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 12/22/05 EST. NO.05 TIME 05:30 AM R.E. NAME: MARK MENGONI 06-449004 --------------------------------------------------------------------------- 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 0057 217.09 E.W. @ F.A.(+) 092005 N J2 0 0067 1,074.44 100305 N L1 0 0069 675.07 100405 N L2 0 0070 954.68 100505 N L3 0 0072 840.00 100605 N L4A 0 0073 422.88 100705 N L5 0 0074 2,585.00 101105 N ST#1 0 0085 362.46 102405 N O1 0 0086 636.71 102505 N O2 0 0087 483.30 102605 N O3 0 0088 560.01 103105 N P1 0 0089 1,120.00 110105 N P2 0 0090 1,004.94 110205 N P3 0 0091 1,123.27 110305 N #P4 0 0092 521.65 110405 N P5 0 0093 726.75 110805 N Q1 0 0094 453.09 110905 N Q2 0 0095 694.73 111505 N R1 0 0096 598.35 111605 N R2 0 0097 483.30 111705 N R3 0 0098 241.64 111805 N R4 0 0100 636.71 112105 N S1 0 0101 483.30 112205 N S2 0 0102 241.64 112805 N T1 0 0104 815.44 120505 N U1 0 0105 1,009.50 120605 N U2 0 0106 439.52 120805 N U3 0 0107 453.09 120905 N U4 0 004 0026 2,477.75 E.W. @ F.A.(+) 082005 N SS#1C0 0037 147.32 100305 N H1 0 0038 147.32 100405 N H2 0 0039 147.32 100505 N H3 0 0040 936.42 112905 N I1 0 0041 802.65 120105 N I2 0 007 0001 9,521.00 A.C. @ L.S.(+) 122005 N 05 0 0002 25,623.20 E.W. @ U.P (+) 122005 N 1 0 0003 12,241.53 122005 N 2 0 010 0001 4,400.00 E.W. @ F.A.(+) 103105 N WS#1 0 76,303.07 TOTAL THIS ESTIMATE 172,411.86 TOTAL PREVIOUS ESTIMATE 248,714.93 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 12/22/05 EST. NO.05 TIME 05:30 AM R.E. NAME: MARK MENGONI 06-449004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RAC GRADATION FAIL -4,387.50 02 AC GRADATION -2,106.37 03 WPC DEFICIENCIES -15,000.00 03 AC GRADATION -356.32 04 WPCP DEFICIENCIES 13,000.00 04 WPCP DEFICIENCIS REL 2,000.00 05 2,000.00 -6,850.19 LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 05 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -8,000.00 -16,850.19 PROGRAM CAS145 PAGE 1 DATE 12/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-449004 TIME 05:30 AM ESTIMATE NO. 05 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/05 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 12/22/05 LOCATION PROGRESS ESTIMATE 06-MAD-41-20.9/35.3 ----------------- W JAXON BAKER INC IN MADERA COUNTY IN AND NEAR P O BOX 994248 COARSEGOLD FROM 0.9 KM NORTH OF REDDING CA 960994248 YOSEMITE SPRINGS PARKWAY TO FRESNO RIVER BRIDGE FED. AID NO. ACNH-P041(100)E ASPHALT CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.750 1,875.00 02 TIME-RELATED OVERHEAD WDAY 2,000.0000 200,000.00 79.000 158,000.00 03 TEMPORARY FENCE (TYPE ESA) M 20.0000 64,000.00 2,038.000 40,760.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 05 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.093 930.00 0.907 9,070.00 06 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.018 180.00 0.781 7,810.00 S) 07 TRAFFIC CONTROL SYSTEM LS 479,000.0000 479,000.00 0.093 44,547.00 0.907 434,453.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 35,000.0000 35,000.00 0.093 3,255.00 0.907 31,745.00 S) 09 REMOVE ASPHALT CONCRETE DIKE M 4.0000 73,200.00 12,337.000 49,348.00 10 RECONSTRUCT METAL BEAM GUARD RAILING M 50.0000 79,500.00 1,230.630 61,531.50 S) 11 ADJUST MONUMENT TO GRADE EA 800.0000 14,400.00 0.000 0.00 12 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.5000 233,000.00 101,817.000 254,542.50 S) 13 SALVAGE CRASH CUSHION EA 7,000.0000 7,000.00 1.000 7,000.00 S) 14 SALVAGE TERMINAL SECTION EA 75.0000 2,025.00 0.000 0.00 S) 15 IMPORTED MATERIAL (SHOULDER BACKING) TONN 25.0000 140,000.00 409.200 10,230.00 1,616.800 40,420.00 16 CLASS 2 AGGREGATE BASE M3 250.0000 13,250.00 0.000 0.00 17 SEAL RANDOM CRACKS LNKM 1,000.0000 45,000.00 0.000 0.00 18 REPLACE ASPHALT CONCRETE SURFACING M3 250.0000 1,505,000.00 1,363.700 340,925.00 19 ASPHALT CONCRETE (TYPE A) TONN 125.0000 325,000.00 186.420 23,302.50 2,449.670 306,208.75 20 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 85.0000 3,638,000.00 32,984.790 2,803,707.15 21 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 60.0000 78,600.00 829.400 49,764.00 977.400 58,644.00 AREA) 22 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 3.0000 19,590.00 137.200 411.60 137.200 411.60 PROGRAM CAS145 PAGE 2 DATE 12/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-449004 TIME 05:30 AM ESTIMATE NO. 05 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/05 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 12/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 3.0000 1,950.00 1,437.000 4,311.00 24 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 3.0000 32,100.00 1,247.000 3,741.00 15,556.500 46,669.50 25 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 3.0000 1,590.00 176.800 530.40 647.800 1,943.40 26 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 65.00 18.690 18.69 27 OBJECT MARKER (TYPE P) EA 40.0000 1,880.00 11.000 440.00 28 OBJECT MARKER (TYPE L-1) EA 40.0000 640.00 4.000 160.00 29 GUARD RAILING DELINEATOR (TYPE F) EA 10.0000 370.00 60.000 600.00 30 METAL BEAM GUARD RAILING (STEEL POST) M 75.0000 14,250.00 72.390 5,429.25 S) 31 END BURIED POST ANCHOR EA 700.0000 700.00 1.000 700.00 S) 32 TRANSITION RAILING (TYPE WB) EA 3,000.0000 3,000.00 1.000 3,000.00 S) 33 TERMINAL SYSTEM (TYPE ET) EA 3,000.0000 6,000.00 3.000 9,000.00 S) 34 TERMINAL SYSTEM (TYPE SRT) EA 3,000.0000 69,000.00 23.000 69,000.00 S) 35 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 4,000.00 5.000 4,000.00 S) 36 QUADGUARD SYSTEM EA 35,000.0000 105,000.00 -1.000 -35,000.00 3.000 105,000.00 S) 37 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 2,350.00 42.900 2,145.00 S) 38 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2500 16,000.00 12,160.000 15,200.00 S) 39 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,280.00 608.000 1,216.00 S) 40 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 6,060.00 4,798.000 5,757.60 S) (BROKEN 10.98 M - 3.66 M) 41 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 34,700.00 34,700.000 17,350.00 S) 42 PAINT PAVEMENT MARKING M2 25.0000 7,250.00 325.800 8,145.00 S) 43 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 7,455.00 1,488.000 5,208.00 S) 44 PAVEMENT MARKER EA 10.0000 48,900.00 4,495.000 44,950.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 12/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-449004 TIME 05:30 AM ESTIMATE NO. 05 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/05 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 12/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 101,891.50 4,957,444.94 ADJUSTMENT OF COMPENSATION 9,521.00 107,861.93 EXTRA WORK 66,782.07 140,853.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 178,194.57 5,206,159.87 45 MOBILIZATION LS 810,000.0000 810,000.00 1.000 810,000.00 ORIGINAL CONTRACT AMOUNT 8,149,605.00 TOTAL WORK COMPLETED 178,194.57 6,016,159.87 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -8,000.00 -16,850.19 TOTAL 170,194.57 5,999,309.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE PROGRAM 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 07/07/05 100 07/25/05 00/00/00 01/16/06 100 0 0 0 76% 100% PROGRESS UNSATISFACTORY MARK MENGONI RESIDENT ENGINEER PROGRAM CAS145 PAGE 15 DATE 12/22/05