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 06/17/05 EST. NO.12 TIME 04:54 PM R.E. NAME: WING, KATHRYN 02-354804 --------------------------------------------------------------------------- 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 0011 157.62 E.W. @ F.A.(+) 051205 N 512050 0012 125.74 051305 N 513050 0013 132.66 060705 N 6705 0 0014 120.94 031405 N 0314 0 002 0002 1,359.00 E.W. @ L.S.(+) 050105 N 084776 003 0013 111.51 E.W. @ F.A.(+) 031005 N 310050 0014 166.16 050305 N 503050 0015 330.42 031605 N 031605 0016 4,779.00 060605 N 060605 7,283.05 TOTAL THIS ESTIMATE 19,993.56 TOTAL PREVIOUS ESTIMATE 27,276.61 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 06/17/05 EST. NO.12 TIME 04:54 PM R.E. NAME: WING, KATHRYN 02-354804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 033 -1,875.00 01 OVERBID ITEM NO. 033 -625.00 02 0.00 -2,500.00 TOTAL DEDUCTIONS 0.00 -2,500.00 PROGRAM CAS145 PAGE 1 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-354804 TIME 04:54 PM ESTIMATE NO. 12 BID OPENING 05/05/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 06/17/05 LOCATION RERUN PROGRESS ESTIMATE 02-TRI-299-51.9/52.4 ----------------------- BLAISDELL CONSTRUCTION INC IN TRINITY COUNTY AT WEAVERVILLE P O BOX 493459 FROM BREMER STREET TO MOUNTAIN VIEW REDDING CA 960493459 STREET FED. AID NO. ACSP-P299(144)E ,PH-P299(144)E WIDEN SHOULDERS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 35.0000 2,100.00 52.600 1,841.00 02 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.050 75.00 0.800 1,200.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 3,300.0000 3,300.00 0.750 2,475.00 04 TEMPORARY SILT FENCE M 7.0000 2,520.00 50.500 353.50 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 1,500.00 1.000 1,500.00 06 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 4,200.00 12.000 4,200.00 07 TEMPORARY STRAW BALE BARRIER M 30.0000 1,800.00 51.200 1,536.00 08 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.750 6,750.00 S) 09 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.050 1,500.00 0.800 24,000.00 S) 10 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 5,700.00 0.000 0.00 S) 11 TEMPORARY TRAFFIC STRIPE (PAINT) M 3.2500 3,542.50 2,432.080 7,904.26 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 10,200.00 40.000 1,200.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 6,000.00 0.500 1,500.00 2.000 6,000.00 S) 14 TEMPORARY RAILING (TYPE K) M 85.0000 11,050.00 130.000 11,050.00 15 ABANDON CULVERT EA 2,000.0000 2,000.00 1.000 2,000.00 16 REMOVE METAL BEAM GUARD RAILING M 35.0000 2,135.00 59.060 2,067.10 S) 17 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.5000 4,950.00 461.000 2,535.50 S) STRIPE 18 REMOVE TRAFFIC STRIPE M 2.0000 2,740.00 1,521.840 3,043.68 1,634.840 3,269.68 S) 19 REMOVE PAVEMENT MARKING M2 39.0000 2,886.00 41.360 1,613.04 49.700 1,938.30 S) 20 REMOVE PAVEMENT MARKER EA 3.0000 690.00 0.000 0.00 21 REMOVE ROADSIDE SIGN EA 150.0000 2,100.00 14.000 2,100.00 22 REMOVE CULVERT M 75.0000 1,950.00 35.690 2,676.75 PROGRAM CAS145 PAGE 2 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-354804 TIME 04:54 PM ESTIMATE NO. 12 BID OPENING 05/05/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 06/17/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 325.0000 2,275.00 8.000 2,600.00 24 REMOVE ASPHALT CONCRETE SURFACING M2 30.0000 11,700.00 390.000 11,700.00 25 SALVAGE FENCE M 40.0000 1,040.00 26.400 1,056.00 S) 26 RELOCATE ROADSIDE SIGN EA 350.0000 2,800.00 5.000 1,750.00 27 ADJUST WATER VALVE COVER TO GRADE EA 300.0000 3,300.00 8.000 2,400.00 28 ADJUST WATER METER BOX TO GRADE EA 300.0000 3,600.00 10.000 3,000.00 29 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.0000 3,660.00 519.610 3,117.66 519.610 3,117.66 S) 30 REMOVE CONCRETE M3 110.0000 10,560.00 4.610 507.10 114.170 12,558.70 31 PREPARE CONCRETE BRIDGE DECK SURFACE M2 18.0000 7,560.00 420.525 7,569.45 420.525 7,569.45 32 BRIDGE REMOVAL (PORTION) LS 18,000.0000 18,000.00 1.000 18,000.00 33 CLEARING AND GRUBBING LS 12,500.0000 12,500.00 1.000 12,500.00 34 DEVELOP WATER SUPPLY LS 3,500.0000 3,500.00 0.858 3,003.00 35 ROADWAY EXCAVATION M3 41.0000 92,660.00 581.650 23,847.65 2,226.560 91,288.96 36 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300.00 37 STRUCTURE EXCAVATION (TYPE D) M3 450.0000 11,250.00 25.000 11,250.00 F) 38 STRUCTURE EXCAVATION (RETAINING WALL) M3 80.0000 5,680.00 76.100 6,088.00 39 STRUCTURE BACKFILL (BRIDGE) M3 225.0000 2,700.00 12.000 2,700.00 F) 40 STRUCTURE BACKFILL (RETAINING WALL) M3 110.0000 4,730.00 43.000 4,730.00 41 SAND BACKFILL M3 200.0000 820.00 3.440 688.00 42 IMPORTED MATERIAL (SHOULDER BACKING) TONN 110.0000 4,620.00 0.000 0.00 43 IMPORTED TOPSOIL M3 50.0000 1,350.00 13.010 650.50 44 STRAW (EROSION CONTROL) KG 2.0000 580.00 710.000 1,420.00 S) 45 COMPOST (EROSION CONTROL) KG 8.0000 960.00 335.160 2,681.28 S) 46 SEED (EROSION CONTROL) KG 900.0000 990.00 2.570 2,313.00 S) 47 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 46.0000 552.00 26.640 1,225.44 S) 48 IRRIGATION SYSTEM LS 5,500.0000 5,500.00 0.500 2,750.00 S) 49 CLASS 2 AGGREGATE BASE M3 96.0000 77,760.00 302.180 29,009.28 819.270 78,649.92 PROGRAM CAS145 PAGE 3 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-354804 TIME 04:54 PM ESTIMATE NO. 12 BID OPENING 05/05/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 06/17/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ASPHALT CONCRETE (TYPE A) TONN 100.0000 135,000.00 631.450 63,145.00 1,141.790 114,179.00 51 ASPHALT CONCRETE (OPEN GRADED) TONN 110.0000 89,100.00 0.000 0.00 52 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 10.0000 7,900.00 24.730 247.30 524.410 5,244.10 AREA) 53 FURNISH STEEL PILING (HP 250 X 62) M 21.0000 1,386.00 53.550 1,124.55 54 DRIVE STEEL PILE (HP 250 X 62) EA 4,500.0000 36,000.00 8.000 36,000.00 S) 55 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 1,295.0000 1,942.50 1.500 1,942.50 F) 56 STRUCTURAL CONCRETE, BRIDGE M3 1,295.0000 49,210.00 41.430 53,651.85 F) 57 CLASS 2 CONCRETE (RETAINING WALL) M3 1,200.0000 36,000.00 29.300 35,160.00 58 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 31,500.00 20.590 30,885.00 F) 59 ARCHITECTURAL TREATMENT M2 435.0000 23,490.00 55.000 23,925.00 60 APPLY ANTI-GRAFFITI COATING M2 70.0000 3,850.00 55.000 3,850.00 61 DRILL AND BOND DOWEL M 120.0000 5,040.00 32.000 3,840.00 62 FURNISH PRECAST PRESTRESSED CONCRETE EA 45,250.0000 90,500.00 2.000 90,500.00 S) BOX GIRDER (25 M - 30 M) 63 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 2,000.0000 4,000.00 2.000 4,000.00 S) GIRDER 64 FURNISH POLYESTER CONCRETE OVERLAY M3 4,500.0000 7,650.00 9.551 42,979.50 9.551 42,979.50 65 PLACE POLYESTER CONCRETE OVERLAY M2 25.0000 10,500.00 420.000 10,500.00 420.000 10,500.00 F) 66 JOINT SEAL (TYPE AL) M 85.0000 4,590.00 53.400 4,539.00 53.400 4,539.00 S) 67 BAR REINFORCING STEEL (BRIDGE) KG 5.0000 31,075.00 6,215.000 31,075.00 SF) 68 BAR REINFORCING STEEL (RETAINING WALL) KG 8.0000 10,320.00 1,290.000 10,320.00 SF) 69 ROADSIDE SIGN - ONE POST EA 350.0000 10,850.00 8.000 2,800.00 22.000 7,700.00 70 300 MM ALTERNATIVE PIPE CULVERT M 500.0000 3,500.00 9.000 4,500.00 71 450 MM ALTERNATIVE PIPE CULVERT M 460.0000 105,800.00 196.510 90,394.60 72 600 MM ALTERNATIVE PIPE CULVERT M 500.0000 5,500.00 17.070 8,535.00 73 100 MM PLASTIC PIPE M 50.0000 1,650.00 85.500 4,275.00 74 ROCK SLOPE PROTECTION (LIGHT, METHOD B) TONN 70.0000 6,860.00 90.600 6,342.00 75 MINOR CONCRETE (CURB AND GUTTER) M3 700.0000 119,000.00 2.660 1,862.00 163.470 114,429.00 76 MINOR CONCRETE (DRIVEWAY) M3 550.0000 44,550.00 82.170 45,193.50 PROGRAM CAS145 PAGE 4 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-354804 TIME 04:54 PM ESTIMATE NO. 12 BID OPENING 05/05/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 06/17/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 MINOR CONCRETE (SIDEWALK) M3 540.0000 70,200.00 2.260 1,220.40 142.330 76,858.20 78 MINOR CONCRETE (WEED BARRIER) M3 300.0000 5,400.00 16.900 5,070.00 79 MISCELLANEOUS IRON AND STEEL KG 3.0000 5,655.00 1,885.000 5,655.00 F) 80 ORNAMENTAL FENCE M 350.0000 19,600.00 54.100 18,935.00 S) 81 ORNAMENTAL GATE EA 1,200.0000 1,200.00 1.000 1,200.00 S) 82 DELINEATOR (CLASS 1) EA 85.0000 170.00 0.000 0.00 83 OBJECT MARKER (TYPE N) EA 85.0000 170.00 0.000 0.00 84 OBJECT MARKER (TYPE L-1) EA 85.0000 170.00 0.000 0.00 85 METAL BEAM GUARD RAILING (WOOD POST) M 220.0000 9,020.00 16.800 3,696.00 16.800 3,696.00 S) 86 TUBULAR HANDRAILING M 95.0000 5,130.00 54.000 5,130.00 SF) 87 CONCRETE BARRIER (TYPE 26 MODIFIED) M 650.0000 35,100.00 50.800 33,020.00 F) 88 END SECTION EA 175.0000 700.00 2.000 350.00 2.000 350.00 S) 89 TERMINAL SYSTEM (TYPE SRT) EA 2,100.0000 4,200.00 2.000 4,200.00 2.000 4,200.00 S) 90 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 1,200.00 0.000 0.00 S) 91 THERMOPLASTIC PAVEMENT MARKING M2 47.0000 6,580.00 0.000 0.00 S) 92 THERMOPLASTIC TRAFFIC STRIPE M 2.4500 6,933.50 1,146.400 2,808.68 S) (SPRAYABLE) 93 PAVEMENT MARKER EA 16.0000 5,120.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 94 SIZE 103 CONDUIT M 26.0000 5,200.00 191.730 4,984.98 S) 95 TRAFFIC MONITORING STATION LS 4,500.0000 4,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-354804 TIME 04:54 PM ESTIMATE NO. 12 BID OPENING 05/05/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 06/17/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 207,322.06 1,320,579.46 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 7,283.05 27,276.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 214,605.11 1,347,856.07 96 MOBILIZATION LS 160,000.0000 160,000.00 1.000 160,000.00 ORIGINAL CONTRACT AMOUNT 1,626,822.50 TOTAL WORK COMPLETED 214,605.11 1,507,856.07 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,500.00 TOTAL 214,605.11 1,505,356.07 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 033 CLEARING AND GRUBBING 10,000.00 12,500.00 2,500.00 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 07/06/04 80 07/21/04 00/00/00 07/11/05 65 165 3 0 86% 78% PROGRESS IS SATISFACTORY *** SUSPENDED ON 10/18/04. WING, KATHRYN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/05