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 08/27/09 EST. NO.03 TIME 08:17 AM R.E. NAME: MURPHY, JAMES P. 02-0E3304 --------------------------------------------------------------------------- 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 08/27/09 EST. NO.03 TIME 08:17 AM R.E. NAME: MURPHY, JAMES P. 02-0E3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FPA VIOLATION -2,850.00 03 -2,850.00 -2,850.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 8-09 -10,000.00 03 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -12,850.00 -12,850.00 PROGRAM CAS145 PAGE 1 DATE 08/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0E3304 TIME 08:17 AM ESTIMATE NO. 03 BID OPENING 03/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: MURPHY, JAMES P. DATE OF THIS ESTIMATE 08/27/09 LOCATION RERUN PROGRESS ESTIMATE 02-SIS-5-2.7/ .0 ----------------------- C C MYERS INC IN SISKIYOU COUNTY IN DUNSMUIR AT P O BOX 2948 SACRAMENTO RIVER BRIDGES NO. RANCHO CORDOVA CA 957412948 02 0002 AND 02 0002Y. FED. AID NO. N O N E BRIDGE DECK MAINTENANCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 PROGRAM 03 TEMPORARY MULCH CY 240.0000 1,080.00 0.000 0.00 04 TEMPORARY FIBER ROLL LF 7.6500 1,147.50 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 400.0000 400.00 0.000 0.00 06 PORTABLE RADAR TRAILER EA 1,000.0000 2,000.00 1.000 1,000.00 2.000 2,000.00 07 FLASHING ARROW SIGN EA 850.0000 1,700.00 1.000 850.00 3.000 2,550.00 08 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.080 280.00 0.850 2,975.00 09 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.080 2,000.00 0.850 21,250.00 10 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.5600 5,012.00 4,709.000 2,637.04 10,044.000 5,624.64 11 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 12.2400 3,182.40 126.000 1,542.24 378.000 4,626.72 12 CHANNELIZER (SURFACE MOUNTED) EA 22.5000 1,665.00 29.000 652.50 130.000 2,925.00 13 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500.00 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 0.080 200.00 0.850 2,125.00 15 TEMPORARY RAILING (TYPE K) LF 10.0000 16,700.00 900.000 9,000.00 1,740.000 17,400.00 16 REMOVE METAL BEAM GUARD RAILING LF 67.0000 4,221.00 63.000 4,221.00 63.000 4,221.00 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 6,328.00 1,417.000 793.52 4,777.000 2,675.12 18 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.8600 56,447.28 4,548.000 8,459.28 30,348.000 56,447.28 19 REMOVE CONCRETE DECK SURFACE SQFT 1.8700 33,639.43 10,613.000 19,846.31 17,989.000 33,639.43 20 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.0000 8,100.00 90.000 810.00 90.000 810.00 21 REMOVE UNSOUND CONCRETE CF 45.0000 8,730.00 194.000 8,730.00 194.000 8,730.00 22 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1800 14,504.94 80,583.000 14,504.94 80,583.000 14,504.94 PROGRAM CAS145 PAGE 2 DATE 08/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0E3304 TIME 08:17 AM ESTIMATE NO. 03 BID OPENING 03/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: MURPHY, JAMES P. DATE OF THIS ESTIMATE 08/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 BRIDGE REMOVAL (PORTION) LS 4,300.0000 4,300.00 0.200 860.00 0.200 860.00 24 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 S) 25 HOT MIX ASPHALT (TYPE A) TON 220.0000 30,800.00 0.000 0.00 26 SHOULDER RUMBLE STRIP LF 44.0000 3,300.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 27 STRUCTURAL CONCRETE, BRIDGE CY 1,965.0000 15,720.00 0.000 0.00 F) 28 CLEAN EXPANSION JOINT LF 4.5000 1,773.00 39.400 177.30 39.400 177.30 29 RAPID SETTING CONCRETE (PATCH) CF 84.0000 16,296.00 194.000 16,296.00 194.000 16,296.00 30 FURNISH POLYESTER CONCRETE OVERLAY CF 84.5800 830,660.18 8,348.000 706,073.84 8,348.000 706,073.84 31 PLACE POLYESTER CONCRETE OVERLAY SQFT 0.6500 52,378.95 68,495.000 44,521.75 68,495.000 44,521.75 F) 32 SNOWPLOW DEFLECTOR EA 296.0000 29,008.00 0.000 0.00 33 JOINT SEAL (MR 1/2") LF 16.0000 3,600.00 0.000 0.00 34 JOINT SEAL (MR 1") LF 20.0000 4,340.00 0.000 0.00 35 JOINT SEAL ASSEMBLY (MR 3") LF 160.0000 16,000.00 0.000 0.00 36 BAR REINFORCING STEEL (EPOXY COATED) LB 3.0000 2,280.00 0.000 0.00 F) (BRIDGE) 37 METAL BEAM GUARD RAILING (WOOD POST) LF 80.0000 5,040.00 37.500 3,000.00 37.500 3,000.00 38 RECONSTRUCT CHAIN LINK RAILING LF 45.6000 24,396.00 0.000 0.00 F) 39 CONCRETE BARRIER (TYPE 25R) LF 110.0000 1,540.00 14.000 1,540.00 F) 40 TRANSITION RAILING (TYPE WB) EA 3,800.0000 3,800.00 1.000 3,800.00 1.000 3,800.00 41 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,850.0000 2,850.00 1.000 2,850.00 1.000 2,850.00 42 THERMOPLASTIC PAVEMENT MARKING SQFT 7.1400 1,356.60 0.000 0.00 43 THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 4,422.00 0.000 0.00 (SPRAYABLE) 44 PAVEMENT MARKER EA 25.5000 2,218.50 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 08/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0E3304 TIME 08:17 AM ESTIMATE NO. 03 BID OPENING 03/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: MURPHY, JAMES P. DATE OF THIS ESTIMATE 08/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 855,605.72 967,623.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 855,605.72 967,623.02 45 MOBILIZATION LS 100,000.0000 100,000.00 0.500 50,000.00 1.000 100,000.00 ORIGINAL CONTRACT AMOUNT 1,357,936.78 TOTAL WORK COMPLETED 905,605.72 1,067,623.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -12,850.00 -12,850.00 TOTAL 892,755.72 1,054,773.02 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 04/20/09 90 06/22/09 05/05/09 09/09/09 77 0 0 0 76% 86% PROGRESS IS SATISFACTORY MURPHY, JAMES P. RESIDENT ENGINEER PROGRAM CAS145 DATE 08/27/09