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 10/24/05 EST. NO.03 TIME 11:27 AM R.E. NAME: MARTIN, MIKE 01-424204 --------------------------------------------------------------------------- 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 10/24/05 EST. NO.03 TIME 11:27 AM R.E. NAME: MARTIN, MIKE 01-424204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SUBCONTRACTOR'S VIOL -351.10 02 25% CPM SCHEDULE -9,279.06 02 SHOP INSP ELECT POLE -5,000.00 03 -5,000.00 -14,630.16 LABOR COMPLIANCE VIOLATION PER LTR DATED 9/05 -1,000.00 02 0.00 -1,000.00 OVERBID ITEMS OVERBID ITEM NO. 001 -1,125.00 01 0.00 -1,125.00 TOTAL DEDUCTIONS -5,000.00 -16,755.16 PROGRAM CAS145 PAGE 1 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-424204 TIME 11:27 AM ESTIMATE NO. 03 BID OPENING 06/14/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARTIN, MIKE DATE OF THIS ESTIMATE 10/24/05 LOCATION PROGRESS ESTIMATE 01-HUM-101-109.5/112.5 ----------------- MERCER FRASER COMPANY IN HUMBOLDT COUNTY NEAR TRINIDAD P O BOX 1006 FROM 0.6 KM TO 5.4 KM NORTH OF THE EUREKA CA 955021006 BIG LAGOON BRIDGE FED. AID NO. ACST-Q101(99)E ,PH-Q101(99)E RESURFACE ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.000 0.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 2,000.00 0.500 1,000.00 04 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.900 3,150.00 05 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.270 10,800.00 0.350 14,000.00 06 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,000.0000 4,000.00 0.270 540.00 0.440 880.00 S) 07 REMOVE ROADSIDE SIGN (WOOD POST) EA 50.0000 150.00 0.000 0.00 08 REMOVE ASPHALT CONCRETE DIKE M 3.0000 1,140.00 365.000 1,095.00 365.000 1,095.00 09 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 10 RELOCATE ROADSIDE SIGN-ONE POST EA 500.0000 500.00 0.000 0.00 11 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.2000 46,860.00 20,528.000 45,161.60 20,528.000 45,161.60 S) 12 IMPORTED MATERIAL (SHOULDER BACKING) TONN 23.0000 18,400.00 185.370 4,263.51 185.370 4,263.51 13 EROSION CONTROL M2 21.6000 2,160.00 0.000 0.00 S) 14 SEAL RANDOM CRACKS LNKM 9,000.0000 2,700.00 0.000 0.00 15 ASPHALT CONCRETE (TYPE A) TONN 150.0000 4,500.00 1.000 150.00 1.000 150.00 16 ASPHALT CONCRETE TONN 90.0000 437,400.00 4,164.420 374,797.80 4,164.420 374,797.80 (OPEN GRADED, 25 MM MAXIMUM GRADING) 17 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 500.00 4.800 480.00 4.800 480.00 AREA) 18 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 14.0000 4,900.00 0.000 0.00 19 CENTERLINE RUMBLE STRIP STA 135.0000 6,210.00 0.000 0.00 S) (AC, GROUND-IN INDENTATIONS) 20 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 1,320.00 1.100 1,320.00 1.100 1,320.00 F) 21 ROADSIDE SIGN - TWO POST EA 150.0000 300.00 0.000 0.00 22 600 MM BITUMINOUS COATED CORRUGATED M 3,000.0000 3,600.00 1.200 3,600.00 1.200 3,600.00 STEEL PIPE (2.77 MM THICK) PROGRAM CAS145 PAGE 2 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-424204 TIME 11:27 AM ESTIMATE NO. 03 BID OPENING 06/14/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARTIN, MIKE DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MISCELLANEOUS IRON AND STEEL KG 4.7000 507.60 108.000 507.60 108.000 507.60 F) 24 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 17,960.00 0.000 0.00 S) 25 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 240.00 0.000 0.00 S) 26 PAVEMENT MARKER EA 9.0000 11,160.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 27 VARIABLE MESSAGE SIGN SYSTEM LS 130,307.0000 130,307.00 0.600 78,184.20 0.850 110,760.95 S) 28 VARIABLE MESSAGE SIGN SYSTEM (SOLAR) LS 180,680.0000 180,680.00 0.635 114,731.80 0.635 114,731.80 S) PROGRAM CAS145 PAGE 3 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-424204 TIME 11:27 AM ESTIMATE NO. 03 BID OPENING 06/14/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: MARTIN, MIKE DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 636,631.51 678,398.26 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,898.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 636,631.51 680,296.29 29 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 974,994.60 TOTAL WORK COMPLETED 686,631.51 730,296.29 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -16,755.16 TOTAL 681,631.51 713,541.13 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PREPARE WATER POLLUTION CONTROL 500.00 2,000.00 1,500.00 PROGRAM 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 07/11/05 60 08/11/05 07/18/05 11/22/05 38 28 0 0 72% 63% PROGRESS IS SATISFACTORY MARTIN, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/05