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 06/16/06 EST. NO.02 TIME 08:04 AM R.E. NAME: HAL STREATER 04-1S3224 --------------------------------------------------------------------------- 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 0005 2,305.79 E.W. @ F.A.(+) 031006 N 0005.0 0010 441.05 031706 N 0010.0 0011-1 -1,873.98 031506 N 0011.0 DAO CORRECTING ENTRY 0011-2 864.99 031506 N 0011.0 DAO CORRECTING ENTRY 0012-1 -1,743.33 031706 N 0012.0 DAO CORRECTING ENTRY 0012-2 799.67 031706 N 0012.0 DAO CORRECTING ENTRY 0016 316.45 041406 N 0016.0 0017 11,420.64 042106 N 0017.0 0022 469.96 050906 N 0022.0 0024 332.10 051106 N 0024.0 0026 583.69 051506 N 0026.0 0027 616.72 051606 N 0027.0 0028 501.80 051706 N 0028.0 0029 350.77 051806 N 0029.0 0030 100.36 051906 N 0030.0 15,486.68 TOTAL THIS ESTIMATE 12,080.72 TOTAL PREVIOUS ESTIMATE 27,567.40 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 06/16/06 EST. NO.02 TIME 08:04 AM R.E. NAME: HAL STREATER 04-1S3224 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S3224 TIME 08:04 AM ESTIMATE NO. 02 BID OPENING 08/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: HAL STREATER DATE OF THIS ESTIMATE 06/16/06 LOCATION PROGRESS ESTIMATE 04-SON-116-8.3/ .0 ----------------- GORDON N BALL IN SONOMA COUNTY NEAR MONTE RIO AT 333 CAMILLE AVENUE 0.8 KM EAST OF HOHEMIAN HIGHWAY ALAMO, CA 94507 FED. AID NO. ER-35L9(4)E CONSTRUCT TIEBACK WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 RELOCATE WATER VALVE EA 3,000.0000 6,000.00 0.000 0.00 02 TEMPORARY FENCE (TYPE CL-1.8) M 45.0000 1,350.00 30.000 1,350.00 03 1.2 M TEMPORARY CHAIN LINK GATE EA 600.0000 600.00 1.000 600.00 (TYPE CL-1.8) 04 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.750 750.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.200 600.00 06 CONSTRUCTION SITE DEWATERING AND L 0.0700 21,210.00 10,000.000 700.00 10,000.000 700.00 NON-STORM WATER DISCHARGE CONTROL 07 TEMPORARY HYDRAULIC MULCH (BFM) M2 1.0000 883.00 0.000 0.00 08 TEMPORARY SILT FENCE M 20.0000 5,000.00 45.700 914.00 09 TEMPORARY PERIMETER FENCE M 150.0000 31,950.00 91.500 13,725.00 (TYPE WM 1.8) 10 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 1,000.00 1.000 1,000.00 11 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 1,000.00 0.000 0.00 12 TEMPORARY COVER M2 1.0000 1,200.00 0.000 0.00 13 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 0.000 0.00 14 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.050 150.00 0.850 2,550.00 S) 15 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.150 15,000.00 0.300 30,000.00 S) 16 TEMPORARY PAVEMENT MARKING (TAPE) M2 500.0000 1,500.00 2.040 1,020.00 S) 17 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 1,050.00 21.000 525.00 S) 18 TEMPORARY SIGNAL SYSTEM LS 50,000.0000 50,000.00 1.000 50,000.00 S) 19 TEMPORARY RAILING (TYPE K) M 95.0000 26,600.00 115.850 11,005.75 115.850 11,005.75 S) 20 TEMPORARY CRASH CUSHION MODULE EA 175.0000 12,600.00 22.000 3,850.00 22.000 3,850.00 S) 21 REMOVE TRAFFIC STRIPE M 20.0000 4,600.00 460.000 9,200.00 22 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 PROGRAM CAS145 PAGE 2 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S3224 TIME 08:04 AM ESTIMATE NO. 02 BID OPENING 08/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: HAL STREATER DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE TREE EA 5,000.0000 10,000.00 3.000 15,000.00 24 STRUCTURE EXCAVATION (SOLDIER PILE WALL) M3 80.0000 11,200.00 140.000 11,200.00 F) 25 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 150.0000 93,000.00 0.000 0.00 F) 26 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 45.0000 5,850.00 0.000 0.00 F) 27 STRUCTURE BACKFILL (SOLDIER PILE WALL) M3 100.0000 1,100.00 11.000 1,100.00 11.000 1,100.00 F) 28 SOIL NAIL ASSEMBLY M 125.0000 275,000.00 0.000 0.00 29 HIGHWAY PLANTING LS 15,000.0000 15,000.00 0.000 0.00 S) 30 STRAW (EROSION CONTROL) TONN 1,000.0000 500.00 0.000 0.00 S) 31 FIBER (EROSION CONTROL) KG 3.0000 225.00 0.000 0.00 S) 32 COMPOST (EROSION CONTROL) M3 500.0000 500.00 0.000 0.00 S) 33 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 4,000.00 0.000 0.00 S) 34 PURE LIVE SEED (EROSION CONTROL) KG 200.0000 1,200.00 0.000 0.00 S) 35 STABILIZING EMULSION (EROSION CONTROL) KG 15.0000 240.00 0.000 0.00 S) 36 CLASS 4 AGGREGATE SUBBASE M3 100.0000 1,700.00 0.000 0.00 37 ASPHALT CONCRETE (TYPE A) TONN 150.0000 10,500.00 0.000 0.00 38 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 50.0000 1,750.00 0.000 0.00 39 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 40 STEEL SOLDIER PILE (W 360 X 592) M 725.0000 456,750.00 232.900 168,852.50 619.000 448,775.00 41 TIEBACK ANCHOR EA 7,000.0000 728,000.00 6.000 42,000.00 6.000 42,000.00 S) 42 TIEBACK LOAD MONITORING SYSTEM LS 50,000.0000 50,000.00 0.000 0.00 S) 43 STRUCTURAL CONCRETE, WALER M3 800.0000 177,600.00 0.000 0.00 F) 44 CLASS 1 CONCRETE (BACKFILL) M3 200.0000 48,800.00 94.900 18,980.00 244.000 48,800.00 F) 45 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 16,200.00 0.000 0.00 F) 46 ARCHITECTURAL TEXTURE M2 130.0000 44,200.00 -389.200 -50,596.00 0.000 0.00 F) (TEXTURED SHOTCRETE) 47 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 48 BAR REINFORCING STEEL KG 2.5000 176,000.00 0.000 0.00 SF)(WALER) 49 SHOTCRETE M3 1,200.0000 103,200.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S3224 TIME 08:04 AM ESTIMATE NO. 02 BID OPENING 08/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: HAL STREATER DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 450 MM ALTERNATIVE PIPE CULVERT M 500.0000 7,500.00 0.000 0.00 51 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 52 FURNISH AND INSTALL DRAIN PIPE M 10.0000 1,840.00 0.000 0.00 (HORIZONTAL DRAIN) 53 DRILL HOLE (HORIZONTAL DRAIN) M 150.0000 22,500.00 0.000 0.00 54 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 55 MINOR CONCRETE (GUTTER) M 400.0000 24,000.00 0.000 0.00 F) 56 MISCELLANEOUS IRON AND STEEL KG 3.0000 1,044.00 0.000 0.00 SF) 57 METAL BEAM GUARD RAILING (WOOD POST) M 65.0000 10,400.00 0.000 0.00 S) 58 CABLE RAILING M 80.0000 4,800.00 0.000 0.00 SF) 59 ALTERNATIVE FLARED TERMINAL SYSTEM EA 4,000.0000 12,000.00 0.000 0.00 S) 60 PAINT TRAFFIC STRIPE (2-COAT) M 8.0000 3,920.00 0.000 0.00 S) 61 PAVEMENT MARKINGS (TAPE) M2 25.0000 75.00 0.000 0.00 S) 62 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 680.00 0.000 0.00 S) 63 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 64 765 MM DRILLED HOLE M 450.0000 285,750.00 624.000 280,800.00 624.000 280,800.00 65 MINOR CONCRETE (LOWER GUTTER) M3 1,000.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S3224 TIME 08:04 AM ESTIMATE NO. 02 BID OPENING 08/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: HAL STREATER DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 491,842.25 985,464.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,486.68 27,567.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 507,328.93 1,013,032.15 66 MOBILIZATION LS 300,000.0000 300,000.00 0.950 285,000.00 ORIGINAL CONTRACT AMOUNT 3,196,167.00 TOTAL WORK COMPLETED 507,328.93 1,298,032.15 MATERIALS ON HAND ON SITE 41,843.68 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 507,328.93 1,339,875.83 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 10/28/05 180 11/24/05 05/08/06 04/24/07 28 119 0 0 40% 16% PROGRESS IS SATISFACTORY HAL STREATER RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 06/16/06