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 04/08/15 EST. NO. 014 TIME 02:10 PM R.E. NAME: KRAFT, DAN 01-0A0604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 020 0001 50,000.00 A.C. @ L.S.(+) 040715 N 1 0 50,000.00 TOTAL THIS ESTIMATE 1,008,477.07 TOTAL PREVIOUS ESTIMATE 1,058,477.07 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 04/08/15 EST. NO. 014 TIME 02:10 PM R.E. NAME: KRAFT, DAN 01-0A0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM UPDATE -10,000.00 004 NONCMPLIANT PROGRESS -16,000.00 004 FAILING HMA COMPACTN -7,757.32 005 REC'D CPM UPDATE 10,000.00 005 RTN NON-COMPL PROGRS 16,000.00 005 XTRA JMF VERIFICATN -6,000.00 005 MISSING FNL CEM4401 -10,000.00 006 MISSING CPMS/CEM2402 -10,000.00 007 RECEIVED FNL CEM4401 10,000.00 007 RTN XTRA JMF VERIFIC 6,000.00 007 3XTRA JMF VER TEICHT -9,000.00 007 3XTRA JMF VER CEMEX -9,000.00 007 CPM DEDUCTION -2,500.00 009 RECEIVED CEM2402S 10,000.00 009 0.00 -28,257.32 LABOR COMPLIANCE VIOLATION PER LTR DATED 9/11 -10,000.00 003 PER LTR DATED 10/11 -10,000.00 004 PER LTR DATED 11/11 -1,000.00 005 RETURN 10/11 DEDUCT 10,000.00 005 RETURN 9/11 DEDUCT 10,000.00 005 CERTIFIED PAYROLLS -10,000.00 006 CERTIFIED PAYROLLS 11,000.00 009 0.00 0.00 LIQUIDATED DAMAGES ANTICIPATED LD'S -60,000.00 005 ANTICIPATED LD'S 60,000.00 006 30 DAYS @ $3000/DAY -90,000.00 006 24 DAYS @ $3000/DAY -72,000.00 007 30 DAYS @ $3000/DAY 90,000.00 007 1 DAY @ $3000/DAY 3,000.00 008 RETURN LIQ DAMAGES 69,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 -28,257.32 PROGRAM CAS145 PAGE 1 DATE 04/08/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A0604 TIME 02:10 PM ESTIMATE NO. 014 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/09/11 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 04/08/15 LOCATION FINAL ESTIMATE 01-LAK-20-31.8/37.1 -------------- ARGONAUT CONSTRUCTORS IN LAKE COUNTY NEAR CLEARLAKE OAKS P O BOX 639 FROM 0.2 MILES EAST OF ROUTE 20/53 SANTA ROSA CA 95402 JUNCTION TO NORTH FORK CACHE CREEK BRIDGE FED. AID NO. N O N E COLD IN PLACE RECYCLE WITH OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 200.0000 200.00 1.000 200 002 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 1.000 800 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 3,600.0000 3,600.00 1.000 3,600 004 TRAFFIC CONTROL SYSTEM LS 235,000.0000 235,000.00 1.000 235,000 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 16.0000 6,080.00 45.000 720 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 19,450.00 41,764.000 20,882 007 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 9,000.00 3.000 9,000 008 REMOVE METAL BEAM GUARD RAILING LF 9.0000 4,050.00 0.000 0 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 360.00 0.000 0 010 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 14,900.00 1,890.000 1,890 011 RECONSTRUCT METAL BEAM GUARD RAILING LF 14.0000 70,420.00 0.000 0 (WOOD POST) 012 RECONSTRUCT TERMINAL SYSTEM EA 750.0000 750.00 0.000 0 013 RESET MARKER EA 90.0000 1,260.00 0.000 0 014 RESET ROADSIDE SIGN (ONE POST) EA 90.0000 90.00 0.000 0 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 17,640.00 1,089.500 3,813 016 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 017 IMPORTED MATERIAL (SHOULDER BACKING) TON 29.0000 112,810.00 2,018.350 58,532 018 SAND COVER TON 122.0000 25,620.00 77.700 9,479 019 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,250.0000 37,500.00 13.980 17,475 020 EMULSIFIED RECYCLING AGENT TON 550.0000 434,500.00 468.370 257,603 021 COLD IN-PLACE RECYCLING ADDITIVE TON 500.0000 60,000.00 0.000 0 022 COLD IN-PLACE RECYCLING SQYD 4.0000 452,000.00 77,694.000 310,776 PROGRAM CAS145 PAGE 2 DATE 04/08/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A0604 TIME 02:10 PM ESTIMATE NO. 014 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/09/11 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 04/08/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 76.0000 1,185,600.00 14,100.240 1,071,618 024 CENTERLINE RUMBLESTRIP STA 7.0000 1,330.00 185.000 1,295 025 DATA CORE LS 6,000.0000 6,000.00 1.000 6,000 026 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 0.9000 6,723.00 5,986.000 5,387 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.9000 6,687.00 5,077.000 4,569 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.9000 5,355.00 0.000 0 029 TACK COAT TON 470.0000 22,560.00 25.060 11,778 030 GUARD RAILING DELINEATOR EA 20.0000 1,880.00 0.000 0 031 OBJECT MARKER (TYPE L-1) EA 50.0000 200.00 0.000 0 032 METAL BEAM GUARD RAILING (WOOD POST) LF 24.0000 600.00 0.000 0 033 WEED CONTROL MAT (FIBER) SQYD 46.0000 90,620.00 0.000 0 034 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 675.0000 3,375.00 0.000 0 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 9,000.00 0.000 0 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 12,000.00 0.000 0 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 40,520.00 103,035.000 41,214 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 265.00 453.000 226 039 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,000.00 552.000 2,208 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 212.00 1,062.000 212 (BROKEN 12-3) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 3,880.00 24,248.000 4,849 (BROKEN 36-12) 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,400.00 828.000 2,484 043 PAVEMENT MARKER EA 6.0000 8,820.00 1,602.000 9,612 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 04/08/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A0604 TIME 02:10 PM ESTIMATE NO. 014 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/09/11 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 04/08/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,092,725.94 ADJUSTMENT OF COMPENSATION 50,000.00 123,645.85 EXTRA WORK 0.00 934,831.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 50,000.00 3,151,203.01 044 MOBILIZATION LS 303,000.0000 303,000.00 1.000 303,000 ORIGINAL CONTRACT AMOUNT 3,220,557.00 TOTAL WORK COMPLETED 50,000.00 3,454,203.01 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -28,257.32 TOTAL 50,000.00 3,425,945.69 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/01/11 70 08/11/11 06/16/11 12/09/11 98 23 12 16 100% 100% KRAFT, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/08/15