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 09/26/07 EST. NO.08 TIME 12:43 PM R.E. NAME: STEVE ELKINS 02-3621U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 955.91 E.W. @ F.A.(+) 050907 N 0001 0 0002 3,487.09 051607 N 0002 0 0003 2,814.72 051707 N 0003 0 0004 1,388.42 061307 N 0004 0 0005 728.54 062807 N 0005 0 0006 466.34 062907 N 0006 0 0007 688.42 051007 N 1 0 004 0001 3,641.77 E.W. @ F.A.(+) 050807 N 0001 0 0002 2,020.56 050907 N 0002 0 0003 4,593.88 051007 N 0003 0 0004 3,000.73 051107 N 0004 0 0005 1,605.66 051407 N 0005 0 25,392.04 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 25,392.04 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 09/26/07 EST. NO.08 TIME 12:43 PM R.E. NAME: STEVE ELKINS 02-3621U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 010 -380.00 03 OVERBID ITEM NO. 010 -20.00 08 -20.00 -400.00 TOTAL DEDUCTIONS -20.00 -400.00 PROGRAM CAS145 PAGE 1 DATE 09/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3621U4 TIME 12:43 PM ESTIMATE NO. 08 BID OPENING 09/06/06 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: STEVE ELKINS DATE OF THIS ESTIMATE 09/26/07 LOCATION PROGRESS ESTIMATE 02-SHA-5734 ----------------- DONALD F. GALLINO, INC. IN SHASTA COUNTY IN REDDING AT P.O. BOX 493526 REDDING MAINTENANCE STATION REDDING, CA 96049-3526 FED. AID NO. N O N E EXPAND EXISTING MAINTENANCE STATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,025.0000 2,025.00 0.750 1,518.75 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 10,800.0000 10,800.00 0.487 5,259.60 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,700.0000 2,700.00 0.800 2,160.00 04 ABANDON CULVERT M 97.2000 6,318.00 64.300 6,249.96 05 ABANDON INLET EA 1,296.0000 1,296.00 1.000 1,296.00 06 RELOCATE CHAIN LINK FENCE M 154.8300 13,315.38 0.000 0.00 07 RELOCATE GATE EA 3,032.6400 6,065.28 0.000 0.00 08 ADJUST FRAME AND COVER TO GRADE EA 1,404.0000 2,808.00 0.000 0.00 09 REMOVE CONCRETE M3 156.6000 4,541.40 3.000 469.80 24.400 3,821.04 10 CLEARING AND GRUBBING LS 5,400.0000 5,400.00 0.050 270.00 1.000 5,400.00 11 ROADWAY EXCAVATION M3 16.0400 129,282.40 1,207.000 19,360.28 9,260.000 148,530.40 12 SUBGRADE ENHANCEMENT FABRIC M2 2.1600 19,267.20 0.000 0.00 13 HIGHWAY PLANTING LS 39,960.0000 39,960.00 0.000 0.00 14 IMPORTED TOPSOIL M3 73.4400 14,688.00 0.000 0.00 15 STRAW (EROSION CONTROL) KG 10.8000 864.00 0.000 0.00 16 COMPOST (EROSION CONTROL) M3 432.0000 43.20 0.000 0.00 17 PURE LIVE SEED (EROSION CONTROL) KG 1,026.0000 513.00 0.000 0.00 18 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 21.6000 64.80 0.000 0.00 19 PLANT ESTABLISHMENT WORK LS 3,364.2000 3,364.20 0.000 0.00 20 IRRIGATION SYSTEM LS 33,197.0000 33,197.00 0.000 0.00 21 150 MM CONDUIT (CROSSOVER) M 127.0600 4,320.04 0.000 0.00 22 CLASS 2 AGGREGATE BASE M3 64.8000 215,784.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3621U4 TIME 12:43 PM ESTIMATE NO. 08 BID OPENING 09/06/06 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: STEVE ELKINS DATE OF THIS ESTIMATE 09/26/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ASPHALT CONCRETE (TYPE A) TONN 110.1600 295,228.80 0.000 0.00 24 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 39.9600 12,387.60 0.000 0.00 25 CLASS 1 CONCRETE (PIPE COVER) M3 405.0000 6,480.00 14.000 5,670.00 26 CLASS 4 CONCRETE (BACKFILL) M3 216.0000 4,968.00 22.300 4,816.80 27 MINOR CONCRETE (MINOR STRUCTURE) M3 2,916.0000 10,206.00 0.000 0.00 F) 28 BAR REINFORCING STEEL KG 5.4000 5,670.00 750.000 4,050.00 F) 29 375 MM ALTERNATIVE PIPE CULVERT M 178.2000 9,979.20 56.200 10,014.84 30 450 MM ALTERNATIVE PIPE CULVERT M 276.4800 22,947.84 78.800 21,786.62 31 ROCK SLOPE PROTECTION TONN 81.0000 16,200.00 113.940 9,229.14 376.140 30,467.34 (FACING, METHOD B) 32 ROCK SLOPE PROTECTION FABRIC M2 2.9700 1,188.00 66.670 198.01 346.670 1,029.61 33 MINOR CONCRETE (VALLEY GUTTER) M3 685.8000 10,972.80 0.000 0.00 34 MINOR CONCRETE (CURB, SIDEWALK AND M3 788.4000 13,402.80 0.000 0.00 CURB RAMP) 35 MISCELLANEOUS IRON AND STEEL KG 5.4000 2,581.20 0.000 0.00 F) 36 CHAIN LINK FENCE (TYPE CL-1.8, M 177.1500 74,403.00 0.000 0.00 EXTENSION ARM) 37 ROLLING CHAIN LINK GATE EA 3,466.8000 3,466.80 0.000 0.00 38 LIGHTING LS 187,266.6000 187,266.60 0.308 57,678.11 0.308 57,678.11 39 BUILDING WORK LS 2349,000.0000 2,349,000.00 0.034 79,866.00 0.525 1,233,225.00 PROGRAM CAS145 PAGE 3 DATE 09/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3621U4 TIME 12:43 PM ESTIMATE NO. 08 BID OPENING 09/06/06 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: STEVE ELKINS DATE OF THIS ESTIMATE 09/26/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 167,071.34 1,542,974.07 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,392.04 25,392.04 SUBTOTAL AMOUNT EARNED 192,463.38 1,568,366.11 ORIGINAL CONTRACT AMOUNT 3,542,965.54 TOTAL WORK COMPLETED 192,463.38 1,568,366.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -20.00 -400.00 TOTAL 192,443.38 1,567,966.11 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 010 CLEARING AND GRUBBING 5,000.00 5,400.00 400.00 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 09/21/06 300 01/10/07 10/06/06 12/01/07 109 129 0 0 43% 52% PROGRESS IS SATISFACTORY STEVE ELKINS RESIDENT ENGINEER PROGRAM CAS145 DATE 09/26/07