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 08/23/05 EST. NO.01 TIME 05:11 PM R.E. NAME: WING, KATHRYN 02-384404 --------------------------------------------------------------------------- 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 08/23/05 EST. NO.01 TIME 05:11 PM R.E. NAME: WING, KATHRYN 02-384404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 058 -32,010.50 01 -32,010.50 -32,010.50 TOTAL DEDUCTIONS -32,010.50 -32,010.50 PROGRAM CAS145 PAGE 1 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-384404 TIME 05:11 PM ESTIMATE NO. 01 BID OPENING 04/05/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 08/23/05 LOCATION PROGRESS ESTIMATE 02-TRI-299-69.6/69.9 ----------------- MERCER FRASER COMPANY IN TRINITY COUNTY ABOUT 19 KM EAST P O BOX 1006 OF DOUGLAS CITY FROM 4.3 TO 3.8 KM EUREKA CA 955021006 WEST OF SHASTA COUNTY LINE FED. AID NO. ACST-P299(147)E ,PH-P299(147)E UPGRADE CURVE ALIGNMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 25.0000 5,000.00 85.000 2,125.00 85.000 2,125.00 02 PREPARE STORM WATER POLLUTION LS 8,500.0000 8,500.00 0.750 6,375.00 0.750 6,375.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 12,000.0000 12,000.00 0.250 3,000.00 0.250 3,000.00 04 TEMPORARY FIBER ROLL M 40.0000 4,000.00 0.000 0.00 05 TEMPORARY SILT FENCE M 15.0000 4,500.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 4,000.0000 4,000.00 0.000 0.00 07 PORTABLE RADAR TRAILER LS 12,000.0000 12,000.00 0.525 6,300.00 0.525 6,300.00 S) 08 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.525 2,625.00 0.525 2,625.00 S) 09 TRAFFIC CONTROL SYSTEM LS 69,000.0000 69,000.00 0.525 36,225.00 0.525 36,225.00 S) 10 TEMPORARY TRAFFIC STRIPE (PAINT) M 2.0000 2,000.00 0.000 0.00 11 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 240.00 0.000 0.00 12 TEMPORARY PAVEMENT MARKER EA 2.0000 320.00 0.000 0.00 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 25,000.00 0.525 2,625.00 0.525 2,625.00 14 TEMPORARY FLASHING BEACON LS 12,000.0000 12,000.00 0.525 6,300.00 0.525 6,300.00 15 TEMPORARY RAILING (TYPE K) M 60.0000 22,800.00 164.500 9,870.00 164.500 9,870.00 16 PULVERIZE ROADBED STA 5,000.0000 35,000.00 0.000 0.00 17 ABANDON CULVERT EA 500.0000 500.00 0.000 0.00 18 REMOVE TRAFFIC STRIPE M 4.2500 2,125.00 0.000 0.00 19 REMOVE ROADSIDE SIGN EA 400.0000 1,200.00 0.000 0.00 20 REMOVE OVERSIDE DRAIN EA 120.0000 120.00 0.000 0.00 21 REMOVE INLET EA 380.0000 380.00 0.000 0.00 22 ADJUST UNDERDRAIN RISER EA 300.0000 300.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-384404 TIME 05:11 PM ESTIMATE NO. 01 BID OPENING 04/05/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 08/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 21.0000 2,940.00 0.000 0.00 S) 24 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 0.000 0.00 25 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 0.525 5,250.00 0.525 5,250.00 26 ROADWAY EXCAVATION M3 16.0000 409,600.00 34.200 547.20 34.200 547.20 27 DITCH EXCAVATION M3 25.0000 1,500.00 0.000 0.00 28 EARTH RETAINING STRUCTURE M2 400.0000 32,000.00 0.000 0.00 S) (GUARD RAILING) 29 IMPORTED MATERIAL (SHOULDER BACKING) TONN 41.0000 21,730.00 0.000 0.00 30 MINOR CONCRETE (WEED BARRIER) M3 750.0000 15,000.00 0.000 0.00 31 STRAW (EROSION CONTROL) TONN 500.0000 1,000.00 0.000 0.00 S) 32 FIBER (EROSION CONTROL) KG 2.0000 1,600.00 0.000 0.00 S) 33 COMPOST (EROSION CONTROL) M3 1,000.0000 1,600.00 0.000 0.00 S) 34 PURE LIVE SEED (EROSION CONTROL) KG 75.0000 5,175.00 0.000 0.00 S) 35 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 3.0000 390.00 0.000 0.00 S) 36 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 560.00 0.000 0.00 S) 37 CLASS 2 AGGREGATE BASE M3 80.0000 43,200.00 76.800 6,144.00 76.800 6,144.00 38 ASPHALT CONCRETE (TYPE A) TONN 80.0000 368,000.00 120.000 9,600.00 120.000 9,600.00 39 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 20.0000 200.00 0.000 0.00 AREA) 40 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 7.0000 1,540.00 0.000 0.00 S) 41 MINOR CONCRETE (MINOR STRUCTURE) M3 900.0000 14,850.00 0.000 0.00 F) 42 ROADSIDE SIGN - ONE POST EA 500.0000 500.00 0.000 0.00 43 450 MM CORRUGATED STEEL PIPE M 350.0000 4,900.00 0.000 0.00 (2.77 MM THICK) 44 200 MM PERFORATED PLASTIC M 130.0000 29,900.00 0.000 0.00 PIPE UNDERDRAIN 45 900 MM CORRUGATED STEEL PIPE INLET EA 3,400.0000 3,400.00 0.000 0.00 (2.77 MM THICK) 46 ROCK SLOPE PROTECTION TONN 40.0000 3,840.00 0.000 0.00 (BACKING NO. 3, METHOD B) 47 MISCELLANEOUS IRON AND STEEL KG 5.0000 1,390.00 0.000 0.00 F) 48 DELINEATOR (CLASS 2) EA 40.0000 1,200.00 0.000 0.00 49 MARKER (CULVERT) EA 45.0000 225.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-384404 TIME 05:11 PM ESTIMATE NO. 01 BID OPENING 04/05/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 08/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 OBJECT MARKER EA 45.0000 180.00 0.000 0.00 51 METAL BEAM GUARD RAILING (STEEL POST) M 100.0000 9,900.00 0.000 0.00 S) 52 TERMINAL SYSTEM (TYPE ET) EA 3,300.0000 3,300.00 0.000 0.00 S) 53 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 2,500.00 0.000 0.00 S) 54 THERMOPLASTIC PAVEMENT MARKING M2 120.0000 960.00 0.000 0.00 S) 55 THERMOPLASTIC TRAFFIC STRIPE M 2.5000 5,825.00 0.000 0.00 S) (SPRAYABLE) 56 PAVEMENT MARKER EA 5.0000 900.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 57 ROADSIDE WEATHER INFORMATION SYSTEM LS 41,000.0000 41,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-384404 TIME 05:11 PM ESTIMATE NO. 01 BID OPENING 04/05/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/05 R.E. NAME: WING, KATHRYN DATE OF THIS ESTIMATE 08/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 96,986.20 96,986.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 96,986.20 96,986.20 58 MOBILIZATION LS 213,000.0000 213,000.00 0.500 106,500.00 0.500 106,500.00 ORIGINAL CONTRACT AMOUNT 1,489,790.00 TOTAL WORK COMPLETED 203,486.20 203,486.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -32,010.50 -32,010.50 TOTAL 171,475.70 171,475.70 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 058 MOBILIZATION 148,979.00 213,000.00 64,021.00 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 05/09/05 80 06/29/05 05/24/05 10/17/05 42 20 0 0 13% 53% PROGRESS IS SATISFACTORY WING, KATHRYN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/05