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 11/22/05 EST. NO.06 TIME 04:03 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 0042 522.31 E.W. @ F.A.(+) 072405 N FWS019 0043 449.48 072505 N FWS020 0076 197.38 090705 N 01-033 0077 500.24 082805 N FWS044 0079 500.24 083005 N FWS046 0082 485.90 090605 N FWS049 0083 485.90 090705 N FWS050 0084 449.48 090805 N FWS051 0097 214.55 100405 N 01-035 0098 112.79 100505 N 01-036 0099 98.67 100605 N 01-037 0101 337.41 092605 N FWS064 0104 440.46 093005 N FWS068 0109 462.39 100605 N FWS073 0110 595.65 101005 N FWS074 0111 449.89 101105 N FWS075 0112 613.76 101205 N FWS076 0113 538.08 101305 N FWS077 0114 375.70 101405 N FWS078 0115 462.39 101605 N FWS079 0116 462.39 101705 N FWS080 003 0012 697.82 E.W. @ F.A.(+) 091805 N 03-012 0014 419.19 092205 N 03-014 0015 643.64 092305 N 03-015 007 0001 10,281.03 E.W. @ U.P (+) 092705 N 7-0010 009 0002 612.95 E.W. @ F.A.(+) 100605 N 09-002 0007 1,089.02 101205 N 09-007 0008 209.26 101305 N 09-008 010 0001 452.93 E.W. @ F.A.(+) 100605 N 10-001 0002 578.66 101005 N 10-002 0003 561.93 101305 N 10-003 0005 688.69 101605 N 10-005 0007 826.59 102105 N 10-007 0008 1,736.80 102505 N 10-008 011 0001 13,662.15 A.C. @ U.P.(+) 102005 N 0001 0 012 0001 1,131.61 E.W. @ F.A.(+) 102605 N 12-001 0002 1,160.67 102705 N 12-002 0003 2,468.37 103105 N 12-003 0004 2,081.04 110305 N 12-004 0005 328.36 103105 N 12-005 0006 67.84 103105 N 12-006 48,453.61 TOTAL THIS ESTIMATE 79,267.98 TOTAL PREVIOUS ESTIMATE 127,721.59 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 11/22/05 EST. NO.06 TIME 04:03 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 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 04:03 PM ESTIMATE NO. 06 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 11/18/05 R.E. NAME: CATANIA, DAVE DATE OF THIS ESTIMATE 11/22/05 LOCATION RERUN 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 0.980 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 0.250 875.00 2.000 7,000.00 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 0.864 1,468.80 S) 10 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.910 136,500.00 S) 11 TEMPORARY PAVEMENT MARKING (PAINT) M2 48.0000 768.00 16.900 811.20 S) 12 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.8000 3,200.00 6,956.000 5,564.80 S) 13 TEMPORARY PAVEMENT MARKER EA 5.0000 2,200.00 340.000 1,700.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.910 27,300.00 S) 15 TEMPORARY RAILING (TYPE K) M 65.0000 67,600.00 31.000 2,015.00 31.000 2,015.00 16 TEMPORARY CRASH CUSHION MODULE EA 175.0000 4,900.00 0.000 0.00 17 REMOVE ROADSIDE SIGN EA 50.0000 100.00 1.000 50.00 1.000 50.00 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 3.000 600.00 3.000 600.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 23,600.00 9,048.000 18,096.00 S) 22 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 1.000 20,000.00 PROGRAM CAS145 PAGE 2 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 04:03 PM ESTIMATE NO. 06 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 11/18/05 R.E. NAME: CATANIA, DAVE DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION M3 25.0000 228,250.00 681.300 17,032.50 8,879.800 221,995.00 24 STRAW (EROSION CONTROL) TONN 375.0000 3,375.00 9.300 3,487.50 S) 25 FIBER (EROSION CONTROL) KG 1.0000 2,000.00 2,182.000 2,182.00 S) 26 FIBER ROLLS M 11.0000 45,210.00 314.800 3,462.80 3,258.180 35,839.98 S) 27 COMPOST (EROSION CONTROL) M3 300.0000 12,000.00 40.000 12,000.00 S) 28 PURE LIVE SEED (EROSION CONTROL) KG 90.0000 9,900.00 38.540 3,468.60 148.540 13,368.60 S) 29 STABILIZING EMULSION (EROSION CONTROL) KG 2.0000 1,000.00 500.000 1,000.00 S) 30 CLASS 2 AGGREGATE BASE M3 82.0000 174,660.00 10.000 820.00 2,140.000 175,480.00 31 ASPHALT CONCRETE (TYPE A) TONN 73.5000 294,000.00 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 34 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 54.0000 756.00 22.000 1,188.00 AREA) 35 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 6.0000 1,140.00 187.000 1,122.00 36 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 6.0000 138.00 67.000 402.00 37 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 6.0000 1,140.00 270.000 1,620.00 38 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 6.0000 114.00 52.000 312.00 39 MINOR CONCRETE (MINOR STRUCTURE) M3 8,000.0000 88,000.00 11.000 88,000.00 F) 40 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 4.000 1,400.00 4.000 1,400.00 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 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 (1.63 MM THICK) 46 200 MM ENTRANCE TAPER EA 300.0000 600.00 2.000 600.00 47 600 MM ANCHOR ASSEMBLY EA 1,000.0000 1,000.00 1.000 1,000.00 48 450 MM ALTERNATIVE FLARED END SECTION EA 250.0000 1,000.00 4.000 1,000.00 49 600 MM ALTERNATIVE FLARED END SECTION EA 250.0000 1,750.00 7.000 1,750.00 PROGRAM CAS145 PAGE 3 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 04:03 PM ESTIMATE NO. 06 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 11/18/05 R.E. NAME: CATANIA, DAVE DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 9,870.00 127.800 13,419.00 (1/4 TON, METHOD B) 51 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 220.0000 6,160.00 53.880 11,853.60 52 ROCK SLOPE PROTECTION M3 110.0000 4,180.00 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 1,680.00 413.000 2,891.00 55 MISCELLANEOUS IRON AND STEEL KG 7.0000 1,309.00 187.000 1,309.00 SF) 56 FENCE (TYPE WM, METAL POST) M 14.8000 32,264.00 206.500 3,056.20 1,932.000 28,593.60 S) 57 DELINEATOR (CLASS 1) EA 40.0000 160.00 4.000 160.00 4.000 160.00 58 DELINEATOR (CLASS 2) EA 40.0000 120.00 0.000 0.00 59 HIGHWAY POST MARKER EA 40.0000 40.00 1.000 40.00 1.000 40.00 60 METAL BEAM GUARD RAILING (WOOD POST) M 208.0000 4,160.00 15.340 3,190.72 38.200 7,945.60 S) 61 CABLE RAILING (MODIFIED) M 86.0000 1,204.00 11.070 952.02 37.000 3,182.00 S) 62 TERMINAL SYSTEM (TYPE ET) EA 3,200.0000 3,200.00 2.000 6,400.00 S) 63 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 950.00 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 S) PROGRAM CAS145 PAGE 4 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A2604 TIME 04:03 PM ESTIMATE NO. 06 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 11/18/05 R.E. NAME: CATANIA, DAVE DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,122.84 1,332,437.58 ADJUSTMENT OF COMPENSATION 13,662.15 47,442.42 EXTRA WORK 34,791.46 80,279.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 85,576.45 1,460,159.17 71 MOBILIZATION LS 169,137.0000 169,137.00 1.000 169,137.00 ORIGINAL CONTRACT AMOUNT 1,735,735.00 TOTAL WORK COMPLETED 85,576.45 1,629,296.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 85,576.45 1,624,296.17 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 06/11/06 86 25 -2 0 88% 88% PROGRESS IS SATISFACTORY CATANIA, DAVE RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/05