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 09/25/07 EST. NO.02 TIME 01:38 PM R.E. NAME: WRIGHT, GEOFFREY 01-480714 --------------------------------------------------------------------------- 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 09/25/07 EST. NO.02 TIME 01:38 PM R.E. NAME: WRIGHT, GEOFFREY 01-480714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP DEDUCT -10,000.00 02 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 01:38 PM ESTIMATE NO. 02 BID OPENING 07/17/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 09/25/07 LOCATION RERUN PROGRESS ESTIMATE 01-HUM-101-32.0/33.2 ----------------------- J F SHEA CONSTRUCTION INC IN HUMBOLDT COUNTY NEAR WEOTT AT P O BOX 494519 VARIOUS LOCATIONS REDDING CA 96049 FED. AID NO. N O N E RECONSTRUCT ROADWAY AND TIEBACK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TIME-RELATED OVERHEAD WDAY 500.0000 70,000.00 33.000 16,500.00 58.000 29,000.00 02 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.235 3,525.00 0.414 6,210.00 03 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.000 0.00 PREVENTION PLAN 04 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 0.000 0.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 40,000.00 1.345 13,450.00 2.077 20,770.00 S) 06 REMOVE METAL BEAM GUARD RAILING LF 20.0000 1,260.00 0.000 0.00 07 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 7,240.00 0.000 0.00 08 REMOVE RETAINING WALL (PORTION) LF 10.0000 5,000.00 0.000 0.00 09 RECONSTRUCT METAL BEAM GUARD RAILING LF 22.0000 8,800.00 0.000 0.00 S) 10 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 31,080.00 0.000 0.00 S) 11 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 25.0000 21,525.00 215.000 5,375.00 430.000 10,750.00 F) 12 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 100.0000 30,000.00 150.000 15,000.00 150.000 15,000.00 F) 13 LEAN CONCRETE BACKFILL CY 200.0000 43,800.00 119.000 23,800.00 219.000 43,800.00 F) 14 IMPORTED MATERIAL (SHOULDER BACKING) CY 90.0000 12,600.00 0.000 0.00 15 WEED CONTROL MAT (FIBER) SQYD 74.0000 35,520.00 0.000 0.00 16 CLASS 2 AGGREGATE BASE CY 56.0000 134,400.00 0.000 0.00 17 ASPHALT CONCRETE (TYPE A) TON 110.0000 201,300.00 0.000 0.00 18 ASPHALT CONCRETE (OPEN GRADED) TON 115.0000 264,500.00 0.000 0.00 19 PLACE ASPHALT CONCRETE DIKE (TYPE A) LF 1.5000 7,200.00 0.000 0.00 20 PLACE ASPHALT CONCRETE DIKE (TYPE E) LF 1.5000 3,660.00 0.000 0.00 21 CENTERLINE RUMBLE STRIP STA 200.0000 12,000.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 22 STEEL SOLDIER PILE (HP 14 X 117) LF 70.0000 270,200.00 2,239.500 156,765.00 3,848.250 269,377.50 PROGRAM CAS145 PAGE 2 DATE 09/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 01:38 PM ESTIMATE NO. 02 BID OPENING 07/17/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 09/25/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 36" DRILLED HOLE LF 70.0000 235,900.00 1,680.980 117,668.60 2,895.980 202,718.60 24 TIEBACK ANCHOR EA 6,400.0000 864,000.00 37.000 236,800.00 37.000 236,800.00 S) 25 STRUCTURAL CONCRETE, RETAINING WALL CY 1,100.0000 359,700.00 109.000 119,900.00 109.000 119,900.00 F) 26 CLASS 1 CONCRETE (BACKFILL) CY 200.0000 126,800.00 391.000 78,200.00 634.000 126,800.00 F) 27 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1500 99,806.20 28,929.000 33,268.35 28,929.000 33,268.35 SF) 28 TIMBER LAGGING MFBM 4,000.0000 224,000.00 33.700 134,800.00 37.300 149,200.00 F) 29 CLEAN AND PAINT STEEL SOLDIER PILING LS 70,000.0000 70,000.00 0.250 17,500.00 S) 30 GUARD RAILING DELINEATOR EA 20.0000 280.00 0.000 0.00 31 METAL BEAM GUARD RAILING (7' WOOD POST) LF 31.0000 26,350.00 0.000 0.00 S) 32 CABLE RAILING LF 80.0000 17,280.00 0.000 0.00 SF) 33 TRANSITION RAILING (TYPE WB) EA 3,700.0000 7,400.00 0.000 0.00 S) 34 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 9,200.00 0.000 0.00 S) 35 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 35,100.00 0.000 0.00 S) 36 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 1,548.00 0.000 0.00 S) 37 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2000 2,400.00 0.000 0.00 S) 38 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.9000 1,900.00 0.000 0.00 S) 39 PAVEMENT MARKER EA 18.0000 16,020.00 0.000 0.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 09/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 01:38 PM ESTIMATE NO. 02 BID OPENING 07/17/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 09/25/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 955,051.95 1,281,094.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 955,051.95 1,281,094.45 40 MOBILIZATION LS 370,000.0000 370,000.00 0.200 74,000.00 0.950 351,500.00 ORIGINAL CONTRACT AMOUNT 3,795,769.20 TOTAL WORK COMPLETED 1,029,051.95 1,632,594.45 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 1,019,051.95 1,622,594.45 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 08/17/07 140 07/31/07 07/25/07 12/13/07 40 0 0 2 42% 27% PROGRESS IS SATISFACTORY WRIGHT, GEOFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 09/25/07