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 11/22/10 EST. NO.01 TIME 07:19 AM R.E. NAME: MULLEN, RICHARD 01-478304 --------------------------------------------------------------------------- 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 11/22/10 EST. NO.01 TIME 07:19 AM R.E. NAME: MULLEN, RICHARD 01-478304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-478304 TIME 07:19 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: MULLEN, RICHARD DATE OF THIS ESTIMATE 11/22/10 LOCATION PROGRESS ESTIMATE 01-HUM-169-18.0/19.8 ----------------- ENGINEERED SOIL REPAIRS INC IN HUMBOLDT COUNTY NEAR WEITCHPEC 1267 SPRINGBROOK ROAD AT 2.9 MILES AND 4.3 MILES WEST WALNUT CREEK CA 94597 OF CAPPELL CREEK BRIDGE FED. AID NO. ER-43J9(4) CONSTRUCT TIEBACK RETAINING WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 02 TEMPORARY REINFORCED SILT FENCE LF 26.0000 9,100.00 0.000 0.00 03 TEMPORARY FENCE (TYPE ESA) LF 4.5500 910.00 0.000 0.00 04 CONSTRUCTION SITE MANAGEMENT LS 325.0000 325.00 0.000 0.00 05 PREPARE WATER POLLUTION CONTROL LS 845.0000 845.00 0.000 0.00 PROGRAM 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 935.0000 935.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 4,550.0000 4,550.00 0.000 0.00 08 TRAFFIC CONTROL SYSTEM LS 7,280.0000 7,280.00 0.000 0.00 09 TYPE III BARRICADE EA 71.0000 426.00 0.000 0.00 10 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 21.0000 1,428.00 0.000 0.00 11 TEMPORARY FLASHING BEACON SYSTEM LS 24,518.0000 24,518.00 0.000 0.00 (SOLAR POWERED) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,688.0000 8,688.00 0.000 0.00 13 TEMPORARY RAILING (TYPE K) LF 45.0000 12,600.00 0.000 0.00 14 TEMPORARY RAILING (TYPE K, MOD) LF 77.0000 4,620.00 0.000 0.00 15 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 350.0000 700.00 0.000 0.00 16 REMOVE RETAINING WALL LS 12,253.0000 12,253.00 0.000 0.00 17 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.5000 10,665.00 0.000 0.00 18 CLEARING AND GRUBBING LS 4,536.0000 4,536.00 0.000 0.00 19 ROADWAY EXCAVATION CY 29.5000 54,870.00 0.000 0.00 20 LEAD COMPLIANCE PLAN LS 1,495.0000 1,495.00 0.000 0.00 21 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 16.0000 9,840.00 0.000 0.00 F) 22 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 70.0000 8,750.00 0.000 0.00 F) PROGRAM CAS145 PAGE 2 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-478304 TIME 07:19 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: MULLEN, RICHARD DATE OF THIS ESTIMATE 11/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 LEAN CONCRETE BACKFILL CY 199.0000 20,895.00 0.000 0.00 F) 24 EROSION CONTROL (COMPOST BLANKET) CY 605.0000 9,075.00 0.000 0.00 25 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1600 1,008.00 0.000 0.00 26 CLASS 2 AGGREGATE BASE CY 73.0000 12,410.00 0.000 0.00 27 HOT MIX ASPHALT (TYPE A) TON 130.0000 28,600.00 0.000 0.00 28 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 65.0000 1,950.00 0.000 0.00 29 PLACE HOT MIX ASPHALT SQYD 22.0000 1,936.00 0.000 0.00 (MISCELLANEOUS AREA) 30 30" DRILLED HOLE LF 55.0000 71,225.00 0.000 0.00 31 STEEL SOLDIER PILE (W 14 X 120) LF 102.0000 132,090.00 0.000 0.00 32 STEEL SOLDIER PILE (W 14 X 159) LF 159.0000 23,532.00 0.000 0.00 33 TIEBACK ANCHOR EA 6,551.0000 353,754.00 0.000 0.00 34 STRUCTURAL CONCRETE, RETAINING WALL CY 662.0000 48,326.00 0.000 0.00 F) 35 STRUCTURAL CONCRETE, BARRIER SLAB CY 680.0000 73,440.00 0.000 0.00 36 CLASS 3 CONCRETE (BACKFILL) CY 287.0000 35,875.00 0.000 0.00 37 BAR REINFORCING STEEL (RETAINING WALL) LB 0.7200 36,432.00 0.000 0.00 F) 38 TIMBER LAGGING MFBM 1,932.0000 57,960.00 0.000 0.00 F) 39 CLEAN AND PAINT STEEL SOLDIER PILE LS 48,459.0000 48,459.00 0.000 0.00 40 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 65.0000 4,550.00 0.000 0.00 41 8" NON-PERFORATED PLASTIC PIPE LF 53.0000 2,120.00 0.000 0.00 UNDERDRAIN 42 ROCK SLOPE PROTECTION CY 74.0000 44,400.00 0.000 0.00 (1/4 TON, METHOD B) 43 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 263.0000 1,052.00 0.000 0.00 44 ROCK SLOPE PROTECTION CY 177.0000 2,301.00 0.000 0.00 (BACKING NO. 2, METHOD B) 45 ROCK SLOPE PROTECTION FABRIC SQYD 8.5000 1,105.00 0.000 0.00 46 METAL BEAM GUARD RAILING (WOOD POST) LF 45.5000 910.00 0.000 0.00 47 METAL BEAM GUARD RAILING (SPECIAL) LF 219.0000 8,760.00 0.000 0.00 48 METAL BEAM GUARD RAILING (7' WOOD POST) LF 59.0000 2,065.00 0.000 0.00 49 CABLE RAILING LF 46.0000 4,738.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-478304 TIME 07:19 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: MULLEN, RICHARD DATE OF THIS ESTIMATE 11/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 TRANSITION RAILING (TYPE WB) EA 4,550.0000 9,100.00 0.000 0.00 51 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,550.0000 4,550.00 0.000 0.00 52 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,380.0000 3,380.00 0.000 0.00 53 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 273.0000 81,900.00 0.000 0.00 F) 54 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.7000 3,219.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-478304 TIME 07:19 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: MULLEN, RICHARD DATE OF THIS ESTIMATE 11/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 0.00 55 MOBILIZATION LS 61,570.0000 61,570.00 0.500 30,785.00 0.500 30,785.00 ORIGINAL CONTRACT AMOUNT 1,373,021.00 TOTAL WORK COMPLETED 30,785.00 30,785.00 MATERIALS ON HAND ON SITE 94,959.64 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 30,785.00 125,744.64 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 07/13/10 170 07/28/10 07/28/10 06/27/11 19 61 0 0 2% 11% PROGRESS IS SATISFACTORY *** SUSPENDED ON 09/27/10. MULLEN, RICHARD RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/10