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 01/22/09 EST. NO.01 TIME 04:04 PM R.E. NAME: RINARD, WAYNE 02-1C1604 --------------------------------------------------------------------------- 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 01/22/09 EST. NO.01 TIME 04:04 PM R.E. NAME: RINARD, WAYNE 02-1C1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C1604 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 10/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 01/22/09 LOCATION PROGRESS ESTIMATE 02-SHA-299-5.4/5.8 ----------------- JURIN CONSTRUCTION INC IN SHASTA COUNTY ABOUT 13 MI WEST P O BOX 310 OF OLD SHASTA FROM 2.6 MILES TO 2.2 BELLA VISTA CA 96008 MILES WEST OF CRYSTAL CREEK ROAD FED. AID NO. ACST-P299(153)E ,PH-P299(153)E REALIGN CURVE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.100 500.00 02 PREPARE STORM WATER POLLUTION LS 20,000.0000 20,000.00 0.500 10,000.00 0.500 10,000.00 PREVENTION PLAN 03 TEMPORARY FIBER ROLL LF 5.0000 14,300.00 0.000 0.00 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 1,500.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 600.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.700 2,800.00 0.700 2,800.00 07 TRAFFIC CONTROL SYSTEM LS 84,000.0000 84,000.00 0.100 8,400.00 0.100 8,400.00 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 14,000.0000 14,000.00 0.100 1,400.00 0.100 1,400.00 09 ABANDON CULVERT EA 1,000.0000 2,000.00 0.000 0.00 10 REMOVE MARKER EA 10.0000 10.00 0.000 0.00 11 REMOVE ROADSIDE SIGN EA 100.0000 1,300.00 0.000 0.00 12 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 1,500.00 0.000 0.00 13 REMOVE INLET EA 1,000.0000 1,000.00 0.000 0.00 14 REMOVE HEADWALL EA 1,000.0000 1,000.00 0.000 0.00 15 REMOVE DELINEATOR EA 10.0000 320.00 0.000 0.00 16 RELOCATE ROADSIDE SIGN EA 110.0000 330.00 0.000 0.00 17 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 3,900.00 0.000 0.00 18 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.800 16,000.00 0.800 16,000.00 19 ROADWAY EXCAVATION CY 11.0000 382,800.00 2,500.000 27,500.00 2,500.000 27,500.00 20 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 300.0000 4,800.00 0.000 0.00 F) 21 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 200.0000 1,600.00 0.000 0.00 F) 22 SAND BACKFILL CY 400.0000 5,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 01/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C1604 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 10/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 01/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SOIL NAIL ASSEMBLY LF 170.0000 54,740.00 0.000 0.00 24 IMPORTED MATERIAL (SHOULDER BACKING) TON 40.0000 2,120.00 0.000 0.00 25 EROSION CONTROL (TYPE D) ACRE 3,000.0000 6,000.00 0.000 0.00 26 CLASS 2 AGGREGATE BASE CY 60.0000 65,100.00 0.000 0.00 27 HOT MIX ASPHALT (TYPE A) TON 107.0000 246,100.00 0.000 0.00 28 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 40.0000 17,120.00 0.000 0.00 29 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 40.0000 640.00 0.000 0.00 30 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 40.0000 5,760.00 0.000 0.00 31 PLACE HOT MIX ASPHALT SQYD 100.0000 2,700.00 0.000 0.00 (MISCELLANEOUS AREA) 32 MINOR CONCRETE (MINOR STRUCTURE) CY 1,700.0000 4,590.00 0.000 0.00 F) 33 BAR REINFORCING STEEL (RETAINING WALL) LB 2.0000 13,800.00 0.000 0.00 F) 34 SHOTCRETE CY 1,200.0000 43,200.00 0.000 0.00 F) 35 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 100.0000 3,800.00 0.000 0.00 (0.063"-UNFRAMED) 36 ROADSIDE SIGN - ONE POST EA 400.0000 1,600.00 0.000 0.00 37 PREPARE AND STAIN CONCRETE SQFT 3.0000 2,166.00 0.000 0.00 38 24" POLYMERIC COATED CORRUGATED STEEL LF 110.0000 5,060.00 0.000 0.00 PIPE DOWNDRAIN (0.138" THICK) 39 24" POLYMERIC COATED CORRUGATED STEEL LF 110.0000 12,100.00 0.000 0.00 PIPE 40 24" T-ENERGY DISSIPATOR LF 400.0000 3,200.00 0.000 0.00 41 24" ANCHOR ASSEMBLY EA 300.0000 1,800.00 0.000 0.00 42 SACKED CONCRETE SLOPE PROTECTION SQFT 20.0000 7,800.00 0.000 0.00 43 MISCELLANEOUS IRON AND STEEL LB 2.0000 478.00 0.000 0.00 F) 44 DELINEATOR (CLASS 2) EA 100.0000 1,900.00 0.000 0.00 45 MILEPOST MARKER EA 100.0000 500.00 0.000 0.00 46 MARKER (CULVERT) EA 100.0000 800.00 0.000 0.00 47 METAL BEAM GUARD RAILING (SPECIAL) LF 75.0000 15,300.00 0.000 0.00 48 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 8,400.00 0.000 0.00 49 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,775.0000 11,100.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 01/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C1604 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 10/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 01/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,900.00 0.000 0.00 (SPRAYABLE) 51 PAVEMENT MARKER EA 15.0000 2,880.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 01/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C1604 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 10/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 01/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 66,600.00 66,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 66,600.00 66,600.00 52 MOBILIZATION LS 60,000.0000 60,000.00 0.500 30,000.00 0.500 30,000.00 ORIGINAL CONTRACT AMOUNT 1,176,814.00 TOTAL WORK COMPLETED 96,600.00 96,600.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 96,600.00 96,600.00 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 11/20/08 80 01/14/09 12/05/08 09/14/09 4 26 0 0 7% 5% PROGRESS IS SATISFACTORY RINARD, WAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/09