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 01/29/08 EST. NO.07 TIME 11:59 AM R.E. NAME: KRAFT, DAN 01-454704 --------------------------------------------------------------------------- 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 01/29/08 EST. NO.07 TIME 11:59 AM R.E. NAME: KRAFT, DAN 01-454704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF SPEC AB -1,590.54 03 SUBLETTING ACT VIO. -1,638.84 03 MISSING CEM4401 -10,000.00 04 REC'D CEM 4401 10,000.00 06 0.00 -3,229.38 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402(F) -10,000.00 04 RECEIVED CEM2402(F) 10,000.00 07 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 09/07 -3,000.00 03 PAYROLL REVIEW -10,000.00 04 RETURN 9/07 DEDUCT 3,000.00 04 CERTIFIED PAYROLLS 10,000.00 07 10,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 021 -36,000.00 01 OVERBID ITEM NO. 021 -4,000.00 02 OVERBID ITEM NO. 021 40,000.00 04 0.00 0.00 TOTAL DEDUCTIONS 20,000.00 -3,229.38 PROGRAM CAS145 PAGE 1 DATE 01/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-454704 TIME 11:59 AM ESTIMATE NO. 07 BID OPENING 05/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/26/07 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 01/29/08 LOCATION SEMI-FINAL ESTIMATE 01-LAK-29-7.4/8.0 ------------------- GHILOTTI CONSTRUCTION COMPANY IN LAKE COUNTY NEAR MIDDLETOWN FROM INC 0.9 KM NORTH TO 1.9 KM NORTH OF 246 GHILOTTI AVENUE LUPIYOMA CREEK BRIDGE SANTA ROSA CA 95407 FED. AID NO. ACST-P029(100)E ,PH-P029(100)E SHOULDER WIDENING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 10.0000 3,300.00 364.000 3,640.00 02 CONSTRUCTION SITE MANAGEMENT LS 4,500.0000 4,500.00 1.000 4,500.00 03 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 1.000 2,200.00 PREVENTION PLAN 04 TEMPORARY CHECK DAM M 24.0000 1,272.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 500.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,500.0000 3,500.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 3,390.0000 3,390.00 1.000 3,390.00 S) 08 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 7,000.0000 14,000.00 2.000 14,000.00 S) 10 ABANDON CULVERT EA 3,300.0000 3,300.00 1.000 3,300.00 11 REMOVE FENCE M 6.5000 1,950.00 291.000 1,891.50 12 REMOVE FLARED END SECTION EA 250.0000 250.00 1.000 250.00 13 REMOVE CULVERT EA 2,600.0000 10,400.00 4.000 10,400.00 14 REMOVE PLASTIC PIPE M 16.0000 4,000.00 214.600 3,433.60 15 REMOVE INLET EA 650.0000 1,950.00 2.000 1,300.00 16 REMOVE HEADWALL EA 985.0000 985.00 1.000 985.00 17 RESET MILEPOST MARKER EA 50.0000 100.00 2.000 100.00 18 RESET MARKER EA 50.0000 150.00 0.000 0.00 19 RELOCATE ROADSIDE SIGN EA 350.0000 1,050.00 3.000 1,050.00 20 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.6000 38,346.00 5,940.000 39,204.00 S) 21 CLEARING AND GRUBBING LS 80,000.0000 80,000.00 1.000 80,000.00 22 ROADWAY EXCAVATION M3 32.0000 244,800.00 7,428.100 237,699.20 PROGRAM CAS145 PAGE 2 DATE 01/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-454704 TIME 11:59 AM ESTIMATE NO. 07 BID OPENING 05/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/26/07 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 01/29/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SAND BACKFILL M3 350.0000 2,450.00 6.200 2,170.00 24 DITCH EXCAVATION M3 21.0000 27,930.00 1,264.900 26,562.90 25 STRAW (EROSION CONTROL) TONN 496.0000 3,472.00 3.280 1,626.88 S) 26 FIBER (EROSION CONTROL) KG 0.8000 3,072.00 3,809.500 3,047.60 S) 27 FIBER ROLLS M 12.0000 17,040.00 1,365.700 16,388.40 28 COMPOST (EROSION CONTROL) M3 590.0000 2,655.00 5.600 3,304.00 S) 29 PURE LIVE SEED (EROSION CONTROL) KG 23.0000 5,290.00 287.280 6,607.44 S) 30 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 0.7000 168.00 294.780 206.35 S) 31 STABILIZING EMULSION (EROSION CONTROL) KG 4.7000 1,081.00 272.100 1,278.87 S) 32 CLASS 2 AGGREGATE BASE M3 88.0000 161,040.00 1,878.700 165,325.60 33 SEAL RANDOM CRACKS LNKM 9,000.0000 12,600.00 0.000 0.00 34 ASPHALT CONCRETE (TYPE A) TONN 130.0000 387,400.00 3,206.920 416,899.60 35 ASPHALT CONCRETE TONN 150.0000 174,000.00 961.500 144,225.00 (OPEN GRADED, 25-MM MAXIMUM) 36 PAVING ASPHALT (BINDER-PAVEMENT TONN 2,000.0000 4,600.00 0.000 0.00 REINFORCING FABRIC) 37 PAVEMENT REINFORCING FABRIC M2 3.0000 5,700.00 0.000 0.00 38 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 550.0000 8,800.00 16.100 8,855.00 AREA) 39 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 6.0000 3,360.00 409.900 2,459.40 40 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 6.0000 390.00 559.000 3,354.00 41 CENTERLINE RUMBLE STRIP STA 400.0000 3,200.00 8.150 3,260.00 (AC, GROUND-IN INDENTATIONS) 42 SHOULDER RUMBLE STRIP STA 300.0000 4,200.00 12.890 3,867.00 (AC, GROUND-IN INDENTATIONS, MODIFIED) 43 MINOR CONCRETE (MINOR STRUCTURE) M3 4,500.0000 7,200.00 1.660 7,470.00 F) 44 600 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 1,500.0000 73,500.00 48.750 73,125.00 45 600 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 800.0000 30,400.00 36.900 29,520.00 46 600 MM ALTERNATIVE PIPE CULVERT (TYPE C) M 1,100.0000 26,400.00 23.200 25,520.00 47 600 MM ALTERNATIVE PIPE CULVERT M 1,300.0000 26,000.00 20.000 26,000.00 (TYPE D) 48 525 MM REINFORCED CONCRETE PIPE M 875.0000 4,375.00 5.000 4,375.00 49 50 MM PLASTIC PIPE M 33.0000 2,442.00 93.840 3,096.72 (SUBGRADE DRAIN OUTLET) PROGRAM CAS145 PAGE 3 DATE 01/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-454704 TIME 11:59 AM ESTIMATE NO. 07 BID OPENING 05/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/26/07 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 01/29/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 200 MM PLASTIC PIPE (COLLECTOR SYSTEM) M 31.0000 7,750.00 224.570 6,961.67 51 300 MM STEEL FLARED END SECTION EA 340.0000 340.00 0.000 0.00 52 600 MM STEEL FLARED END SECTION EA 675.0000 1,350.00 2.000 1,350.00 53 525 MM CONCRETE FLARED END SECTION EA 1,950.0000 1,950.00 1.000 1,950.00 54 900 MM PRECAST CONCRETE PIPE INLET M 3,600.0000 3,600.00 0.910 3,276.00 55 ROCK SLOPE PROTECTION M3 155.0000 120,900.00 622.660 96,512.30 (FACING, METHOD B) 56 ROCK SLOPE PROTECTION FABRIC M2 2.1000 2,772.00 1,354.000 2,843.40 57 MISCELLANEOUS IRON AND STEEL KG 4.5000 1,147.50 215.000 967.50 SF) 58 FENCE (TYPE BW, WOOD POST) M 68.0000 21,080.00 293.000 19,924.00 S) 59 DELINEATOR (CLASS 1) EA 35.0000 420.00 21.000 735.00 60 MARKER (CULVERT) EA 35.0000 280.00 10.000 350.00 61 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 6,320.00 4,266.000 8,532.00 S) 62 PAVEMENT MARKER EA 13.0000 2,860.00 222.000 2,886.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 01/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-454704 TIME 11:59 AM ESTIMATE NO. 07 BID OPENING 05/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/26/07 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 01/29/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,587,175.93 ADJUSTMENT OF COMPENSATION 0.00 59,967.51 EXTRA WORK 0.00 160,671.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,807,814.87 63 MOBILIZATION LS 83,500.0000 83,500.00 1.000 83,500.00 ORIGINAL CONTRACT AMOUNT 1,727,977.50 TOTAL WORK COMPLETED 0.00 1,891,314.87 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,000.00 -3,229.38 TOTAL 20,000.00 1,888,085.49 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 021 CLEARING AND GRUBBING 40,000.00 80,000.00 40,000.00 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 06/06/07 60 06/20/07 06/21/07 10/26/07 77 11 18 0 100% 100% KRAFT, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/29/08