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 10/11/05 EST. NO.06 TIME 01:12 PM R.E. NAME: KRAFT, DAN 01-451104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0007 2,357.50 E.W. @ F.A.(+) 050305 N 0057.0 008 0004-1 -15,100.00 E.W. @ U.P (+) 042705 N 0053.0 DAO CORRECTING ENTRY 0004-2 20,000.00 042705 N 0053.0 DAO CORRECTING ENTRY 7,257.50 TOTAL THIS ESTIMATE 179,242.18 TOTAL PREVIOUS ESTIMATE 186,499.68 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 10/11/05 EST. NO.06 TIME 01:12 PM R.E. NAME: KRAFT, DAN 01-451104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-OF-STATE INSPECT -5,000.00 02 OUT-OF-STATE INSPECT -5,000.00 03 PENDING CCO #4 -250.00 04 CCO #4 APPROVED 250.00 06 250.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402(F) -10,000.00 04 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 5/05 -10,000.00 02 PER LTR DATED 06/05 -10,000.00 03 REL DEDUCTION EST #2 10,000.00 03 MISSING PAYROLLS -10,000.00 04 RECEIVED PAYROLLS 20,000.00 06 20,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 002 -1,125.00 01 OVERBID ITEM NO. 002 -375.00 03 OVERBID ITEM NO. 002 1,500.00 04 0.00 0.00 TOTAL DEDUCTIONS 20,250.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 10/11/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-451104 TIME 01:12 PM ESTIMATE NO. 06 BID OPENING 02/15/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 10/11/05 LOCATION RERUN SEMI-FINAL ESTIMATE 01-LAK-20-31.1/31.8 ------------------------- BALDWIN CONTRACTING COMPANY, I IN LAKE COUNTY NEAR CLEAR LAKE OAKS NC. ON ROUTE 20 FROM 0.9 KM WEST OF P.O. BOX 311 ROUTE 53 TO 0.3 KM EAST OF ROUTE 53 MARYSVILLE, CA 95901 AND ON ROUTE 53 AT ROUTE 20 INTERSECTION FED. AID NO. ACST-X033(62)E ,PH-X033(62)E MODIFY INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 20.0000 1,400.00 70.000 1,400.00 02 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 1.000 2,500.00 PROGRAM 03 WATER POLLUTION CONTROL LS 6,000.0000 6,000.00 1.000 6,000.00 04 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000.00 S) 05 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000.00 S) 06 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 210.00 9.000 315.00 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 12,000.00 3.000 9,000.00 08 ABANDON CULVERT EA 3,000.0000 3,000.00 0.000 0.00 09 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 25.0000 1,100.00 37.600 940.00 10 REMOVE ASPHALT CONCRETE DIKE M 2.0000 500.00 241.600 483.20 11 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000.00 12 SALVAGE ROADSIDE SIGN EA 200.0000 1,000.00 5.000 1,000.00 13 RELOCATE ROADSIDE SIGN (WOOD POST) EA 300.0000 600.00 2.000 600.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 15.0000 12,300.00 671.200 10,068.00 S) 15 ROADWAY EXCAVATION M3 45.0000 36,000.00 803.400 36,153.00 16 IMPORTED MATERIAL (SHOULDER BACKING) TONN 45.0000 9,900.00 201.140 9,051.30 17 WEED CONTROL MAT (FIBER) M2 250.0000 6,000.00 23.040 5,760.00 S) 18 STRAW (EROSION CONTROL) TONN 200.0000 400.00 1.400 280.00 S) 19 FIBER (EROSION CONTROL) KG 1.0000 1,560.00 1,179.000 1,179.00 S) 20 COMPOST (EROSION CONTROL) M3 400.0000 720.00 1.360 544.00 S) 21 PURE LIVE SEED (EROSION CONTROL) KG 30.0000 2,190.00 54.750 1,642.50 S) 22 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 2.0000 260.00 90.700 181.40 S) PROGRAM CAS145 PAGE 2 DATE 10/11/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-451104 TIME 01:12 PM ESTIMATE NO. 06 BID OPENING 02/15/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 10/11/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STABILIZING EMULSION (EROSION CONTROL) KG 3.0000 273.00 68.000 204.00 S) 24 CLASS 2 AGGREGATE BASE M3 60.0000 27,600.00 302.700 18,162.00 25 ASPHALT CONCRETE (TYPE A) TONN 65.0000 65,650.00 1,031.360 67,038.40 26 ASPHALT CONCRETE (OPEN GRADED) (25 MM) TONN 70.0000 156,100.00 1,798.540 125,897.80 27 PAVEMENT REINFORCING FABRIC M2 8.0000 4,032.00 348.700 2,789.60 28 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 30.0000 1,950.00 80.150 2,404.50 AREA) 29 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 18.0000 3,420.00 281.000 5,058.00 30 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 15.0000 26,490.00 1,766.000 26,490.00 SF) 31 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 3.0000 5,298.00 1,766.000 5,298.00 SF) 32 914 MM CAST-IN-DRILLED-HOLE CONCRETE M 3,200.0000 12,800.00 4.000 12,800.00 PILE (SIGN FOUNDATION) 33 ROADSIDE SIGN - ONE POST EA 250.0000 2,000.00 8.000 2,000.00 34 DELINEATOR (CLASS 1) EA 30.0000 240.00 19.000 570.00 35 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 4,000.00 77.080 3,854.00 S) 36 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 8,184.00 3,696.000 8,131.20 S) 37 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.4000 2,376.00 486.250 2,139.50 S) 38 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 260.00 65.000 260.00 S) (BROKEN 3.66 M - 0.92 M) 39 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 208.00 30.000 120.00 S) (BROKEN 1.83 M - 0.30 M) 40 PAINT TRAFFIC STRIPE (1-COAT) M 1.3000 390.00 291.000 378.30 S) 41 PAVEMENT MARKER EA 11.0000 3,300.00 307.000 3,377.00 S) (RETROREFLECTIVE-RECESSED) 42 MODIFY ELECTRICAL SYSTEMS LS 76,000.0000 76,000.00 1.000 76,000.00 S) PROGRAM CAS145 PAGE 3 DATE 10/11/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-451104 TIME 01:12 PM ESTIMATE NO. 06 BID OPENING 02/15/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/05 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 10/11/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 511,069.70 ADJUSTMENT OF COMPENSATION 0.00 3,849.75 EXTRA WORK 7,257.50 182,649.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 7,257.50 697,569.38 43 MOBILIZATION LS 60,000.0000 60,000.00 1.000 60,000.00 ORIGINAL CONTRACT AMOUNT 619,211.00 TOTAL WORK COMPLETED 7,257.50 757,569.38 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,250.00 -20,000.00 TOTAL 27,507.50 737,569.38 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 002 PREPARE WATER POLLUTION CONTROL 1,000.00 2,500.00 1,500.00 PROGRAM 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 03/15/05 65 03/28/05 03/21/05 06/20/05 83 10 9 9 100% 100% KRAFT, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/11/05