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 06/17/05 EST. NO.03 TIME 04:35 PM R.E. NAME: STILES, DAN 01-452804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 06/17/05 EST. NO.03 TIME 04:35 PM R.E. NAME: STILES, DAN 01-452804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 6/05 -10,000.00 03 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452804 TIME 04:35 PM ESTIMATE NO. 03 BID OPENING 11/23/04 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: STILES, DAN DATE OF THIS ESTIMATE 06/17/05 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-20-0.5/4.4 ----------------------- ARGONAUT CONSTRUCTORS IN MENDOCINO COUNTY NEAR FORT BRAGG P O BOX 639 FROM 0.3 KM EAST OF SOUTH HARBOR SANTA ROSA CA 95402 DRIVE TO 3.4 KM EAST OF GRAVEL PIT ROAD FED. AID NO. N O N E RESURFACE ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.000 0.00 03 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.850 6,375.00 04 TRAFFIC CONTROL SYSTEM LS 50,500.0000 50,500.00 0.650 32,825.00 0.650 32,825.00 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,750.0000 5,500.00 1.000 2,750.00 1.000 2,750.00 06 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 0.9100 45,500.00 51,997.710 47,317.92 51,997.710 47,317.92 07 IMPORTED MATERIAL (SHOULDER BACKING) TONN 75.0000 20,250.00 128.970 9,672.75 128.970 9,672.75 08 REPLACE ASPHALT CONCRETE SURFACING M3 323.0000 33,269.00 100.042 32,313.57 100.042 32,313.57 09 ASPHALT CONCRETE (TYPE A) TONN 77.5000 368,125.00 3,700.762 286,809.06 3,700.762 286,809.06 10 CENTERLINE RUMBLE STRIP (GROUND IN) STA 250.0000 6,250.00 0.000 0.00 11 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 22,050.00 0.000 0.00 S) 12 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7000 189.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 13 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6500 377.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 14 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 6,720.00 0.000 0.00 S) 15 DETECTOR LOOP LS 27,255.0000 27,255.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 06/17/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-452804 TIME 04:35 PM ESTIMATE NO. 03 BID OPENING 11/23/04 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: STILES, DAN DATE OF THIS ESTIMATE 06/17/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 411,688.30 419,563.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 411,688.30 419,563.30 ORIGINAL CONTRACT AMOUNT 596,485.00 TOTAL WORK COMPLETED 411,688.30 419,563.30 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 401,688.30 409,563.30 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 12/29/04 40 05/11/05 01/13/05 07/18/05 21 88 0 0 67% 53% PROGRESS IS SATISFACTORY STILES, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/05