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 05/26/05 EST. NO.10 TIME 08:47 AM R.E. NAME: SPENCER, OWEN 08-4567V4 --------------------------------------------------------------------------- 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 0001 92.89 E.W. @ F.A.(+) 040505 N 001 0 0002 92.89 040605 N 002 0 0003 185.78 040705 N 003 0 0004 257.83 041105 N 004 0 0005 232.23 041205 N 005 0 0006 185.78 041305 N 006 0 0007 185.78 041405 N 008 0 0008 216.74 041805 N 010 0 0009 185.78 041905 N 011 0 0010 216.76 042005 N 012 0 0011 92.90 042105 N 013 0 0012 185.79 042505 N 014 0 0013 185.79 042605 N 015 0 0014 185.79 042705 N 017 0 0015 185.79 042805 N 018 0 0016 139.34 050205 N 019 0 003 0001 549.33 E.W. @ F.A.(+) 031605 N 016 0 004 0001 1,980.00 E.W. @ F.A.(+) 121004 N 007 0 0001-1 -1,980.00 121004 N 007 0 DAO CORRECTING ENTRY 0002 1,980.00 040805 N 008 0 0002-1 -1,980.00 040805 N 008 0 DAO CORRECTING ENTRY 0003 1,800.00 121004 N 073950 0004 1,800.00 040805 N 078914 005 0002 4,449.95 A.C. @ U.P.(+) 051905 N 084671 11,427.14 TOTAL THIS ESTIMATE 4,284.89 TOTAL PREVIOUS ESTIMATE 15,712.03 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 05/26/05 EST. NO.10 TIME 08:47 AM R.E. NAME: SPENCER, OWEN 08-4567V4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 LOCATION RERUN PROGRESS ESTIMATE 08-SBD-15-74.9/R124.0 ----------------------- KIEWIT PACIFIC CO. IN SAN BERNARDINO COUNTY IN AND P.O. BOX 1769 NEAR BARSTOW AND YERMO FROM EAST VANCOUVER, WA 98668 MAIN STREET OVERCROSSING TO 0.32 KM SOUTH OF RASOR ROAD FED. AID NO. ACIM-015 -1(218)178,ACIM-015 -1(218)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 15,000.0000 15,000.00 0.000 0.00 02 TIME-RELATED OVERHEAD LS 1700,000.0000 1,700,000.00 0.051 86,700.00 0.324 550,800.00 03 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 100,000.0000 100,000.00 0.051 5,100.00 0.324 32,400.00 S) 05 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.680 13,600.00 S) 06 TRAFFIC CONTROL SYSTEM LS 1000,000.0000 1,000,000.00 0.051 51,000.00 0.324 324,000.00 S) 07 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.5000 25,350.00 23,044.000 11,522.00 23,044.000 11,522.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 16,800.00 5.000 150.00 5.000 150.00 S) 09 TEMPORARY PAVEMENT MARKER EA 3.0000 19,650.00 3,148.000 9,444.00 3,148.000 9,444.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN EA 25,000.0000 100,000.00 0.132 3,300.00 S) 11 TEMPORARY RAILING (TYPE K) M 57.0000 414,960.00 7,408.000 422,256.00 7,408.000 422,256.00 S) 12 TEMPORARY CRASH CUSHION MODULE EA 250.0000 3,500.00 14.000 3,500.00 14.000 3,500.00 S) 13 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 14 REMOVE ENTRANCE TAPER EA 100.0000 13,000.00 0.000 0.00 15 REMOVE METAL BEAM GUARD RAILING M 18.5000 79,550.00 0.000 0.00 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 15,200.00 0.000 0.00 STRIPE 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 0.2500 5,075.00 9,532.000 2,383.00 9,532.000 2,383.00 18 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 0.0500 33.00 0.000 0.00 19 REMOVE PAVEMENT MARKER EA 0.0500 3,470.00 4,152.000 207.60 4,152.000 207.60 20 REMOVE ASPHALT CONCRETE DIKE M 0.5000 61,500.00 0.000 0.00 21 REMOVE INLET EA 1,000.0000 7,000.00 0.000 0.00 22 REMOVE DOWNDRAIN EA 200.0000 5,800.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE ASPHALT CONCRETE SURFACING M2 2.0000 28,200.00 4,164.000 8,328.00 14,241.000 28,482.00 24 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 300.0000 90,000.00 0.000 0.00 25 ADJUST INLET EA 2,000.0000 50,000.00 0.000 0.00 26 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.5000 1,740,000.00 0.000 0.00 S) (170 MM MAXIMUM) 27 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.2000 744,000.00 5,976.000 7,171.20 5,976.000 7,171.20 S) (60 MM MAXIMUM) 28 REMOVE CONCRETE CURB M 6.0000 19,440.00 0.000 0.00 29 PREPARE CONCRETE BRIDGE DECK SURFACE M2 3.0000 5,277.00 0.000 0.00 30 CLEAN BRIDGE DECK M2 2.4000 38,544.00 0.000 0.00 31 CAP RISER EA 500.0000 7,500.00 0.000 0.00 32 CLEARING AND GRUBBING LS 60,000.0000 60,000.00 0.200 12,000.00 0.200 12,000.00 33 DEVELOP WATER SUPPLY LS 80,000.0000 80,000.00 0.600 48,000.00 34 ROADWAY EXCAVATION (TYPE Y) M3 9.0000 92,700.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 35 LEAD COMPLIANCE PLAN LS 20,000.0000 20,000.00 1.000 20,000.00 36 ROADWAY EXCAVATION (GORE REMOVAL) M3 47.0000 54,050.00 0.000 0.00 37 IMPORTED MATERIAL (SHOULDER BACKING) M3 15.0000 177,000.00 0.000 0.00 38 CLASS 2 AGGREGATE BASE M3 10.0000 173,000.00 0.000 0.00 39 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 400.0000 108,000.00 0.000 0.00 40 ASPHALT CONCRETE (TYPE A) TONN 40.0000 904,000.00 402.300 16,092.00 402.300 16,092.00 41 ASPHALT CONCRETE (TYPE C) TONN 42.0000 24,654,000.00 1,332.850 55,979.70 3,299.930 138,597.06 42 ASPHALT CONCRETE (OPEN GRADED) TONN 43.0000 2,580,000.00 0.000 0.00 43 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 9.0000 119,700.00 0.000 0.00 AREA) 44 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 1.8000 69,120.00 0.000 0.00 45 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 1.8000 1,116.00 0.000 0.00 46 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 1.8000 127,800.00 0.000 0.00 47 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 1.8000 1,098.00 0.000 0.00 48 SHOULDER RUMBLE STRIP STA 45.0000 142,200.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 49 CONCRETE PAVEMENT M3 420.0000 168,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MINOR CONCRETE (MINOR STRUCTURE) M3 155.0000 4,340.00 0.000 0.00 F) 51 FURNISH POLYESTER CONCRETE OVERLAY M3 1,600.0000 65,600.00 0.000 0.00 52 PLACE POLYESTER CONCRETE OVERLAY M2 40.0000 70,360.00 0.000 0.00 F) 53 TREAT BRIDGE DECK (LITHUM) M2 1.0000 16,060.00 0.000 0.00 F) 54 TREAT BRIDGE DECK M2 5.2500 84,315.00 0.000 0.00 F) 55 FURNISH LITHUM BRIDGE DECK TREATMENT L 6.0000 35,610.00 0.000 0.00 MATERIAL 56 FURNISH BRIDGE DECK TREATMENT MATERIAL L 13.0000 83,551.00 0.000 0.00 (LOW ODOR) 57 FURNISH SIGN STRUCTURE (TRUSS) KG 7.0000 44,590.00 0.000 0.00 58 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 6,370.00 0.000 0.00 S) 59 920 MM CAST-IN-DRILLED-HOLE M 2,000.0000 16,000.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 60 ROADSIDE SIGN - ONE POST EA 225.0000 11,700.00 0.000 0.00 61 ROADSIDE SIGN - TWO POST EA 275.0000 1,375.00 0.000 0.00 62 600 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 250.0000 8,000.00 2.000 500.00 2.000 500.00 63 900 MM CORRUGATED STEEL PIPE M 1,275.0000 56,100.00 21.700 27,667.50 21.700 27,667.50 (2.77 MM THICK) 64 200 MM ENTRANCE TAPER EA 250.0000 32,500.00 0.000 0.00 65 900 MM PRECAST CONCRETE PIPE RISER M 1,000.0000 21,000.00 0.000 0.00 66 MISCELLANEOUS IRON AND STEEL KG 3.5000 19,600.00 0.000 0.00 67 CHAIN LINK FENCE (TYPE CL-1.8) M 150.0000 6,000.00 0.000 0.00 68 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 715.0000 12,870.00 0.000 0.00 69 DELINEATOR (CLASS 1) EA 33.0000 14,850.00 0.000 0.00 70 GUARD RAILING DELINEATOR EA 18.0000 2,700.00 0.000 0.00 71 METAL BEAM GUARD RAILING (WOOD POST) M 75.0000 243,750.00 0.000 0.00 S) 72 SINGLE THRIE BEAM BARRIER (WOOD POST) M 76.0000 9,880.00 0.000 0.00 S) 73 DOUBLE THRIE BEAM BARRIER (WOOD POST) M 93.2500 675,130.00 0.000 0.00 S) 74 RETURN SECTION (THRIE BEAM BARRIER) EA 65.0000 130.00 0.000 0.00 S) 75 TERMINAL SYSTEM (TYPE ET) EA 2,490.0000 7,470.00 0.000 0.00 S) 76 TERMINAL SYSTEM (TYPE SRT) EA 1,590.0000 190,800.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 470.0000 17,860.00 0.000 0.00 S) 78 TERMINAL ANCHOR ASSEMBLY (TYPE CA) EA 770.0000 16,940.00 0.000 0.00 S) 79 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 23,800.00 0.000 0.00 S) 80 THERMOPLASTIC TRAFFIC STRIPE M 0.3300 171,600.00 0.000 0.00 S) (SPRAYABLE) 81 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2500 23,400.00 0.000 0.00 S) 82 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 52,800.00 0.000 0.00 S) 83 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 64,250.00 0.000 0.00 S) 84 REMOVE SIGN LIGHTING EQUIPMENT EA 895.0000 3,580.00 0.000 0.00 S) 85 MODIFY MERCURY VAPOR SIGN LIGHTING EA 1,169.0000 3,507.00 0.000 0.00 S) FIXTURE 86 TYPE III SERVICE EQUIPMENT ENCLOSURE EA 3,066.0000 67,452.00 0.000 0.00 S) 87 REMOVE SERVICE EQUIPMENT EA 307.0000 3,991.00 0.000 0.00 S) 88 ABANDON CULVERT M 1.6000 7,472.00 0.000 0.00 S) 89 SIZE 41 CONDUIT M 21.2000 226,840.00 8,251.000 174,921.20 S) 90 SIZE 78 CONDUIT M 51.0000 25,500.00 212.000 10,812.00 S) 91 203 MM STEEL SLEEVE M 336.0000 67,200.00 0.000 0.00 S) 92 RELOCATE ELECTROLIER EA 1,431.0000 11,448.00 0.000 0.00 S) 93 200-WATT HIGH PRESSURE SODIUM LUMINAIRE EA 400.0000 14,800.00 0.000 0.00 S) 94 310-WATT HIGH PRESSURE SODIUM LUMINAIRE EA 400.0000 28,800.00 0.000 0.00 S) 95 MERCURY VAPOR SIGN LIGHTING FIXTURE EA 1,500.0000 18,000.00 0.000 0.00 S) 96 SIGN DISCONNECT EA 750.0000 2,250.00 0.000 0.00 S) 97 TYPE 15 - SB LIGHTING STANDARD WITH EA 1,725.0000 63,825.00 0.000 0.00 S) LUMINAIRE ARM 98 TYPE 30 LIGHTING STANDARD WITH EA 1,850.0000 64,750.00 0.000 0.00 S) LUMINAIRE ARM 99 TYPE 31 LIGHTING STANDARD WITH EA 2,350.0000 86,950.00 0.000 0.00 S) LUMINAIRE ARM 00 FOUNDATION FOR ELECTROLIER EA 822.0000 98,640.00 0.000 0.00 S) 01 FUSED SPLICE CONNECTOR EA 79.0000 9,480.00 0.000 0.00 S) 02 REMOVE ELECTROLIER EA 205.0000 6,150.00 0.000 0.00 S) 03 REMOVE CONCRETE FOUNDATION EA 190.0000 7,790.00 0.000 0.00 S) (ELECTROLIER) PROGRAM CAS145 PAGE 5 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 REMOVE TYPE III PHOTO ELECTRIC EA 205.0000 205.00 0.000 0.00 S) CONTROL 05 CONDUCTOR (NO. 10) M 2.2000 34,100.00 0.000 0.00 S) 06 CONDUCTOR (NO. 8) M 3.1000 26,753.00 0.000 0.00 S) 07 CONDUCTOR (NO. 6) M 4.1000 19,106.00 0.000 0.00 S) 08 CONDUCTOR (BARE NO. 8) M 3.1000 38,750.00 0.000 0.00 S) 09 NO. 5(T) PULL BOX EA 593.0000 100,810.00 0.000 0.00 S) 10 NO. 5 PULL BOX EA 288.0000 28,800.00 0.000 0.00 S) 11 REMOVE PULL BOX EA 81.0000 8,910.00 0.000 0.00 S) PROGRAM CAS145 PAGE 6 DATE 05/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-4567V4 TIME 08:47 AM ESTIMATE NO. 10 BID OPENING 03/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/05 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 720,001.00 1,861,555.56 ADJUSTMENT OF COMPENSATION 4,449.95 8,734.84 EXTRA WORK 6,977.19 6,977.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 731,428.14 1,877,267.59 12 MOBILIZATION LS 4170,000.0000 4,170,000.00 0.500 2,085,000.00 0.500 2,085,000.00 ORIGINAL CONTRACT AMOUNT 43,222,793.00 TOTAL WORK COMPLETED 2,816,428.14 3,962,267.59 MATERIALS ON HAND ON SITE 743,279.83 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,816,428.14 4,705,547.42 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 04/26/04 333 05/11/04 05/11/04 04/18/06 108 150 0 0 9% 32% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/03/04. SPENCER, OWEN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/05