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 11/22/05 EST. NO.07 TIME 12:46 PM R.E. NAME: SCHULTZ, KELLEY 01-412204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 11/22/05 EST. NO.07 TIME 12:46 PM R.E. NAME: SCHULTZ, KELLEY 01-412204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE IMPROPER WPC METHOD -2,500.00 03 ANTICIPATED LDS -19,200.00 06 ANTICIPATED LD'S 19,200.00 07 19,200.00 -2,500.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 10/04 -2,500.00 03 MISSING PAYROLLS 7/5 -4,000.00 04 RETURN DEDUCT 10/04 2,500.00 04 PER LTR DATED 8/05 -1,000.00 05 PER LTR DATED 09/05 -7,000.00 06 RETURN 8/05 DEDUCT 1,000.00 06 0.00 -11,000.00 LIQUIDATED DAMAGES 7 DAYS @ $800/DAY -5,600.00 07 -5,600.00 -5,600.00 OVERBID ITEMS OVERBID ITEM NO. 009 -7,500.00 01 0.00 -7,500.00 TOTAL DEDUCTIONS 13,600.00 -26,600.00 PROGRAM CAS145 PAGE 1 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-412204 TIME 12:46 PM ESTIMATE NO. 07 BID OPENING 05/25/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 11/22/05 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-101-R84.0/ .0 ----------------------- SONOMA ENGINEERING INC IN MENDOCINO COUNTY ABOUT 11.4 KM 110 DRY CREEK ROAD SOUTH OF LEGGETT AT RATTLESNAKE HEALDSBURG CA 95448 CREEK FED. AID NO. N O N E REPAIR CULVERT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.636 3,180.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 1,000.00 0.500 500.00 04 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.782 2,737.00 S) 05 TRAFFIC CONTROL SYSTEM LS 12,000.0000 12,000.00 0.564 6,768.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 9,000.0000 9,000.00 0.564 5,076.00 S) 07 RECONSTRUCT METAL BEAM GUARD RAILING M 200.0000 1,200.00 0.000 0.00 08 BRIDGE REMOVAL (PORTION) LS 45,000.0000 45,000.00 0.000 0.00 09 CLEARING AND GRUBBING LS 9,000.0000 9,000.00 1.000 9,000.00 10 ROADWAY EXCAVATION M3 80.0000 36,800.00 435.440 34,835.20 11 STRUCTURE EXCAVATION (RETAINING WALL) M3 160.0000 15,200.00 104.090 16,654.40 12 STRUCTURE BACKFILL (RETAINING WALL) M3 200.0000 13,000.00 88.840 17,768.00 13 STRAW (EROSION CONTROL) TONN 1,500.0000 750.00 0.000 0.00 S) 14 FIBER (EROSION CONTROL) KG 2.0000 640.00 0.000 0.00 S) 15 COMPOST (EROSION CONTROL) M3 1,500.0000 450.00 0.000 0.00 S) 16 PURE LIVE SEED (EROSION CONTROL) KG 200.0000 3,000.00 0.000 0.00 S) 17 STABILIZING EMULSION (EROSION CONTROL) KG 20.0000 420.00 0.000 0.00 S) 18 ASPHALT CONCRETE (TYPE A) TONN 125.0000 17,500.00 140.000 17,500.00 140.000 17,500.00 19 PLACE ASPHALT CONCRETE GRINDINGS M3 65.0000 15,600.00 220.000 14,300.00 20 STRUCTURAL CONCRETE, CULVERT M3 475.0000 108,300.00 62.400 29,640.00 F) 21 CLASS 2 CONCRETE (RECYCLED MATERIALS M3 950.0000 21,850.00 21.010 19,959.50 SOLDIER PILE RETAINING WALL) 22 MINOR CONCRETE (MINOR STRUCTURE) M3 3,000.0000 3,600.00 1.700 5,100.00 F) PROGRAM CAS145 PAGE 2 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-412204 TIME 12:46 PM ESTIMATE NO. 07 BID OPENING 05/25/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RECYCLED MATERIALS SOLDIER PILE M2 350.0000 66,500.00 181.490 63,521.50 RETAINING WALL 24 DRILL AND BOND DOWEL M 200.0000 2,000.00 0.000 0.00 25 BAR REINFORCING STEEL KG 3.1800 16,981.20 650.500 2,068.59 SF) 26 GEOMEMBRANE (WATER BARRIER) M2 10.0000 2,000.00 200.000 2,000.00 590.300 5,903.00 27 75 MM COBBLE DITCH M3 400.0000 7,200.00 18.000 7,200.00 18.000 7,200.00 28 MINOR CONCRETE (DITCH LINING) M3 1,400.0000 3,500.00 2.500 3,500.00 29 FILTER FABRIC M2 5.0000 1,200.00 191.700 958.50 30 GEOTEXTILE (CUSHION FABRIC) M2 6.0000 1,200.00 200.000 1,200.00 200.000 1,200.00 31 MISCELLANEOUS METAL KG 7.0000 14,420.00 0.000 0.00 SF) 32 METAL GATE EA 2,000.0000 2,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-412204 TIME 12:46 PM ESTIMATE NO. 07 BID OPENING 05/25/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SCHULTZ, KELLEY DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 27,900.00 268,119.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 27,900.00 268,119.69 33 MOBILIZATION LS 45,000.0000 45,000.00 0.050 2,250.00 1.000 45,000.00 ORIGINAL CONTRACT AMOUNT 485,811.20 TOTAL WORK COMPLETED 30,150.00 313,119.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 13,600.00 -26,600.00 TOTAL 43,750.00 286,519.69 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 009 CLEARING AND GRUBBING 1,500.00 9,000.00 7,500.00 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 07/07/04 110 07/19/04 07/22/04 11/21/05 109 183 0 0 62% 99% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU TAKING LD'S SCHULTZ, KELLEY RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/05