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 01/24/09 EST. NO.17 TIME 11:17 AM R.E. NAME: WOOD, JAMES 02-2C74U4 --------------------------------------------------------------------------- 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 01/24/09 EST. NO.17 TIME 11:17 AM R.E. NAME: WOOD, JAMES 02-2C74U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LANE CLOSURE 10/15 -9,600.00 04 LANE CLOSURE 11/15 -9,600.00 06 MISSING 2007 CEM4401 -10,000.00 16 MISSING 2008 CEM4401 -10,000.00 16 REC'D 2007 CEM4401 10,000.00 17 REC'D 2008 CEM4401 10,000.00 17 20,000.00 -19,200.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 08/07 -2,000.00 02 PER LTR DATED 9/07 -2,000.00 03 PER LTR DATED 10/07 -6,000.00 04 RETURN 8/07 DEDUCT 2,000.00 04 PER LTR DATED 11/07 -5,000.00 06 PER LTR DATED 12/07 -5,000.00 07 PER LTR DATED 2/08 -5,000.00 09 PER LTR 07/08 -5,000.00 13 PER LTR 08/08 -5,000.00 14 MISSING 2008 CEM4401 -10,000.00 15 MISSING 2007 CEM4401 -10,000.00 15 RETURN 11/07 DEDUCT 5,000.00 15 2007 CEM4401 10,000.00 16 2008 CEM4401 10,000.00 16 0.00 -28,000.00 OVERBID ITEMS OVERBID ITEM NO. 001 -9,000.00 03 OVERBID ITEM NO. 001 -4,500.00 13 OVERBID ITEM NO. 001 13,500.00 15 0.00 0.00 TOTAL DEDUCTIONS 20,000.00 -47,200.00 PROGRAM CAS145 PAGE 1 DATE 01/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C74U4 TIME 11:17 AM ESTIMATE NO. 17 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/21/08 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 01/24/09 LOCATION RERUN SEMI-FINAL ESTIMATE 02-SHA-5-1.9/R19.0 ------------------------- J F SHEA CONSTRUCTION INC IN SHASTA COUNTY FROM NORTH P O BOX 494519 COTTONWOOD UNDERCROSSING TO CHURN REDDING CA 96049 CREEK BRIDGE FED. AID NO. N O N E RESURFACE RUBBERIZED ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ 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 20,000.0000 20,000.00 1.000 20,000.00 02 TIME-RELATED OVERHEAD WDAY 250.0000 31,250.00 140.000 35,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000.00 04 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 1.000 4,000.00 06 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 1.000 30,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 1.000 400,000.00 S) 08 TRAFFIC PLASTIC DRUM EA 100.0000 9,600.00 96.000 9,600.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 60,000.0000 60,000.00 1.000 60,000.00 S) 10 TEMPORARY RAILING (TYPE K) LF 25.0000 60,000.00 2,540.000 63,500.00 11 TEMPORARY CRASH CUSHION MODULE EA 69.0000 8,280.00 98.000 6,762.00 S) 12 REMOVE METAL BEAM GUARD RAILING LF 6.0000 14,400.00 2,696.100 16,176.60 S) 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.4000 49,980.00 12,514.000 42,547.60 S) STRIPE 14 REMOVE WHITE TRAFFIC STRIPE LF 0.8500 36,890.00 62,088.000 52,774.80 S) 15 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 32,500.00 3,643.000 18,215.00 S) 16 REMOVE CONCRETE PAVEMENT CY 80.0000 127,200.00 1,709.520 136,761.60 17 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 95,434.00 47,717.000 95,434.00 18 REMOVE POLYESTER CONCRETE OVERLAY SQFT 4.0000 18,240.00 5,957.700 23,830.80 19 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 233,200.00 69,636.110 278,544.44 S) 20 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 30,669.00 153,744.000 38,436.00 21 CLEAN BRIDGE DECK SQFT 1.0000 9,691.00 13,183.000 13,183.00 22 ROADWAY EXCAVATION CY 125.0000 12,500.00 99.600 12,450.00 PROGRAM CAS145 PAGE 2 DATE 01/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C74U4 TIME 11:17 AM ESTIMATE NO. 17 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/21/08 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 01/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 24 AGGREGATE BASE (APPROACH SLAB) CY 150.0000 6,150.00 72.200 10,830.00 25 SEAL RANDOM CRACKS LNMI 2,000.0000 30,000.00 15.350 30,700.00 26 ASPHALT CONCRETE (TYPE A, 1 1/2" TON 140.0000 467,600.00 3,621.810 507,053.40 MAXIMUM GRADING) 27 ASPHALT CONCRETE (TYPE A, 3/4" MAXIMUM TON 160.0000 384,000.00 3,224.070 515,851.20 GRADING) 28 RUBBERIZED ASPHALT CONCRETE (TYPE O) TON 90.0000 2,790,000.00 36,768.210 3,309,138.90 29 PLACE ASPHALT CONCRETE DIKE (TYPE E) LF 8.0000 240.00 572.000 4,576.00 30 PLACE ASPHALT CONCRETE DIKE (TYPE F) LF 8.0000 4,000.00 446.000 3,568.00 31 SHOULDER RUMBLE STRIP STA 400.0000 21,600.00 56.880 22,752.00 (AC, GROUND-IN INDENTATIONS) 32 DECK RECONSTRUCTION LS 15,000.0000 15,000.00 1.000 15,000.00 33 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 392,000.00 433.960 433,960.00 (TYPE R) 34 MINOR CONCRETE (MINOR STRUCTURE) CY 3,700.0000 55,500.00 15.000 55,500.00 F) 35 PAVING NOTCH EXTENSION CY 4,200.0000 46,620.00 10.160 42,672.00 36 CLEAN EXPANSION JOINT LF 30.0000 56,310.00 1,682.640 50,479.20 37 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 920,800.00 16.720 1,672.00 11,370.120 1,137,012.00 38 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 245,352.00 153,744.000 307,488.00 F) 39 JOINT SEAL (MR 1/2") LF 21.0000 19,509.00 792.980 16,652.58 S) 40 JOINT SEAL (MR 1") LF 23.0000 31,027.00 1,182.490 27,197.27 S) 41 TREAT BRIDGE DECK SQFT 0.5000 4,845.50 13,183.000 6,591.50 F) 42 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 90.0000 9,630.00 110.000 9,900.00 43 OBJECT MARKER (TYPE L-1) EA 45.0000 540.00 15.000 675.00 44 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 33,900.00 1,175.000 35,250.00 S) 45 DOUBLE METAL BEAM GUARD RAILING LF 37.0000 42,180.00 1,137.500 42,087.50 S) (WOOD POST) 46 TRANSITION RAILING (TYPE WB) EA 4,100.0000 69,700.00 14.000 57,400.00 S) 47 RAIL TENSIONING ASSEMBLY EA 550.0000 3,850.00 7.000 3,850.00 S) 48 END CAP (TYPE A) EA 275.0000 275.00 1.000 275.00 49 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 1,200.00 1.000 1,200.00 PROGRAM CAS145 PAGE 3 DATE 01/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C74U4 TIME 11:17 AM ESTIMATE NO. 17 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/21/08 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 01/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 13,200.00 4.000 13,200.00 S) 51 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 12,000.00 5.000 12,000.00 S) 52 CRASH CUSHION (TYPE CAT) EA 5,700.0000 34,200.00 6.000 34,200.00 S) 53 CRASH CUSHION (TYPE CAT) BACKUP EA 1,120.0000 6,720.00 6.000 6,720.00 S) 54 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 39,000.00 5,198.550 31,191.30 S) 55 THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 131,760.00 648,337.000 155,600.88 S) (SPRAYABLE) 56 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.6700 33,030.00 10,700.000 39,269.00 S) 57 MODIFY SIGNAL (LOCATION 1) LS 15,000.0000 15,000.00 1.000 15,000.00 S) 58 MODIFY SIGNAL (LOCATION 2) LS 10,000.0000 10,000.00 1.000 10,000.00 S) PROGRAM CAS145 PAGE 4 DATE 01/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2C74U4 TIME 11:17 AM ESTIMATE NO. 17 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/21/08 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 01/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,672.00 8,342,556.57 ADJUSTMENT OF COMPENSATION 0.00 193,091.67 EXTRA WORK 0.00 129,481.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,672.00 8,665,129.98 59 MOBILIZATION LS 675,000.0000 675,000.00 1.000 675,000.00 ORIGINAL CONTRACT AMOUNT 7,926,072.50 TOTAL WORK COMPLETED 1,672.00 9,340,129.98 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,000.00 -47,200.00 TOTAL 21,672.00 9,292,929.98 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,000.00 20,000.00 18,000.00 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/28/07 125 07/02/07 08/29/07 08/21/08 107 137 15 0 100% 100% WOOD, JAMES RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/09