.79 TOTAL THIS ESTIMATE 466,196.80 TOTAL PREVIOUS ESTIMATE 476,692.59 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 10/21/04 EST. NO.06 TIME 02:08 PM R.E. NAME: SCHULTZ, KELLEY 01-410704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 06/04 -2,400.00 02 PER LTR DATED 07/04 -5,000.00 03 PER LTR DATED 8/4 -5,000.00 04 PER LTR DATED 09/04 -5,000.00 05 RETRN DEDUCT 06/04 2,400.00 05 0.00 -15,000.00 TOTAL DEDUCTIONS 0.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 10/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-410704 TIME 02:08 PM ESTIMATE NO. 06 BID OPENING 02/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 10/21/04 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-101-37.4/38.8 ----------------------- JOHN N PETERSEN INC IN MENDOCINO COUNTY NEAR WILLITS P O BOX 3549 FROM 7.5 KM TO 5.1 KM SOUTH OF EUREKA CA 95502 SOUTH WILLITS OVERHEAD FED. AID NO. ACST-Q101(62)E ,PH-Q101(62)E REALIGN AND WIDEN CURVE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 2,250.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 12,000.0000 12,000.00 0.092 1,104.00 0.650 7,800.00 03 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.170 1,700.00 0.770 7,700.00 S) 04 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.170 17,000.00 0.920 92,000.00 S) 05 TEMPORARY PAVEMENT MARKING (TAPE) M2 52.0000 3,068.00 35.100 1,825.20 70.200 3,650.40 S) 06 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.6000 7,800.00 13,647.000 8,188.20 22,295.000 13,377.00 S) 07 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 28,200.00 340.000 10,200.00 668.000 20,040.00 S) 08 TEMPORARY PAVEMENT MARKER EA 5.5000 2,475.00 532.000 2,926.00 887.000 4,878.50 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,000.0000 18,000.00 1.000 9,000.00 S) 10 TEMPORARY SOLAR FLASHING BEACON LS 54,000.0000 54,000.00 0.170 9,180.00 0.770 41,580.00 S) SYSTEM 11 TEMPORARY RAILING (TYPE K) M 70.0000 186,900.00 12.000 840.00 2,418.050 169,263.50 S) 12 TEMPORARY CRASH CUSHION(ADIEM) EA 16,000.0000 32,000.00 0.000 0.00 13 OBLITERATE SURFACING M2 1.2500 5,450.00 2,374.500 2,968.13 2,374.500 2,968.13 14 REMOVE FENCE (TYPE WM) M 15.0000 9,450.00 630.000 9,450.00 15 REMOVE METAL BEAM GUARD RAILING M 13.0000 4,290.00 320.000 4,160.00 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 4.2000 19,698.00 737.000 3,095.40 3,335.000 14,007.00 STRIPE 17 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 18 REMOVE PAINTED TRAFFIC STRIPE M 1.2500 13,125.00 4,123.000 5,153.75 4,770.000 5,962.50 19 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.2500 7,262.50 1,898.000 2,372.50 20 REMOVE ROADSIDE SIGN (WOOD POST) EA 250.0000 250.00 1.000 250.00 1.000 250.00 21 REMOVE CULVERT EA 700.0000 700.00 0.000 0.00 22 REMOVE INLET EA 600.0000 600.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-410704 TIME 02:08 PM ESTIMATE NO. 06 BID OPENING 02/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 10/21/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE DOWNDRAIN EA 1,400.0000 2,800.00 1.000 1,400.00 2.000 2,800.00 24 500 MM PLASTIC PIPE-LINER M 225.0000 6,300.00 0.000 0.00 25 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 12.0000 7,560.00 0.000 0.00 26 RESET CRASH CUSHION(ADIEM) EA 2,000.0000 4,000.00 0.000 0.00 27 REMOVE CONCRETE BARRIER M 28.0000 38,360.00 1,370.000 38,360.00 28 RESET TEMPORARY RAILING (TYPE K) M 19.0000 35,340.00 1,381.000 26,239.00 2,208.000 41,952.00 29 CLEARING AND GRUBBING LS 12,000.0000 12,000.00 0.250 3,000.00 1.000 12,000.00 30 ROADWAY EXCAVATION M3 8.5000 205,700.00 10,877.000 92,454.50 24,078.000 204,663.00 31 IMPORTED BORROW M3 14.0000 603,400.00 43,595.000 610,330.00 32 GUARD RAILING WEED CONTROL M 46.0000 35,420.00 755.000 34,730.00 MAT 33 STRAW (EROSION CONTROL) TONN 200.0000 2,000.00 8.880 1,776.00 S) 34 FIBER (EROSION CONTROL) KG 0.7000 3,500.00 4,409.000 3,086.30 S) 35 FIBER ROLLS M 10.0000 12,400.00 1,314.000 13,140.00 S) 36 COMPOST (EROSION CONTROL) KG 0.5000 3,750.00 6,613.000 3,306.50 S) 37 PURE LIVE SEED (EROSION CONTROL) KG 85.0000 21,250.00 217.560 18,492.60 S) 38 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 0.7500 285.00 330.000 247.50 S) 39 STABILIZING EMULSION (EROSION CONTROL) KG 1.4000 602.00 374.000 523.60 S) 40 CLASS 2 AGGREGATE BASE M3 47.0000 498,200.00 5,192.000 244,024.00 41 ASPHALT TREATED PERMEABLE BASE M3 149.0000 180,290.00 531.000 79,119.00 42 ASPHALT CONCRETE (TYPE A) TONN 60.0000 511,800.00 1,344.470 80,668.20 4,307.650 258,459.00 43 ASPHALT CONCRETE TONN 65.0000 131,300.00 0.000 0.00 (OPEN GRADED,25 MM) 44 ASPHALT CONCRETE TONN 69.0000 129,030.00 0.000 0.00 (OPEN GRADED,12.5 MM) 45 RUMBLE STRIP STA 120.0000 11,040.00 0.000 0.00 46 PAVING ASPHALT (BINDER-PAVEMENT KG 7.0000 469.00 0.000 0.00 REINFORCING FABRIC) 47 PAVEMENT REINFORCING FABRIC M2 8.0000 376.00 0.000 0.00 48 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 6.0000 3,480.00 0.000 0.00 49 MINOR CONCRETE (MINOR STRUCTURE) M3 1,400.0000 5,180.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 10/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-410704 TIME 02:08 PM ESTIMATE NO. 06 BID OPENING 02/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 10/21/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 600 MM PLASTIC PIPE M 235.0000 4,230.00 25.900 6,086.50 51 600 MM BITUMINOUS COATED CORRUGATED M 300.0000 14,700.00 50.100 15,030.00 STEEL PIPE (2.77 MM THICK) 52 200 MM PERFORATED PLASTIC M 14.0000 1,960.00 120.200 1,682.80 PIPE UNDERDRAIN 53 80 MM PLASTIC PIPE (EDGE DRAIN) M 20.0000 15,800.00 0.000 0.00 54 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 45.0000 4,950.00 0.000 0.00 55 FILTER FABRIC M2 2.0000 1,560.00 485.800 971.60 56 CLASS 1 PERMEABLE MATERIAL M3 53.0000 21,730.00 290.800 15,412.40 (STABILIZATION) 57 600 MM BITUMINOUS COATED CORRUGATED M 300.0000 23,100.00 78.500 23,550.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 58 600 MM ANCHOR ASSEMBLY EA 200.0000 400.00 2.000 400.00 59 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 130.0000 7,930.00 31.780 4,131.40 60 ROCK SLOPE PROTECTION M3 600.0000 180.00 0.000 0.00 (BACKING NO. 2, METHOD B) 61 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 160.0000 1,120.00 0.000 0.00 62 ROCK SLOPE PROTECTION FABRIC M2 2.0000 400.00 13.600 27.20 63 MISCELLANEOUS IRON AND STEEL KG 3.0000 648.00 0.000 0.00 F) 64 FENCE (TYPE WM, METAL POST) M 25.0000 16,500.00 672.500 16,812.50 S) 65 MARKER (CULVERT) EA 50.0000 400.00 0.000 0.00 66 GUARD RAILING DELINEATOR EA 45.0000 900.00 21.000 945.00 67 METAL BEAM GUARD RAILING M 43.0000 32,250.00 757.600 32,576.80 S) 68 TERMINAL SYSTEM (TYPE SRT) EA 1,900.0000 1,900.00 1.000 1,900.00 S) 69 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 1.000 600.00 S) 70 CONCRETE BARRIER MARKER EA 20.0000 1,880.00 0.000 0.00 71 CONCRETE BARRIER M 123.0000 168,510.00 0.000 0.00 (TYPE 60 MODIFIED) 72 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 8,262.00 0.000 0.00 S) 73 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.7500 12,622.50 0.000 0.00 S) (RECESSED, BROKEN 10.98 M - 3.66 M) 74 PAVEMENT MARKER EA 8.7500 5,512.50 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 10/21/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-410704 TIME 02:08 PM ESTIMATE NO. 06 BID OPENING 02/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 10/21/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 268,192.38 2,099,845.23 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,495.79 476,692.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 278,688.17 2,576,537.82 75 MOBILIZATION LS 255,000.0000 255,000.00 1.000 255,000.00 ORIGINAL CONTRACT AMOUNT 3,589,145.50 TOTAL WORK COMPLETED 278,688.17 2,831,537.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -15,000.00 TOTAL 278,688.17 2,816,537.82 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 03/25/04 120 00/00/00 04/09/04 11/04/04 109 25 0 0 67% 91% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO DAYS SCHULTZ, KELLEY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/04