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 09/22/05 EST. NO.01 TIME 12:20 PM R.E. NAME: BADE, TIM 02-0C7604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 535.86 E.W. @ F.A.(+) 090105 N 0901 0 0002 1,004.19 090605 N 0906 0 1,540.05 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 1,540.05 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 09/22/05 EST. NO.01 TIME 12:20 PM R.E. NAME: BADE, TIM 02-0C7604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C7604 TIME 12:20 PM ESTIMATE NO. 01 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 09/22/05 LOCATION RERUN PROGRESS ESTIMATE 02-SHA-299-31.2/31.7 ----------------------- BLAISDELL CONSTRUCTION INC IN SHASTA COUNTY AT BELLA VISTA P O BOX 493459 FROM 0.3 KM WEST OF KMS DRIVE TO REDDING CA 960493459 0.2 KM EAST OF DRY CREEK ROAD FED. AID NO. ACST-P299(148)E ,PHG-P299(148)E SIGNALIZE INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 0.750 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.200 500.00 0.200 500.00 03 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.740 2,960.00 0.740 2,960.00 S) 04 TRAFFIC CONTROL SYSTEM LS 22,250.0000 22,250.00 0.470 10,457.50 0.470 10,457.50 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,500.0000 8,500.00 0.470 3,995.00 0.470 3,995.00 S) 06 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 25.0000 4,500.00 0.000 0.00 S) 07 REMOVE PAVEMENT MARKING M2 50.0000 950.00 0.000 0.00 S) 08 REMOVE PAVEMENT MARKER EA 25.0000 2,250.00 0.000 0.00 S) 09 REMOVE ROADSIDE SIGN EA 500.0000 1,500.00 0.000 0.00 10 RESET ROADSIDE SIGN EA 800.0000 800.00 0.000 0.00 11 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 5,700.00 0.000 0.00 S) 12 REMOVE CONCRETE CURB M3 2,500.0000 2,000.00 0.800 2,000.00 0.800 2,000.00 S) 13 ROADWAY EXCAVATION M3 250.0000 25,000.00 75.000 18,750.00 75.000 18,750.00 S) 14 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500.00 15 IMPORTED MATERIAL (SHOULDER BACKING) TONN 160.0000 4,000.00 0.000 0.00 S) 16 STRAW (EROSION CONTROL) TONN 1,500.0000 600.00 0.000 0.00 S) 17 FIBER (EROSION CONTROL) KG 20.0000 860.00 0.000 0.00 S) 18 COMPOST (EROSION CONTROL) M3 300.0000 120.00 0.000 0.00 S) 19 SEED (EROSION CONTROL) KG 300.0000 2,100.00 0.000 0.00 S) 20 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 14.0000 210.00 0.000 0.00 S) 21 STABILIZING EMULSION (EROSION CONTROL) KG 20.0000 300.00 0.000 0.00 S) 22 CLASS 2 AGGREGATE BASE M3 150.0000 11,250.00 51.500 7,725.00 51.500 7,725.00 S) PROGRAM CAS145 PAGE 2 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C7604 TIME 12:20 PM ESTIMATE NO. 01 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 09/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ASPHALT CONCRETE TONN 100.0000 30,000.00 0.000 0.00 S) 24 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 150.0000 4,500.00 0.000 0.00 S) AREA) 25 ROADSIDE SIGN - ONE POST EA 650.0000 650.00 0.000 0.00 26 ROADSIDE SIGN - TWO POST EA 1,100.0000 1,100.00 0.000 0.00 27 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 525.0000 2,625.00 0.000 0.00 METHOD) 28 ROCK SLOPE PROTECTION M3 850.0000 2,550.00 0.000 0.00 S) (BACKING NO. 3, METHOD B) 29 MINOR CONCRETE (MISCELLANEOUS M3 3,200.0000 60,800.00 14.490 46,368.00 14.490 46,368.00 S) CONSTRUCTION) 30 THERMOPLASTIC PAVEMENT MARKING M2 49.0000 3,283.00 0.000 0.00 S) 31 THERMOPLASTIC TRAFFIC STRIPE M 6.0000 4,980.00 0.000 0.00 S) (SPRAYABLE) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 1,650.00 0.000 0.00 S) 33 SIGNAL AND LIGHTING LS 73,500.0000 73,500.00 0.229 16,831.50 0.229 16,831.50 34 FLASHING BEACON SYSTEM LS 57,000.0000 57,000.00 0.651 37,107.00 0.651 37,107.00 PROGRAM CAS145 PAGE 3 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0C7604 TIME 12:20 PM ESTIMATE NO. 01 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BADE, TIM DATE OF THIS ESTIMATE 09/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 150,694.00 150,694.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,540.05 1,540.05 SUBTOTAL AMOUNT EARNED 152,234.05 152,234.05 ORIGINAL CONTRACT AMOUNT 349,028.00 TOTAL WORK COMPLETED 152,234.05 152,234.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 152,234.05 152,234.05 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 06/23/05 30 08/30/05 08/30/05 10/20/05 14 0 0 0 39% 47% PROGRESS IS SATISFACTORY BADE, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/05