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 08/24/09 EST. NO.07 TIME 08:51 AM R.E. NAME: HAYLER, CHARLES 01-452404 --------------------------------------------------------------------------- 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 0049 534.38 E.W. @ F.A.(+) 072009 N 0049 0 0050 225.56 072409 N 0050 0 0051 247.16 072709 N 0052 0 0053 494.30 072909 N 0053 0 0054 534.38 073009 N 0054 0 0056 463.40 080309 N 0056 0 0057 463.40 080409 N 0057 0 003 0001 57,805.00 E.W. @ U.P (+) 081709 N 0001 0 005 0003 5,758.28 E.W. @ U.P (+) 081509 N 0003 0 66,525.86 TOTAL THIS ESTIMATE 68,978.07 TOTAL PREVIOUS ESTIMATE 135,503.93 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 08/24/09 EST. NO.07 TIME 08:51 AM R.E. NAME: HAYLER, CHARLES 01-452404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452404 TIME 08:51 AM ESTIMATE NO. 07 BID OPENING 12/02/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: HAYLER, CHARLES DATE OF THIS ESTIMATE 08/24/09 LOCATION RERUN PROGRESS ESTIMATE 01-HUM-96-16.0/18.7 ----------------------- STEWART ENGINEERING INC IN HUMBOLDT COUNTY NEAR HOOPA FROM P O BOX 990010 0.8 MILE SOUTH OF ROCK CHUTE REDDING CA 96099 VIADUCT TO 1.9 MILES NORTH OF SIDEHILL VIADUCT FED. AID NO. OTS- ( ) PLACE HOT MIX ASPHALT OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 2.7000 1,080.00 370.000 999.00 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.124 620.00 0.427 2,135.00 03 PREPARE WATER POLLUTION CONTROL LS 2,300.0000 2,300.00 1.000 2,300.00 PROGRAM 04 HEALTH SAFETY AND WORK PLAN LS 4,000.0000 4,000.00 0.124 496.00 0.427 1,708.00 05 TEMPORARY EROSION CONTROL SQYD 4.2000 5,964.00 0.000 0.00 06 TEMPORARY FIBER ROLL LF 4.5000 38,250.00 0.000 0.00 07 TEMPORARY GRAVEL BAG BERM LF 9.7000 7,566.00 12.000 116.40 08 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,300.0000 3,900.00 2.000 2,600.00 09 TEMPORARY REINFORCED SILT FENCE LF 6.2000 1,240.00 290.000 1,798.00 (TYPE 1) 10 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.076 342.00 0.554 2,493.00 11 TRAFFIC CONTROL SYSTEM LS 155,000.0000 155,000.00 0.167 25,885.00 0.427 66,185.00 12 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 23.0000 2,208.00 44.000 1,012.00 13 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2000 1,968.00 573.000 687.60 14 CHANNELIZER (SURFACE MOUNTED) EA 28.2500 1,243.00 8.000 226.00 15 TEMPORARY PORTABLE SIGNAL SYSTEM LS 98,000.0000 98,000.00 0.025 2,450.00 0.814 79,772.00 16 PORTABLE CHANGEABLE MESSAGE SIGN LS 44,300.0000 44,300.00 0.167 7,398.10 0.427 18,916.10 17 TEMPORARY RAILING (TYPE K) LF 28.0000 29,680.00 400.000 11,200.00 18 TEMPORARY CRASH CUSHION EA 11,800.0000 47,200.00 0.000 0.00 (QUADGUARD CZ SYSTEM) 19 REMOVE ROCK MASONRY WALL (PORTION) LF 119.0000 6,307.00 0.000 0.00 20 REMOVE METAL BEAM GUARD RAILING LF 2.4000 1,464.00 395.000 948.00 21 REMOVE TERMINAL SYSTEM EA 296.0000 6,216.00 9.000 2,664.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.7000 5,576.00 1,900.000 3,230.00 STRIPE PROGRAM CAS145 PAGE 2 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452404 TIME 08:51 AM ESTIMATE NO. 07 BID OPENING 12/02/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: HAYLER, CHARLES DATE OF THIS ESTIMATE 08/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SALVAGE CONCRETE BARRIER (TYPE K) LF 6.3000 2,331.00 0.000 0.00 24 RECONSTRUCT METAL BEAM GUARD RAILING LF 21.2000 120,204.00 1,712.500 36,305.00 (STEEL POST) 25 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0.00 26 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.8000 21,658.00 0.000 0.00 27 BRIDGE REMOVAL (PORTION), LOCATION A LS 19,488.0000 19,488.00 0.000 0.00 28 BRIDGE REMOVAL (PORTION), LOCATION B LS 28,420.0000 28,420.00 0.000 0.00 29 CLEARING AND GRUBBING LS 2,000.0000 2,000.00 1.000 2,000.00 30 ROADWAY EXCAVATION CY 124.0000 2,232.00 0.000 0.00 31 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 32 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 300.0000 17,100.00 57.000 17,100.00 F) 33 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 131.0000 6,812.00 0.000 0.00 F) 34 LEAN CONCRETE BACKFILL CY 719.2000 7,192.00 10.000 7,192.00 F) 35 DITCH EXCAVATION CY 100.0000 2,400.00 0.000 0.00 36 IMPORTED BORROW CY 107.0000 36,380.00 82.220 8,797.54 37 IMPORTED MATERIAL (SHOULDER BACKING) TON 142.0000 9,088.00 0.000 0.00 38 EROSION CONTROL (TYPE D) SQYD 4.8000 6,816.00 0.000 0.00 39 CLASS 2 AGGREGATE BASE CY 100.7000 2,014.00 87.330 8,794.13 87.330 8,794.13 40 SEAL RANDOM CRACKS LNMI 8,600.0000 9,460.00 0.000 0.00 41 REPLACE ASPHALT CONCRETE SURFACING CY 470.0000 75,200.00 0.000 0.00 42 HOT MIX ASPHALT (TYPE A) TON 147.0000 191,100.00 29.980 4,407.06 43 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 23.0000 2,760.00 0.000 0.00 44 STEEL SOLDIER PILE (HP 12X84) LF 112.0000 50,848.00 454.000 50,848.00 45 24" DIAMETER DRILLED HOLE LF 222.0000 73,260.00 330.000 73,260.00 46 TIEBACK ANCHOR EA 14,700.0000 117,600.00 8.000 117,600.00 8.000 117,600.00 47 STRUCTURAL CONCRETE, BARRIER SLAB CY 719.0000 145,957.00 31.500 22,648.50 31.500 22,648.50 F) 48 CLASS 3 CONCRETE (BACKFILL) CY 719.0000 19,413.00 27.000 19,413.00 F) 49 TIMBER LAGGING MFBM 2,975.0000 32,725.00 11.000 32,725.00 F) PROGRAM CAS145 PAGE 3 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452404 TIME 08:51 AM ESTIMATE NO. 07 BID OPENING 12/02/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: HAYLER, CHARLES DATE OF THIS ESTIMATE 08/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLEAN AND PAINT STEEL SOLDIER PILING LS 28,826.0000 28,826.00 0.300 8,647.80 51 GUARD RAILING DELINEATOR EA 23.0000 2,530.00 0.000 0.00 52 METAL BEAM GUARD RAILING (STEEL POST) LF 25.0000 45,500.00 1,275.000 31,875.00 53 METAL BEAM GUARD RAILING (SPECIAL) LF 290.0000 220,400.00 393.750 114,187.50 54 METAL BEAM GUARD RAILING (STEEL POST) LF 30.0000 19,500.00 737.500 22,125.00 (7' POST) 55 VEGETATION CONTROL (MINOR CONCRETE) SQYD 66.0000 80,520.00 0.000 0.00 56 TRANSITION RAILING (TYPE WB) EA 4,150.0000 29,050.00 0.000 0.00 57 TRANSITION RAILING (TYPE WB) (MODIFIED) EA 4,750.0000 4,750.00 0.000 0.00 58 THRIE BEAM CONNECTION (TYPE 2) EA 2,958.0000 5,916.00 0.000 0.00 59 THRIE BEAM CONNECTION (TYPE 1) EA 5,394.0000 5,394.00 0.000 0.00 60 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 860.0000 4,300.00 0.000 0.00 61 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,850.0000 11,400.00 0.000 0.00 62 CRASH CUSHION (QUADGUARD) EA 32,000.0000 32,000.00 0.000 0.00 63 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 123.0000 48,093.00 0.000 0.00 F) 64 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5900 7,198.00 0.000 0.00 65 PAVEMENT MARKER EA 14.4000 7,200.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 08/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452404 TIME 08:51 AM ESTIMATE NO. 07 BID OPENING 12/02/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: HAYLER, CHARLES DATE OF THIS ESTIMATE 08/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 186,233.73 780,915.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 66,525.86 135,503.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 252,759.59 916,419.56 66 MOBILIZATION LS 120,000.0000 120,000.00 0.950 114,000.00 ORIGINAL CONTRACT AMOUNT 2,152,197.00 TOTAL WORK COMPLETED 252,759.59 1,030,419.56 MATERIALS ON HAND ON SITE 14,030.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 252,759.59 1,044,449.56 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 01/14/09 140 02/19/09 01/29/09 12/15/09 71 71 25 0 45% 43% PROGRESS IS SATISFACTORY HAYLER, CHARLES RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/09