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 10/22/08 EST. NO.18 TIME 03:51 PM R.E. NAME: COOPER, CHEE 04-0A8004 --------------------------------------------------------------------------- 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 0008 1,344.06 E.W. @ F.A.(+) 080308 N 1-7 0 0009 577.65 082808 N 1-8 0 003 0005 2,646.25 E.W. @ F.A.(+) 100108 N 3-4 0 0008 143.18 100208 N 3-7 0 004 0001 -2,290.00 A.C. @ L.S.(-) 063008 N TSI001 008 0004 3,001.49 E.W. @ F.A.(+) 052808 N B-4 0 009 0001 566.50 E.W. @ F.A.(+) 060608 N 9-2 0 0002 211.18 043008 N 9-1A 0 0003 324.96 091708 N 9-3 0 6,525.27 TOTAL THIS ESTIMATE 182,858.55 TOTAL PREVIOUS ESTIMATE 189,383.82 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 10/22/08 EST. NO.18 TIME 03:51 PM R.E. NAME: COOPER, CHEE 04-0A8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -1,000.00 03 OVERBID ITEM NO. 001 1,000.00 18 OVERBID ITEM NO. 003 -350.00 01 OVERBID ITEM NO. 003 350.00 18 1,350.00 0.00 TOTAL DEDUCTIONS 1,350.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8004 TIME 03:51 PM ESTIMATE NO. 18 BID OPENING 03/06/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/08 R.E. NAME: COOPER, CHEE DATE OF THIS ESTIMATE 10/22/08 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-ALA-13-4.2/4.9 ---------------------------------- 04-ALA-580-20.7/45.4 TRAFFIC SOLUTIONS, INC IN ALAMEDA COUNTY AT VARIOUS 04-ALA-880-28.6/29.8 8490 HARTMEYER LANE LOCATIONS REDDING, CA 96002 FED. AID NO. N O N E REMOVE AND REPLACE SIGNS ------------------------------------------------------------------------------------------------------------------------------------ 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 8,000.0000 8,000.00 0.250 2,000.00 02 TIME-RELATED OVERHEAD WDAY 600.0000 192,000.00 3.000 1,800.00 320.000 192,000.00 03 PREPARE WATER POLLUTION CONTROL LS 1,850.0000 1,850.00 1.000 1,850.00 PROGRAM 04 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 1.000 10,000.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 1.000 5,000.00 S) 06 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.300 4,500.00 1.000 15,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.020 5,000.00 1.000 250,000.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 8,750.00 214.000 7,490.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 30,000.00 2.000 30,000.00 S) 10 TEMPORARY RAILING (TYPE K) M 50.0000 101,500.00 1,457.000 72,850.00 S) 11 TEMPORARY CRASH CUSHION MODULE EA 175.0000 52,500.00 276.000 48,300.00 S) 12 REMOVE METAL BEAM GUARD RAILING M 63.0000 10,710.00 172.600 10,873.80 13 REMOVE SIGN STRUCTURE EA 5,300.0000 95,400.00 17.000 90,100.00 14 REMOVE ASPHALT CONCRETE DIKE M 50.0000 5,500.00 78.000 3,900.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 140.0000 6,300.00 71.900 10,066.00 S) 16 REMOVE CONCRETE (CURB AND GUTTER) M 50.0000 17,500.00 281.300 14,065.00 17 REMOVE CONCRETE (ISLAND) M3 200.0000 6,800.00 37.700 7,540.00 18 REMOVE CONCRETE BARRIER (TYPE 50) M 100.0000 14,000.00 148.000 14,800.00 19 REMOVE CRASH CUSHION (SAND FILLED) EA 200.0000 3,400.00 -3.000 -600.00 16.000 3,200.00 20 CLEARING AND GRUBBING LS 13,000.0000 13,000.00 1.000 13,000.00 21 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 22 ASPHALT CONCRETE (TYPE A) TONN 150.0000 33,000.00 199.090 29,863.50 PROGRAM CAS145 PAGE 2 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8004 TIME 03:51 PM ESTIMATE NO. 18 BID OPENING 03/06/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/08 R.E. NAME: COOPER, CHEE DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 25.0000 13,750.00 547.300 13,682.50 AREA) 24 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 25.0000 7,500.00 215.800 5,395.00 25 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 25.0000 4,250.00 186.200 4,655.00 26 MINOR CONCRETE (ANCHOR) M3 5,000.0000 5,000.00 1.000 5,000.00 27 FURNISH SIGN STRUCTURE (TUBULAR) KG 10.0000 1,127,700.00 113,690.000 1,136,900.00 F) 28 INSTALL SIGN STRUCTURE (TUBULAR) KG 0.9000 101,493.00 113,690.000 102,321.00 SF) 29 FURNISH SIGN STRUCTURE (TRUSS) KG 12.0000 307,920.00 9,140.000 109,680.00 26,640.000 319,680.00 F) 30 INSTALL SIGN STRUCTURE (TRUSS) KG 0.9000 23,094.00 17,500.000 15,750.00 SF) 31 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 110.0000 7,700.00 44.940 4,943.40 F) 32 FURNISH LAMINATED PANEL SIGN M2 170.0000 66,300.00 384.860 65,426.20 F) (25.4 MM-TYPE A) 33 FURNISH SINGLE SHEET ALUMINUM SIGN M2 90.0000 2,880.00 3.520 316.80 29.830 2,684.70 F) (2.0 MM-UNFRAMED) 34 1524 MM CAST-IN-DRILLED-HOLE M 2,700.0000 513,000.00 179.878 485,670.60 S) CONCRETE PILE (SIGN FOUNDATION) 35 ROADSIDE SIGN - ONE POST EA 300.0000 5,400.00 17.000 5,100.00 36 GUARD RAILING DELINEATOR EA 25.0000 2,500.00 100.000 2,500.00 100.000 2,500.00 37 OBJECT MARKER (TYPE P) EA 45.0000 315.00 7.000 315.00 38 OBJECT MARKER (TYPE L-1) EA 45.0000 270.00 6.000 270.00 39 METAL BEAM GUARD RAILING (WOOD POST) M 130.0000 45,500.00 41.800 5,434.00 392.120 50,975.60 S) 40 DOUBLE METAL BEAM GUARD RAILING M 140.0000 7,000.00 49.400 6,916.00 S) (WOOD POST) 41 BURIED POST ANCHOR EA 700.0000 1,400.00 1.000 700.00 S) 42 TRANSITION RAILING (TYPE WB) EA 4,200.0000 12,600.00 3.000 12,600.00 S) 43 RAIL TENSIONING ASSEMBLY EA 200.0000 200.00 1.000 200.00 S) 44 END CAP (TYPE A) EA 200.0000 400.00 1.000 200.00 S) 45 END CAP (TYPE TC) EA 250.0000 750.00 3.000 750.00 S) 46 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 13,500.00 13.000 11,700.00 S) 47 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,400.0000 23,800.00 7.000 23,800.00 S) 48 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 16,800.00 6.000 16,800.00 S) 49 CRASH CUSHION (TYPE CAT) EA 6,500.0000 13,000.00 2.000 13,000.00 S) PROGRAM CAS145 PAGE 3 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8004 TIME 03:51 PM ESTIMATE NO. 18 BID OPENING 03/06/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/08 R.E. NAME: COOPER, CHEE DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CRASH CUSHION (TYPE CAT) BACKUP EA 600.0000 1,200.00 2.000 1,200.00 S) 51 CONCRETE BARRIER (TYPE 60) M 400.0000 44,000.00 114.000 45,600.00 52 CONCRETE BARRIER (TYPE 60E) M 500.0000 17,000.00 34.000 17,000.00 53 MODIFY SIGN ILLUMINATION LS 285,000.0000 285,000.00 0.900 256,500.00 S) PROGRAM CAS145 PAGE 4 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A8004 TIME 03:51 PM ESTIMATE NO. 18 BID OPENING 03/06/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/08 R.E. NAME: COOPER, CHEE DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 128,630.80 3,463,133.30 ADJUSTMENT OF COMPENSATION -2,290.00 -2,290.00 EXTRA WORK 8,815.27 191,673.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 135,156.07 3,652,517.12 54 MOBILIZATION LS 315,000.0000 315,000.00 1.000 315,000.00 ORIGINAL CONTRACT AMOUNT 3,869,432.00 TOTAL WORK COMPLETED 135,156.07 3,967,517.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,350.00 0.00 TOTAL 136,506.07 3,967,517.12 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 4,000.00 8,000.00 4,000.00 003 PREPARE WATER POLLUTION CONTROL 1,500.00 1,850.00 350.00 PROGRAM 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 04/03/07 320 04/24/07 04/24/07 10/09/08 320 36 0 9 100% 100% COOPER, CHEE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/08