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 10/26/05 EST. NO.05 TIME 03:27 PM R.E. NAME: CATANIA, DAVE 03-3A2604 --------------------------------------------------------------------------- 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 0068 449.48 E.W. @ F.A.(+) 081705 N FWS037 0071 522.31 082105 N FWS039 0078 500.24 082905 N FWS045 0080 500.24 083105 N FWS047 0085 262.75 091105 N 01-034 0086 538.08 091105 N FWS052 0087 538.08 091205 N FWS053 0088 500.24 091305 N FWS054 0089 500.24 091405 N FWS055 0090 462.39 091505 N FWS056 0091 500.24 091805 N FWS057 0092 500.24 091905 N FWS058 0093 500.24 092005 N FWS059 0094 500.24 092105 N FWS060 0095 462.39 092205 N FWS061 0096 454.12 092305 N FWS062 0100 449.89 092505 N FWS063 0102 522.77 092705 N FWS065 0103 449.89 092805 N FWS066 0105 613.76 100205 N FWS069 0106 613.76 100305 N FWS070 0107 613.76 100405 N FWS071 0108 538.08 100505 N FWS720 0117 522.77 092905 N FWS081 003 0007 812.82 E.W. @ F.A.(+) 082305 N 03-007 0009 2,086.41 091105 N 03-009 0010 414.03 091505 N 03-010 0011 483.00 082505 N 03-011 0016 61.18 090605 N 03-016 008 0001 33,780.27 A.C. @ L.S.(+) 091305 N 08-001 009 0003 528.85 E.W. @ F.A.(+) 101205 N 09-003 0006 198.48 101305 N 09-006 50,381.24 TOTAL THIS ESTIMATE 28,886.74 TOTAL PREVIOUS ESTIMATE 79,267.98 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 10/26/05 EST. NO.05 TIME 03:27 PM R.E. NAME: CATANIA, DAVE 03-3A2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 8/05 -3,000.00 03 REC'D PAYROLLS 3,000.00 04 PER LTR 10/05 -5,000.00 05 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 10/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 03:27 PM ESTIMATE NO. 05 BID OPENING 05/04/05 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: CATANIA, DAVE DATE OF THIS ESTIMATE 10/26/05 LOCATION PROGRESS ESTIMATE 03-NEV-49-7.3/8.1 ----------------- STIMPEL WIEBELHAUS ASSOCIATES IN NEVADA COUNTY NEAR GRASS VALLEY P O BOX 492335 FROM 0.2 KM NORTH OF LIME KILN ROAD REDDING CA 960492335 TO 0.2 KM NORTH OF PEKOLEE DRIVE FED. AID NO. ACST-P049(135)E ,PH-P049(135)E WIDEN AND ADD 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 40.0000 320.00 7.600 304.00 02 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.999 2,497.50 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.292 2,920.00 0.980 9,800.00 04 TEMPORARY FIBER ROLL M 6.0000 9,000.00 92.350 554.10 05 TEMPORARY SILT FENCE M 10.0000 21,200.00 731.000 7,310.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 5,000.0000 5,000.00 1.000 5,000.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 14,000.00 1.750 6,125.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 750.0000 1,500.00 2.000 1,500.00 09 CONSTRUCTION AREA SIGNS LS 1,700.0000 1,700.00 0.084 142.80 0.864 1,468.80 S) 10 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.210 31,500.00 0.910 136,500.00 S) 11 TEMPORARY PAVEMENT MARKING (PAINT) M2 48.0000 768.00 16.900 811.20 16.900 811.20 S) 12 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.8000 3,200.00 6,956.000 5,564.80 6,956.000 5,564.80 S) 13 TEMPORARY PAVEMENT MARKER EA 5.0000 2,200.00 340.000 1,700.00 340.000 1,700.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.210 6,300.00 0.910 27,300.00 S) 15 TEMPORARY RAILING (TYPE K) M 65.0000 67,600.00 0.000 0.00 16 TEMPORARY CRASH CUSHION MODULE EA 175.0000 4,900.00 0.000 0.00 17 REMOVE ROADSIDE SIGN EA 50.0000 100.00 0.000 0.00 18 REMOVE CULVERT M 70.0000 3,500.00 48.200 3,374.00 19 REMOVE HEADWALL EA 700.0000 4,200.00 5.000 3,500.00 20 RESET ROADSIDE SIGN EA 200.0000 600.00 0.000 0.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 23,600.00 9,048.000 18,096.00 9,048.000 18,096.00 S) 22 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.100 2,000.00 1.000 20,000.00 PROGRAM CAS145 PAGE 2 DATE 10/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 03:27 PM ESTIMATE NO. 05 BID OPENING 05/04/05 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: CATANIA, DAVE DATE OF THIS ESTIMATE 10/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION M3 25.0000 228,250.00 -4,380.700 -109,517.50 8,198.500 204,962.50 24 STRAW (EROSION CONTROL) TONN 375.0000 3,375.00 9.300 3,487.50 9.300 3,487.50 S) 25 FIBER (EROSION CONTROL) KG 1.0000 2,000.00 2,182.000 2,182.00 2,182.000 2,182.00 S) 26 FIBER ROLLS M 11.0000 45,210.00 259.710 2,856.81 2,943.380 32,377.18 S) 27 COMPOST (EROSION CONTROL) M3 300.0000 12,000.00 40.000 12,000.00 40.000 12,000.00 S) 28 PURE LIVE SEED (EROSION CONTROL) KG 90.0000 9,900.00 110.000 9,900.00 110.000 9,900.00 S) 29 STABILIZING EMULSION (EROSION CONTROL) KG 2.0000 1,000.00 500.000 1,000.00 500.000 1,000.00 S) 30 CLASS 2 AGGREGATE BASE M3 82.0000 174,660.00 1,147.200 94,070.40 2,130.000 174,660.00 31 ASPHALT CONCRETE (TYPE A) TONN 73.5000 294,000.00 3,725.800 273,846.30 3,725.800 273,846.30 32 ASPHALT CONCRETE (OPEN GRADED) TONN 76.0000 66,880.00 0.000 0.00 33 PAVING ASPHALT (PAINT BINDER) TONN 100.0000 1,000.00 5.000 500.00 5.000 500.00 34 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 54.0000 756.00 22.000 1,188.00 22.000 1,188.00 AREA) 35 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 6.0000 1,140.00 187.000 1,122.00 187.000 1,122.00 36 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 6.0000 138.00 67.000 402.00 67.000 402.00 37 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 6.0000 1,140.00 270.000 1,620.00 270.000 1,620.00 38 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 6.0000 114.00 52.000 312.00 52.000 312.00 39 MINOR CONCRETE (MINOR STRUCTURE) M3 8,000.0000 88,000.00 3.460 27,680.00 11.000 88,000.00 F) 40 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 0.000 0.00 41 450 MM ALTERNATIVE PIPE CULVERT M 800.0000 30,400.00 38.000 30,400.00 42 600 MM ALTERNATIVE PIPE CULVERT M 1,000.0000 53,000.00 3.870 3,870.00 52.900 52,900.00 43 450 MM CORRUGATED STEEL PIPE M 350.0000 1,400.00 3.800 1,330.00 (1.63 MM THICK) 44 600 MM CORRUGATED STEEL PIPE M 350.0000 2,800.00 1.700 595.00 (1.63 MM THICK) 45 200 MM CORRUGATED STEEL PIPE DOWNDRAIN M 100.0000 2,200.00 21.500 2,150.00 21.500 2,150.00 (1.63 MM THICK) 46 200 MM ENTRANCE TAPER EA 300.0000 600.00 2.000 600.00 2.000 600.00 47 600 MM ANCHOR ASSEMBLY EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 48 450 MM ALTERNATIVE FLARED END SECTION EA 250.0000 1,000.00 1.000 250.00 4.000 1,000.00 49 600 MM ALTERNATIVE FLARED END SECTION EA 250.0000 1,750.00 1.000 250.00 7.000 1,750.00 PROGRAM CAS145 PAGE 3 DATE 10/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 03:27 PM ESTIMATE NO. 05 BID OPENING 05/04/05 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: CATANIA, DAVE DATE OF THIS ESTIMATE 10/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROCK SLOPE PROTECTION M3 105.0000 9,870.00 41.000 4,305.00 127.800 13,419.00 (1/4 TON, METHOD B) 51 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 220.0000 6,160.00 35.280 7,761.60 53.880 11,853.60 52 ROCK SLOPE PROTECTION M3 110.0000 4,180.00 22.000 2,420.00 28.000 3,080.00 (BACKING NO. 1, METHOD B) 53 GABION M3 600.0000 13,800.00 76.000 45,600.00 54 ROCK SLOPE PROTECTION FABRIC M2 7.0000 1,680.00 193.000 1,351.00 413.000 2,891.00 55 MISCELLANEOUS IRON AND STEEL KG 7.0000 1,309.00 79.000 553.00 187.000 1,309.00 SF) 56 FENCE (TYPE WM, METAL POST) M 14.8000 32,264.00 963.000 14,252.40 1,725.500 25,537.40 S) 57 DELINEATOR (CLASS 1) EA 40.0000 160.00 0.000 0.00 58 DELINEATOR (CLASS 2) EA 40.0000 120.00 0.000 0.00 59 HIGHWAY POST MARKER EA 40.0000 40.00 0.000 0.00 60 METAL BEAM GUARD RAILING (WOOD POST) M 208.0000 4,160.00 22.860 4,754.88 22.860 4,754.88 S) 61 CABLE RAILING (MODIFIED) M 86.0000 1,204.00 25.930 2,229.98 25.930 2,229.98 S) 62 TERMINAL SYSTEM (TYPE ET) EA 3,200.0000 3,200.00 2.000 6,400.00 2.000 6,400.00 S) 63 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 950.00 2.000 1,900.00 2.000 1,900.00 S) 64 THERMOPLASTIC PAVEMENT MARKING M2 60.0000 1,140.00 0.000 0.00 S) 65 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2500 7,125.00 0.000 0.00 S) 66 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 135.00 0.000 0.00 S) 67 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,600.00 0.000 0.00 S) 68 PAVEMENT MARKER EA 10.0000 1,500.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 69 MODIFY FLASHING BEACON LS 30,000.0000 30,000.00 0.000 0.00 S) 70 MODIFY LIGHTING LS 45,000.0000 45,000.00 0.570 25,650.00 0.570 25,650.00 S) PROGRAM CAS145 PAGE 4 DATE 10/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 03:27 PM ESTIMATE NO. 05 BID OPENING 05/04/05 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: CATANIA, DAVE DATE OF THIS ESTIMATE 10/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 471,382.17 1,295,314.74 ADJUSTMENT OF COMPENSATION 33,780.27 33,780.27 EXTRA WORK 16,600.97 45,487.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 521,763.41 1,374,582.72 71 MOBILIZATION LS 169,137.0000 169,137.00 0.050 8,456.85 1.000 169,137.00 ORIGINAL CONTRACT AMOUNT 1,735,735.00 TOTAL WORK COMPLETED 530,220.26 1,543,719.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 525,220.26 1,538,719.72 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 05/26/05 100 06/13/05 06/10/05 11/02/05 91 0 0 0 83% 91% PROGRESS IS SATISFACTORY CATANIA, DAVE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/05