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 06/17/09 EST. NO.17 TIME 03:12 PM R.E. NAME: FREDRICKSON, SCOTT 03-0C6904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 021 0001 750.75 E.W. @ L.S.(+) 052709 N 1 0 750.75 TOTAL THIS ESTIMATE 154,644.79 TOTAL PREVIOUS ESTIMATE 155,395.54 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 06/17/09 EST. NO.17 TIME 03:12 PM R.E. NAME: FREDRICKSON, SCOTT 03-0C6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 25% CPM SCHEDULE -109,875.71 17 -109,875.71 -109,875.71 EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 13918 -10,000.00 07 RECEIVED FHWA1391 10,000.00 15 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 5/08 -4,000.00 04 PER LTR DATED 7/08 -9,000.00 06 PER LTR DATED 8/08 -10,000.00 07 RETURN 5/08 DEDUCT 4,000.00 07 PER LTR DATED 9/08 -7,000.00 08 PER LTR DATED 10/08 -5,000.00 09 PER LTR DATED 11/08 -10,000.00 10 RETURN 7/8,8/8,9/8 26,000.00 10 PER LTR DATED 12/08 -10,000.00 11 PER LTR DATED 1/09 -10,000.00 12 RETURN 10/08 DEDUCT 5,000.00 12 PER LTR DATED 2/09 -6,000.00 13 RETURN 11/08 DEDUCT 10,000.00 13 PRE 3/09 LETTER -7,000.00 14 RETURN 2/09 DEDUCT 6,000.00 14 LCRETURN 1/09 DEDUCT 10,000.00 15 PER LTR DATED 4/09 -7,000.00 15 RETURN 12/08 DEDUCT 10,000.00 16 RETURN 3/09 DEDUCT 7,000.00 16 RETURN 4/09 DEDUCT 7,000.00 16 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -2,107.50 01 OVERBID ITEM NO. 001 -2,248.00 04 OVERBID ITEM NO. 001 -3,147.20 05 OVERBID ITEM NO. 001 -365.30 06 OVERBID ITEM NO. 001 -983.50 10 OVERBID ITEM NO. 001 -702.50 11 OVERBID ITEM NO. 001 -1,967.00 14 OVERBID ITEM NO. 001 -702.50 15 OVERBID ITEM NO. 001 -702.50 16 OVERBID ITEM NO. 001 -562.00 17 -562.00 -13,488.00 TOTAL DEDUCTIONS -110,437.71 -123,363.71 PROGRAM CAS145 PAGE 1 DATE 06/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0C6904 TIME 03:12 PM ESTIMATE NO. 17 BID OPENING 09/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: FREDRICKSON, SCOTT DATE OF THIS ESTIMATE 06/17/09 LOCATION PROGRESS ESTIMATE 03-PLA-80-41.6/42.0 ----------------- FLINTCO INC IN PLACER COUNTY AT THE GOLD RUN 400 PLAZA DRIVE SUITE 205 SAFETY ROADSIDE REST AREAS FOLSOM CA 95630 FED. AID NO. ACIM-080 -4(185)E ,G-080 -4(185)E REHABILITATE REST AREA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH) LS 15,400.0000 15,400.00 0.040 616.00 0.960 14,784.00 02 TIME-RELATED OVERHEAD WDAY 1,760.0000 563,200.00 16.000 28,160.00 306.000 538,560.00 03 PREPARE WATER POLLUTION CONTROL LS 1,155.0000 1,155.00 0.750 866.25 PROGRAM 04 WATER POLLUTION CONTROL LS 44,000.0000 44,000.00 0.750 33,000.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,100.0000 2,200.00 2.000 2,200.00 06 CONSTRUCTION AREA SIGNS LS 2,475.0000 2,475.00 0.006 14.85 0.892 2,207.70 07 TRAFFIC CONTROL SYSTEM LS 7,107.1000 7,107.10 0.500 3,553.55 08 TYPE III BARRICADE EA 94.0000 752.00 8.000 752.00 09 TEMPORARY TRAFFIC STRIPE (PAINT) M 7.0000 2,730.00 534.000 3,738.00 10 CHANNELIZER (SURFACE MOUNTED) EA 22.0000 902.00 44.000 968.00 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 48,400.0000 48,400.00 0.840 40,656.00 12 REMOVE WOOD RAIL FENCE M 242.0000 4,356.00 76.100 18,416.20 13 REMOVE TRAFFIC STRIPE M 11.0000 11,770.00 652.000 7,172.00 14 REMOVE ROADSIDE SIGN EA 154.0000 1,540.00 0.000 0.00 15 SALVAGE BENCH EA 550.0000 1,650.00 1.000 550.00 16 SALVAGE RECEPTACLE EA 468.0000 10,296.00 11.000 5,148.00 17 SALVAGE PICNIC TABLE EA 605.0000 2,420.00 2.000 1,210.00 18 RELOCATE MEMORIAL ROCK LS 5,500.0000 5,500.00 0.500 2,750.00 (BLUE STAR MEMORIAL) 19 RELOCATE RECYCLE RECEPTACLE EA 193.0000 386.00 0.500 96.50 20 RELOCATE HISTORICAL ARTIFACT LS 6,600.0000 6,600.00 1.000 6,600.00 21 REMOVE CONCRETE CURB M 9.0000 3,240.00 200.000 1,800.00 22 REMOVE CONCRETE CURB (ISLAND) M3 176.0000 3,872.00 2.000 352.00 PROGRAM CAS145 PAGE 2 DATE 06/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0C6904 TIME 03:12 PM ESTIMATE NO. 17 BID OPENING 09/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: FREDRICKSON, SCOTT DATE OF THIS ESTIMATE 06/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE (SIDEWALK AND PATIO) M3 176.0000 28,160.00 128.100 22,545.60 24 REMOVE TREE EA 1,023.0000 2,046.00 3.000 3,069.00 25 ROADWAY EXCAVATION M3 110.0000 4,180.00 36.500 4,015.00 26 LEAD COMPLIANCE PLAN LS 3,932.5000 3,932.50 0.900 3,539.25 27 IMPORTED BORROW M3 124.0000 18,600.00 0.000 0.00 28 DECOMPOSED GRANITE M3 224.0000 1,568.00 0.000 0.00 29 MULCH (GREEN MATERIAL) M3 83.0000 4,316.00 15.000 1,245.00 30 CLASS 2 AGGREGATE BASE M3 109.0000 22,890.00 0.000 0.00 31 ASPHALT CONCRETE (TYPE A) TONN 380.0000 1,900.00 17.580 6,680.40 32 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 102.0000 1,836.00 0.000 0.00 33 STONE VENEER (PLANTER WALL) M2 172.0000 7,740.00 40.000 6,880.00 34 MINOR CONCRETE (MINOR STRUCTURE) M3 660.0000 1,320.00 2.000 1,320.00 2.000 1,320.00 F) 35 ROADSIDE SIGN - ONE POST EA 660.0000 2,640.00 0.000 0.00 36 ROADSIDE SIGN - TWO POST EA 880.0000 2,640.00 0.000 0.00 37 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 1,265.0000 18,975.00 0.000 0.00 METHOD) 38 PERMEABLE MATERIAL M3 704.0000 1,408.00 0.000 0.00 39 DRAINAGE INLET MARKER EA 110.0000 220.00 0.000 0.00 40 BOULDER WITH COMMEMORATIVE PLAQUE EA 13,310.0000 26,620.00 1.000 13,310.00 41 MINOR CONCRETE (CURB) M 92.0000 34,960.00 114.800 10,561.60 42 MINOR CONCRETE (STAMPED CONCRETE) M2 144.0000 18,720.00 130.000 18,720.00 43 MINOR CONCRETE (SIDEWALK AND PATIO) M3 728.0000 123,760.00 165.000 120,120.00 44 MISCELLANEOUS IRON AND STEEL KG 62.0000 13,392.00 216.000 13,392.00 216.000 13,392.00 F) 45 REDWOOD RAIL AND TIMBER POST FENCE M 110.0000 5,720.00 73.000 8,030.00 46 STEEL POST AND CHAIN GATE EA 2,750.0000 2,750.00 0.000 0.00 47 THERMOPLASTIC TRAFFIC STRIPE M 13.0000 4,680.00 0.000 0.00 (SPRAYABLE) 48 200 MM TWO-COMPONENT PAINT M 39.0000 19,500.00 0.000 0.00 TRAFFIC STRIPE 49 TWO-COMPONENT PAINT PAVEMENT MARKING M2 275.0000 7,700.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0C6904 TIME 03:12 PM ESTIMATE NO. 17 BID OPENING 09/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: FREDRICKSON, SCOTT DATE OF THIS ESTIMATE 06/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER EA 66.0000 4,356.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) 51 INSTALL PICNIC TABLES EA 715.0000 2,860.00 0.000 0.00 52 INSTALL BENCHES EA 495.0000 2,970.00 0.000 0.00 53 BUILDING WORK LS 2250,000.0000 2,250,000.00 0.176 396,000.00 0.924 2,079,000.00 54 INSTALL REFUSE RECEPTACLE (SINGLE) LS 8,470.0000 8,470.00 0.000 0.00 55 INSTALL REFUSE RECEPTACLE (DOUBLE) LS 4,455.0000 4,455.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0C6904 TIME 03:12 PM ESTIMATE NO. 17 BID OPENING 09/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: FREDRICKSON, SCOTT DATE OF THIS ESTIMATE 06/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 439,502.85 2,997,808.05 ADJUSTMENT OF COMPENSATION 0.00 -1,380.72 EXTRA WORK 750.75 156,776.26 SUBTOTAL AMOUNT EARNED 440,253.60 3,153,203.59 ORIGINAL CONTRACT AMOUNT 3,395,235.60 TOTAL WORK COMPLETED 440,253.60 3,153,203.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -110,437.71 -123,363.71 TOTAL 329,815.89 3,029,839.88 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH) 1,350.00 15,400.00 14,050.00 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 11/13/07 320 03/31/08 11/28/07 08/13/09 311 77 0 0 88% 97% PROGRESS IS SATISFACTORY PER RE REQUEST FREDRICKSON, SCOTT RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/09