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 09/25/08 EST. NO.03 TIME 10:55 AM R.E. NAME: BLINE, JEFF 02-0C3004 --------------------------------------------------------------------------- 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 09/25/08 EST. NO.03 TIME 10:55 AM R.E. NAME: BLINE, JEFF 02-0C3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 019 -16,001.50 01 OVERBID ITEM NO. 019 -16,001.50 02 0.00 -32,003.00 TOTAL DEDUCTIONS 0.00 -32,003.00 PROGRAM CAS145 PAGE 1 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C3004 TIME 10:55 AM ESTIMATE NO. 03 BID OPENING 04/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: BLINE, JEFF DATE OF THIS ESTIMATE 09/25/08 LOCATION RERUN PROGRESS ESTIMATE 02-TEH-5-R16.9/R28.2 ----------------------- SIERRA EQUIPMENT RENTAL INC IN TEHAMA COUNTY IN AND NEAR RED 8176 ROAD 44 BLUFF AT ELDER CREEK BRIDGE AND GLENN CA 95943 AT DIBBLE CREEK BRIDGE FED. AID NO. N O N E SCOUR MITIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 16.0000 5,600.00 7.000 112.00 327.000 5,232.00 02 CONSTRUCTION SITE MANAGEMENT LS 26,987.0000 26,987.00 0.300 8,096.10 0.700 18,890.90 S) 03 PREPARE STORM WATER POLLUTION LS 2,575.0000 2,575.00 0.500 1,287.50 S) PREVENTION PLAN 04 TEMPORARY FIBER ROLL M 17.0000 8,500.00 0.000 0.00 S) 05 TEMPORARY SILT FENCE M 19.0000 9,500.00 0.000 0.00 S) 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 622.0000 1,244.00 0.000 0.00 S) 07 TEMPORARY CONSTRUCTION ENTRANCE EA 3,050.0000 6,100.00 0.000 0.00 S) 08 STREET SWEEPING LS 18,381.0000 18,381.00 0.000 0.00 S) 09 CONSTRUCTION AREA SIGNS LS 2,964.0000 2,964.00 0.900 2,667.60 S) 10 TRAFFIC CONTROL SYSTEM LS 71,894.0000 71,894.00 0.300 21,568.20 0.800 57,515.20 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,013.0000 3,013.00 1.000 3,013.00 S) 12 PORTABLE RADAR TRAILER EA 2,395.0000 4,790.00 2.000 4,790.00 S) 13 REMOVE FENCE M 26.0000 2,600.00 11.130 289.38 14 REMOVE METAL BEAM GUARD RAILING M 7.0000 1,190.00 209.550 1,466.85 209.550 1,466.85 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 7,500.00 555.090 5,550.90 555.090 5,550.90 S) 16 RELOCATE ROCK SLOPE PROTECTION M3 80.0000 33,600.00 180.000 14,400.00 (2T, METHOD A) 17 REMOVE UNSOUND CONCRETE M3 2,575.0000 51,500.00 2.000 5,150.00 2.000 5,150.00 18 PREPARE CONCRETE BRIDGE DECK SURFACE M2 3.0000 15,012.00 1,526.700 4,580.10 5,026.700 15,080.10 19 CLEARING AND GRUBBING LS 42,003.0000 42,003.00 1.000 42,003.00 20 ROADWAY EXCAVATION M3 70.0000 102,200.00 429.000 30,030.00 21 EROSION CONTROL (TYPE D) HA 13,135.0000 13,135.00 1.000 13,135.00 1.000 13,135.00 S) 22 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,339.0000 5,356.00 1.000 1,339.00 1.000 1,339.00 S) PROGRAM CAS145 PAGE 2 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C3004 TIME 10:55 AM ESTIMATE NO. 03 BID OPENING 04/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: BLINE, JEFF DATE OF THIS ESTIMATE 09/25/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLASS 2 AGGREGATE BASE M3 107.0000 54,570.00 32.400 3,466.80 24 ASPHALT CONCRETE (TYPE A) TONN 399.0000 35,910.00 82.000 32,718.00 82.000 32,718.00 25 STEEL SHEET PILING M2 376.0000 257,184.00 656.300 246,768.80 S) 26 MINOR CONCRETE (MINOR STRUCTURE) M3 8,240.0000 4,120.00 0.500 4,120.00 0.500 4,120.00 F) 27 CLEAN EXPANSION JOINT M 77.0000 10,780.00 30.000 2,310.00 30.000 2,310.00 28 FURNISH POLYESTER CONCRETE OVERLAY M3 2,987.0000 301,687.00 23.200 69,298.40 93.200 278,388.40 29 PLACE POLYESTER CONCRETE OVERLAY M2 8.0000 40,032.00 1,526.700 12,213.60 5,026.700 40,213.60 F) 30 JOINT SEAL (MR 30 MM) M 77.0000 4,312.00 0.000 0.00 S) 31 JOINT SEAL (MR 15 MM) M 124.0000 4,464.00 0.000 0.00 S) 32 JOINT SEAL (MR 40 MM) M 165.0000 7,920.00 0.000 0.00 S) 33 PERMEABLE MATERIAL TONN 57.0000 50,730.00 450.080 25,654.56 1,548.170 88,245.69 34 ROCK SLOPE PROTECTION (2T, METHOD A) TONN 105.0000 55,650.00 92.760 9,739.80 815.900 85,669.50 35 ROCK SLOPE PROTECTION (1/2T, METHOD A) TONN 263.0000 5,523.00 53.600 14,096.80 36 ROCK SLOPE PROTECTION TONN 57.0000 38,760.00 18.430 1,050.51 778.430 44,370.51 (BACKING NO. 1, METHOD B) 37 ROCK SLOPE PROTECTION TONN 121.0000 16,940.00 239.420 28,969.82 (BACKING NO. 2, METHOD B) 38 ROCK SLOPE PROTECTION (1/2T, METHOD B) TONN 47.0000 23,970.00 86.230 4,052.81 209.730 9,857.31 39 ROCK SLOPE PROTECTION (1/4T, METHOD B) TONN 43.0000 111,370.00 545.200 23,443.60 2,628.400 113,021.20 40 ROCK SLOPE PROTECTION FABRIC M2 1.0000 1,120.00 117.060 117.06 1,100.060 1,100.06 41 FENCE (TYPE BW, METAL POST) M 110.0000 11,000.00 0.000 0.00 S) 42 OBJECT MARKER (TYPE L-1) EA 31.0000 155.00 5.000 155.00 5.000 155.00 43 METAL BEAM GUARD RAILING M 84.0000 5,376.00 60.610 5,091.24 60.610 5,091.24 S) 44 DOUBLE METAL BEAM BARRIER M 125.0000 6,125.00 50.900 6,362.50 50.900 6,362.50 S) 45 TRANSITION RAILING (TYPE WB) EA 3,399.0000 16,995.00 5.000 16,995.00 5.000 16,995.00 S) 46 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,163.0000 6,489.00 3.000 6,489.00 3.000 6,489.00 S) 47 CRASH CUSHION (TYPE CAT) EA 5,665.0000 11,330.00 2.000 11,330.00 2.000 11,330.00 S) 48 CRASH CUSHION (TYPE CAT) BACKUP EA 927.0000 1,854.00 2.000 1,854.00 2.000 1,854.00 S) 49 THERMOPLASTIC TRAFFIC STRIPE M 2.0000 2,960.00 0.000 0.00 S) (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C3004 TIME 10:55 AM ESTIMATE NO. 03 BID OPENING 04/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: BLINE, JEFF DATE OF THIS ESTIMATE 09/25/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (RETROREFLECTIVE) EA 21.0000 1,722.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C3004 TIME 10:55 AM ESTIMATE NO. 03 BID OPENING 04/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: BLINE, JEFF DATE OF THIS ESTIMATE 09/25/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 293,993.23 1,263,433.66 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 293,993.23 1,263,433.66 51 MOBILIZATION LS 20,693.0000 20,693.00 1.000 20,693.00 ORIGINAL CONTRACT AMOUNT 1,545,385.00 TOTAL WORK COMPLETED 293,993.23 1,284,126.66 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -32,003.00 TOTAL 293,993.23 1,252,123.66 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 019 CLEARING AND GRUBBING 10,000.00 42,003.00 32,003.00 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 06/05/08 60 00/00/00 06/20/08 10/07/08 49 15 0 0 78% 82% PROGRESS IS SATISFACTORY PER RE REQUEST BLINE, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 09/25/08