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 03/25/08 EST. NO.06 TIME 04:02 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 --------------------------------------------------------------------------- 002 0008 304.30 E.W. @ F.A.(+) 110207 N 008 0 003 0006 2,857.86 E.W. @ F.A.(+) 090907 N 006 0 004 0002 515.09 E.W. @ F.A.(+) 082707 N 002 0 0003 515.09 082807 N 003 0 0012 1,115.49 091007 N 010 0 0013 863.71 091107 N 011 0 0020 2,361.16 101207 N 018 0 0025 4,179.62 110107 N 023 0 005 0006 4,052.97 E.W. @ F.A.(+) 090807 N 006 0 0008 918.53 102707 N 008 0 0009 386.85 102907 N 009 0 0010 4,344.81 103007 N 010 0 010 0005 3,900.60 E.W. @ F.A.(+) 112807 N 005 0 0006 833.76 010308 N 006 0 0007 2,715.32 010408 N 007 0 0008 3,712.14 010508 N 008 0 0009 812.76 011008 N 009 0 0010 833.76 011108 N 010 0 0011 874.95 012108 N 011 0 0012 874.95 012208 N 012 0 0013 874.95 012808 N 013 0 0014 874.95 012908 N 014 0 0015 874.95 020708 N 015 0 0016 874.95 020808 N 016 0 0017 833.76 021108 N 017 0 41,307.28 TOTAL THIS ESTIMATE 121,257.38 TOTAL PREVIOUS ESTIMATE 162,564.66 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 03/25/08 EST. NO.06 TIME 04:02 PM R.E. NAME: WRIGHT, GEOFFREY 01-480714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP DEDUCT -10,000.00 02 RETURN SWPPP 10,000.00 03 NISSING CEM4401 -10,000.00 06 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR 10/07 -3,000.00 03 REC'D 10/07 PAYROLL 3,000.00 05 0.00 0.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 03/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 04:02 PM ESTIMATE NO. 06 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 03/20/08 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 03/25/08 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 70,000.00 132.000 66,000.00 02 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.929 13,935.00 03 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 PREVENTION PLAN 04 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 0.850 93,500.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 40,000.00 3.392 33,920.00 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 5,000.00 348.943 3,489.43 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 21,525.00 861.000 21,525.00 F) 12 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 100.0000 30,000.00 300.000 30,000.00 F) 13 LEAN CONCRETE BACKFILL CY 200.0000 43,800.00 219.000 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 134,400.00 830.660 46,516.96 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 3,848.250 269,377.50 PROGRAM CAS145 PAGE 2 DATE 03/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 04:02 PM ESTIMATE NO. 06 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 03/20/08 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 03/25/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,895.980 202,718.60 24 TIEBACK ANCHOR EA 6,400.0000 864,000.00 135.000 864,000.00 S) 25 STRUCTURAL CONCRETE, RETAINING WALL CY 1,100.0000 359,700.00 327.000 359,700.00 F) 26 CLASS 1 CONCRETE (BACKFILL) CY 200.0000 126,800.00 634.000 126,800.00 F) 27 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1500 99,806.20 86,788.000 99,806.20 SF) 28 TIMBER LAGGING MFBM 4,000.0000 224,000.00 56.000 224,000.00 F) 29 CLEAN AND PAINT STEEL SOLDIER PILING LS 70,000.0000 70,000.00 0.500 35,000.00 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 17,280.00 424.000 33,920.00 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 03/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-480714 TIME 04:02 PM ESTIMATE NO. 06 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 03/20/08 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 03/25/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,571,008.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 41,307.28 162,564.66 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 41,307.28 2,733,573.35 40 MOBILIZATION LS 370,000.0000 370,000.00 1.000 370,000.00 ORIGINAL CONTRACT AMOUNT 3,795,769.20 TOTAL WORK COMPLETED 41,307.28 3,103,573.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 31,307.28 3,093,573.35 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 03/31/08 131 109 0 2 70% 92% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER RE REQUEST *** SUSPENDED ON 12/10/07. WRIGHT, GEOFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/08