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 06/20/06 EST. NO.04 TIME 05:49 PM R.E. NAME: PASCAL, ANTHONY 02-381114 --------------------------------------------------------------------------- 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 0001 450.51 E.W. @ F.A.(+) 050106 N TSI001 0002 660.17 050206 N TSI002 0010 1,164.03 052606 N 009 0 0011 534.46 052606 N 010 0 0014 725.42 042906 N TSI004 003 0005 881.87 E.W. @ F.A.(+) 060206 N 004 0 008 0001 -15,000.00 A.C. @ L.S.(-) 040406 N 001 0 009 0001 9,438.00 E.W. @ U.P (+) 050306 N 900 0 011 0001 -5,000.00 A.C. @ L.S.(-) 053006 N 001 0 017 0001 30,816.00 E.W. @ U.P (+) 053006 N 901 0 24,670.46 TOTAL THIS ESTIMATE 4,340.04 TOTAL PREVIOUS ESTIMATE 29,010.50 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 06/20/06 EST. NO.04 TIME 05:49 PM R.E. NAME: PASCAL, ANTHONY 02-381114 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 06/06 -1,000.00 04 -1,000.00 -1,000.00 OVERBID ITEMS OVERBID ITEM NO. 032 -78,300.00 03 0.00 -78,300.00 TOTAL DEDUCTIONS -1,000.00 -79,300.00 PROGRAM CAS145 PAGE 1 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-381114 TIME 05:49 PM ESTIMATE NO. 04 BID OPENING 10/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 06/20/06 LOCATION PROGRESS ESTIMATE 02-SIS-5-R11.4/R16.0 ----------------- J F SHEA CONSTRUCTION INC IN SISKIYOU COUNTY NEAR P O BOX 494519 MOUNT SHASTA FROM 0.4 KM NORTH OF REDDING CA 960494519 LASSEN LANE OVERCROSSING TO BLACK BUTTE OVERHEAD FED. AID NO. ACIM-005 -9(164)E REHABILITATE EXISTING PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 9,000.0000 9,000.00 0.250 2,250.00 02 TIME-RELATED OVERHEAD WDAY 500.0000 60,000.00 15.000 7,500.00 30.000 15,000.00 03 TEMPORARY FENCE (TYPE ESA) M 8.0000 4,960.00 620.000 4,960.00 04 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 0.750 3,000.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 8,100.0000 8,100.00 0.158 1,279.80 0.783 6,342.30 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,600.0000 2,600.00 0.800 2,080.00 07 CONSTRUCTION AREA SIGNS LS 117,000.0000 117,000.00 0.304 35,568.00 0.585 68,445.00 S) 08 TRAFFIC CONTROL SYSTEM LS 174,000.0000 174,000.00 0.130 22,620.00 0.260 45,240.00 S) 09 TRAFFIC CONTROL SURVEILLANCE LS 103,684.0000 103,684.00 0.070 7,257.88 0.070 7,257.88 S) 10 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.5000 125,100.00 0.000 0.00 S) 11 TEMPORARY PAVEMENT MARKING (TAPE) M2 75.0000 30,750.00 35.100 2,632.50 35.100 2,632.50 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 37.0000 65,860.00 343.000 12,691.00 343.000 12,691.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 18,700.0000 18,700.00 0.125 2,337.50 0.255 4,768.50 S) 14 TEMPORARY FLASHING ARROW SIGN LS 22,000.0000 22,000.00 0.250 5,500.00 0.250 5,500.00 S) 15 TEMPORARY FLASHING BEACON LS 17,250.0000 17,250.00 0.250 4,312.50 0.250 4,312.50 S) 16 ABANDON CULVERT EA 5,400.0000 10,800.00 2.000 10,800.00 2.000 10,800.00 17 REMOVE MARKER (TEXT STRIP) EA 115.0000 3,565.00 31.000 3,565.00 18 REMOVE METAL BEAM GUARD RAILING M 23.0000 7,360.00 0.000 0.00 S) 19 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.0000 52,000.00 0.000 0.00 S) STRIPE 20 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 10,680.00 0.000 0.00 S) 21 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 87.0000 2,088.00 0.000 0.00 S) 22 REMOVE PAVEMENT MARKER EA 24.0000 21,600.00 345.000 8,280.00 345.000 8,280.00 S) PROGRAM CAS145 PAGE 2 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-381114 TIME 05:49 PM ESTIMATE NO. 04 BID OPENING 10/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE ROADSIDE SIGN EA 87.0000 4,263.00 0.000 0.00 24 REMOVE SIGN PANEL EA 1,725.0000 3,450.00 0.000 0.00 25 REMOVE ASPHALT CONCRETE DIKE M 52.0000 34,320.00 659.000 34,268.00 26 REMOVE INLET EA 1,150.0000 4,600.00 3.000 3,450.00 4.000 4,600.00 27 RESET ROADSIDE SIGN (SPECIAL METAL POST) EA 1,725.0000 3,450.00 0.000 0.00 28 MODIFY DOWNDRAIN ENTRANCE TAPER EA 920.0000 3,680.00 0.000 0.00 29 REPLACE SIGN PANEL (OVERHEAD SIGN) EA 2,200.0000 2,200.00 0.000 0.00 30 REPLACE SIGN PANEL (ROADSIDE SIGN) EA 1,500.0000 52,500.00 6.000 9,000.00 6.000 9,000.00 31 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 7.0000 419,300.00 26,153.780 183,076.46 26,153.780 183,076.46 S) 32 CLEARING AND GRUBBING LS 98,000.0000 98,000.00 0.900 88,200.00 33 DEVELOP WATER SUPPLY LS 6,000.0000 6,000.00 0.130 780.00 34 ROADWAY EXCAVATION M3 52.0000 535,600.00 4,795.500 249,366.00 8,795.500 457,366.00 35 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.750 2,250.00 36 IMPORTED MATERIAL (SHOULDER BACKING) TONN 23.0000 74,520.00 0.000 0.00 37 STRAW (EROSION CONTROL) TONN 700.0000 12,600.00 0.000 0.00 S) 38 FIBER (EROSION CONTROL) KG 1.3000 8,190.00 0.000 0.00 S) 39 COMPOST (EROSION CONTROL) M3 345.0000 13,110.00 0.000 0.00 S) 40 PURE LIVE SEED (EROSION CONTROL) KG 200.0000 66,000.00 0.000 0.00 S) 41 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 2.3000 12,420.00 0.000 0.00 S) 42 STABILIZING EMULSION (EROSION CONTROL) KG 10.0000 6,800.00 0.000 0.00 S) 43 CLASS 2 AGGREGATE BASE M3 69.0000 262,200.00 1,446.280 99,793.32 3,812.690 263,075.61 44 SEAL RANDOM CRACKS LNKM 4,600.0000 6,900.00 0.000 0.00 45 REPLACE ASPHALT CONCRETE SURFACING M3 380.0000 387,600.00 255.360 97,036.80 264.410 100,475.80 46 ASPHALT CONCRETE (TYPE A) TONN 117.0000 4,516,200.00 2,342.630 274,087.71 2,636.830 308,509.11 47 ASPHALT CONCRETE (TYPE A, 37.5-MM TONN 118.0000 2,773,000.00 5,851.720 690,502.96 5,851.720 690,502.96 MAXIMUM GRADING) 48 PLACE ASPHALT CONCRETE DIKE M 6.0000 10,080.00 0.000 0.00 49 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 8.5000 168,300.00 0.000 0.00 AREA) PROGRAM CAS145 PAGE 3 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-381114 TIME 05:49 PM ESTIMATE NO. 04 BID OPENING 10/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 SHOULDER RUMBLE STRIP STA 138.0000 24,840.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 51 CRACK EXISTING CONCRETE PAVEMENT M2 1.2000 47,880.00 16,770.220 20,124.26 16,770.220 20,124.26 52 MINOR CONCRETE (MINOR STRUCTURE) M3 1,800.0000 5,220.00 2.930 5,274.00 2.930 5,274.00 F) 53 ROADSIDE SIGN (METAL POST) EA 520.0000 21,320.00 0.000 0.00 54 ROADSIDE SIGN - ONE POST EA 520.0000 5,200.00 0.000 0.00 55 600 MM CORRUGATED STEEL PIPE M 736.0000 61,824.00 83.300 61,308.80 83.300 61,308.80 (2.77 MM THICK) 56 FLUSH 80 MM EDGE DRAIN M 4.1500 39,923.00 7,472.240 31,009.80 57 80 MM PLASTIC PIPE (EDGE DRAIN) M 94.3000 609,178.00 0.000 0.00 58 100 MM PLASTIC PIPE (EDGE DRAIN) M 103.5000 180,090.00 0.000 0.00 59 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 103.5000 137,655.00 0.000 0.00 60 100 MM PLASTIC PIPE M 126.5000 29,095.00 0.000 0.00 (EDGE DRAIN OUTLET) 61 PULL BOX (TYPE 3 1/2 T) EA 230.0000 8,740.00 0.000 0.00 62 900 MM CORRUGATED STEEL PIPE INLET M 1,308.0000 5,232.00 2.450 3,204.60 3.950 5,166.60 (2.77 MM THICK) 63 ROCK SLOPE PROTECTION M3 575.0000 109,250.00 0.000 0.00 (75 MM, METHOD B) 64 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 460.0000 16,560.00 0.000 0.00 65 ROCK SLOPE PROTECTION FABRIC M2 3.0000 273.00 0.000 0.00 66 MINOR CONCRETE (MISCELLANEOUS M3 1,130.0000 14,690.00 11.800 13,334.00 12.020 13,582.60 CONSTRUCTION) 67 MINOR CONCRETE (WEED BARRIER) M3 1,377.0000 275,400.00 0.000 0.00 68 MISCELLANEOUS IRON AND STEEL KG 6.0000 3,702.00 510.000 3,060.00 617.000 3,702.00 F) 69 DELINEATOR (CLASS 2) EA 52.0000 2,028.00 0.000 0.00 70 HIGHWAY POST MARKER EA 75.0000 675.00 0.000 0.00 71 MARKER (CULVERT) EA 64.0000 960.00 0.000 0.00 72 OBJECT MARKER (TYPE L-1) EA 64.0000 256.00 0.000 0.00 73 METAL BEAM GUARD RAILING M 115.0000 33,350.00 0.000 0.00 S) 74 DOUBLE METAL BEAM GUARD RAILING M 161.0000 8,694.00 0.000 0.00 S) (WOOD POST) 75 TRANSITION RAILING (TYPE WB) EA 4,025.0000 12,075.00 0.000 0.00 S) 76 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 805.0000 3,220.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-381114 TIME 05:49 PM ESTIMATE NO. 04 BID OPENING 10/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,185.0000 4,370.00 0.000 0.00 S) 78 CRASH CUSHION (TYPE CAT) EA 6,325.0000 18,975.00 0.000 0.00 S) 79 CRASH CUSHION (TYPE CAT) BACKUP EA 575.0000 1,725.00 0.000 0.00 S) 80 THERMOPLASTIC PAVEMENT MARKING M2 104.0000 3,016.00 0.000 0.00 S) 81 THERMOPLASTIC TRAFFIC STRIPE M 0.7000 25,480.00 0.000 0.00 S) (SPRAYABLE) 82 PAVEMENT MARKER EA 15.0000 28,800.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) 83 LIGHTING (AREA) LS 200,000.0000 200,000.00 0.340 68,000.00 0.340 68,000.00 S) 84 LIGHTING (LOCATION 1) LS 75,000.0000 75,000.00 0.564 42,300.00 0.564 42,300.00 S) 85 LIGHTING (LOCATION 2) LS 58,000.0000 58,000.00 0.386 22,388.00 0.386 22,388.00 S) 86 LIGHTING (LOCATION 3) LS 62,000.0000 62,000.00 0.145 8,990.00 0.145 8,990.00 S) 87 TRAFFIC MONITORING STATION (COUNT) LS 29,000.0000 29,000.00 0.109 3,161.00 0.109 3,161.00 S) 88 ROADSIDE WEATHER INFORMATION SYSTEM LS 19,000.0000 19,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-381114 TIME 05:49 PM ESTIMATE NO. 04 BID OPENING 10/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: PASCAL, ANTHONY DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,978,237.09 2,634,235.68 ADJUSTMENT OF COMPENSATION -20,000.00 -19,620.70 EXTRA WORK 44,670.46 48,631.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,002,907.55 2,663,246.18 89 MOBILIZATION LS 900,000.0000 900,000.00 0.450 405,000.00 0.950 855,000.00 ORIGINAL CONTRACT AMOUNT 13,442,076.00 TOTAL WORK COMPLETED 2,407,907.55 3,518,246.18 MATERIALS ON HAND ON SITE 92,690.83 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -79,300.00 TOTAL 2,406,907.55 3,531,637.01 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 032 CLEARING AND GRUBBING 11,000.00 98,000.00 87,000.00 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 01/10/06 120 04/19/06 01/25/06 10/24/06 28 71 3 0 26% 23% PROGRESS IS SATISFACTORY PASCAL, ANTHONY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/06