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 01/31/07 EST. NO.14 TIME 09:18 AM R.E. NAME: GREENE, DAVID 02-373904 --------------------------------------------------------------------------- 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 20,803.46 A.C. @ L.S.(+) 121806 N 1 0 20,803.46 TOTAL THIS ESTIMATE 196,100.65 TOTAL PREVIOUS ESTIMATE 216,904.11 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 01/31/07 EST. NO.14 TIME 09:18 AM R.E. NAME: GREENE, DAVID 02-373904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FHWA 47 -10,000.00 14 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402(F) -10,000.00 14 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 13 0.00 -10,000.00 TOTAL DEDUCTIONS -20,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 01/31/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-373904 TIME 09:18 AM ESTIMATE NO. 14 BID OPENING 05/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/08/06 R.E. NAME: GREENE, DAVID DATE OF THIS ESTIMATE 01/31/07 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 02-LAS-395-24.8/32.4 ---------------------------------------- BALDWIN CONTRACTING COMPANY IN LASSEN COUNTY NEAR DOYLE FROM INC 0.2 KM NORTH OF WILLOW RANCH CREEK 1764 SKYWAY BRIDGE TO 1.4 KM NORTH OF GARNIER CHICO CA 95928 ROAD (KP 39.9/49.4) FED. AID NO. ACST-P395(208)E ,PH-P395(208)E WIDEN EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500.00 0.750 3,750.00 02 TIME-RELATED OVERHEAD WDAY 1,500.0000 225,000.00 5.000 7,500.00 150.000 225,000.00 03 TEMPORARY FENCE (TYPE ESA) M 5.0000 7,350.00 1,674.000 8,370.00 04 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 0.250 875.00 1.000 3,500.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 22,500.0000 22,500.00 0.100 2,250.00 1.000 22,500.00 06 TEMPORARY FIBER ROLL M 6.0000 34,800.00 295.900 1,775.40 07 TEMPORARY SILT FENCE M 11.0000 2,750.00 215.000 2,365.00 08 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,600.0000 6,400.00 4.003 6,404.80 09 TEMPORARY CHECK DAM M 6.0000 2,160.00 200.000 1,200.00 10 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.200 2,600.00 1.000 13,000.00 S) 11 TRAFFIC CONTROL SYSTEM LS 365,000.0000 365,000.00 0.030 10,950.00 1.000 365,000.00 S) 12 TRAFFIC CONTROL SURVEILLANCE LS 45,000.0000 45,000.00 0.500 22,500.00 S) 13 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.2200 46,238.00 12,202.000 14,886.44 S) 14 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 8,800.00 461.000 9,220.00 S) 15 TEMPORARY PAVEMENT MARKER EA 3.2500 4,875.00 1,074.000 3,490.50 S) 16 TEMPORARY METAL BEAM GUARD RAILING M 82.0000 14,760.00 0.000 0.00 S) 17 TEMPORARY TERMINAL SYSTEM (TYPE SRT) EA 1,775.0000 14,200.00 0.000 0.00 S) 18 TEMPORARY DELINEATOR (CLASS 1) EA 29.0000 1,044.00 25.000 725.00 S) 19 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 90,000.00 0.240 3,600.00 4.000 60,000.00 S) 20 PORTABLE RADAR TRAILER EA 9,000.0000 9,000.00 1.000 9,000.00 S) 21 TEMPORARY RAILING (TYPE K) M 100.0000 225,000.00 2,151.000 215,100.00 22 TEMPORARY CRASH CUSHION MODULE EA 300.0000 16,800.00 56.000 16,800.00 PROGRAM CAS145 PAGE 2 DATE 01/31/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-373904 TIME 09:18 AM ESTIMATE NO. 14 BID OPENING 05/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/08/06 R.E. NAME: GREENE, DAVID DATE OF THIS ESTIMATE 01/31/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON CULVERT EA 2,500.0000 2,500.00 1.000 2,500.00 24 REMOVE METAL BEAM GUARD RAILING M 19.0000 7,030.00 368.660 7,004.54 25 REMOVE FLARED END SECTION EA 300.0000 4,500.00 18.000 5,400.00 26 REMOVE YELLOW TRAFFIC STRIPE M 2.0000 4,160.00 596.500 1,193.00 27 REMOVE WHITE TRAFFIC STRIPE M 1.0000 18,500.00 9,408.640 9,408.64 28 REMOVE ROADSIDE SIGN EA 100.0000 6,100.00 61.000 6,100.00 29 REMOVE CULVERT M 100.0000 9,100.00 97.300 9,730.00 30 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000.00 31 REMOVE HEADWALL EA 1,500.0000 13,500.00 9.000 13,500.00 32 RELOCATE MAILBOX EA 300.0000 600.00 2.000 600.00 33 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 18.5000 23,865.00 861.960 15,946.26 S) 34 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 8.5000 30,090.00 8,301.710 70,564.54 S) (150 MM) 35 CLEARING AND GRUBBING LS 65,000.0000 65,000.00 1.000 65,000.00 36 DEVELOP WATER SUPPLY LS 4,000.0000 4,000.00 1.000 4,000.00 37 ROADWAY EXCAVATION M3 23.0000 970,600.00 42,200.000 970,600.00 38 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 39 STRUCTURE EXCAVATION M3 120.0000 46,800.00 415.600 49,872.00 (ROCK SLOPE PROTECTION) 40 STRUCTURE EXCAVATION M3 245.0000 1,960.00 8.000 1,960.00 (SACKED CONCRETE SLOPE PROTECTION) 41 DITCH EXCAVATION M3 30.0000 4,500.00 142.900 4,287.00 42 STRAW (EROSION CONTROL) TONN 500.0000 32,000.00 10.170 5,085.00 47.120 23,560.00 S) 43 FIBER (EROSION CONTROL) KG 1.2000 5,316.00 294.000 352.80 4,131.800 4,958.16 S) 44 COMPOST (EROSION CONTROL) M3 400.0000 16,400.00 3.930 1,572.00 40.090 16,036.00 S) 45 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 4,000.00 1.000 1,000.00 4.000 4,000.00 S) 46 PURE LIVE SEED (EROSION CONTROL) KG 65.0000 53,300.00 743.630 48,335.95 S) 47 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 2.5000 4,750.00 1,860.100 4,650.25 S) 48 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 6,840.00 397.000 1,588.00 1,765.400 7,061.60 S) 49 FINISHING ROADWAY LS 52,000.0000 52,000.00 0.250 13,000.00 1.000 52,000.00 PROGRAM CAS145 PAGE 3 DATE 01/31/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-373904 TIME 09:18 AM ESTIMATE NO. 14 BID OPENING 05/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/08/06 R.E. NAME: GREENE, DAVID DATE OF THIS ESTIMATE 01/31/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLASS 2 AGGREGATE BASE M3 60.0000 780,000.00 12,803.380 768,202.80 51 CLASS 3 AGGREGATE BASE M3 67.0000 96,480.00 1,440.000 96,480.00 52 ASPHALT CONCRETE (TYPE A) TONN 91.0000 3,885,700.00 439.970 40,037.27 33,649.980 3,062,148.18 53 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 85.0000 11,900.00 192.670 16,376.95 AREA) 54 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 11.8500 4,503.00 389.900 4,620.32 55 SHOULDER RUMBLE STRIP STA 32.0000 6,080.00 133.030 4,256.96 188.030 6,016.96 (AC, GROUND-IN INDENTATIONS) 56 STRUCTURAL CONCRETE, BARRIER SLAB M3 600.0000 358,800.00 598.000 358,800.00 F) 57 MINOR CONCRETE (MINOR STRUCTURE) M3 2,750.0000 14,300.00 5.200 14,300.00 F) 58 MINOR CONCRETE (BACKFILL) M3 185.0000 2,775.00 15.010 2,776.85 59 ROADSIDE SIGN - ONE POST EA 325.0000 9,425.00 11.000 3,575.00 31.000 10,075.00 60 ROADSIDE SIGN - TWO POST EA 600.0000 19,200.00 8.000 4,800.00 30.000 18,000.00 61 450 MM ALTERNATIVE PIPE CULVERT M 285.0000 28,215.00 129.000 36,765.00 62 600 MM ALTERNATIVE PIPE CULVERT M 600.0000 21,600.00 44.500 26,700.00 63 900 MM ALTERNATIVE PIPE CULVERT M 900.0000 59,400.00 65.460 58,914.00 64 450 MM CORRUGATED STEEL PIPE M 340.0000 8,840.00 26.000 8,840.00 (2.77 MM THICK) 65 600 MM CORRUGATED STEEL PIPE M 540.0000 8,100.00 15.000 8,100.00 (2.77 MM THICK) 66 FLUME DOWNDRAIN M 150.0000 10,200.00 70.500 10,575.00 67 TAPERED INLET EA 200.0000 2,000.00 10.000 2,000.00 68 FLUME ANCHOR ASSEMBLY EA 250.0000 4,500.00 18.000 4,500.00 18.000 4,500.00 69 450 MM STEEL FLARED END SECTION EA 260.0000 2,340.00 9.000 2,340.00 70 600 MM STEEL FLARED END SECTION EA 350.0000 2,450.00 7.000 2,450.00 71 450 MM ALTERNATIVE FLARED END SECTION EA 200.0000 2,400.00 14.000 2,800.00 72 600 MM ALTERNATIVE FLARED END SECTION EA 325.0000 1,300.00 4.000 1,300.00 73 ROCK SLOPE PROTECTION (75 MM, METHOD B) M3 190.0000 8,930.00 26.550 5,044.50 74 ROCK SLOPE PROTECTION M3 335.0000 33,500.00 167.840 56,226.40 (FACING, METHOD B) 75 ROCK SLOPE PROTECTION M3 600.0000 3,600.00 6.000 3,600.00 (BACKING NO. 2, METHOD B) 76 CONCRETE (CONCRETED-ROCK SLOPE M3 420.0000 14,700.00 0.000 0.00 PROTECTION) PROGRAM CAS145 PAGE 4 DATE 01/31/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-373904 TIME 09:18 AM ESTIMATE NO. 14 BID OPENING 05/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/08/06 R.E. NAME: GREENE, DAVID DATE OF THIS ESTIMATE 01/31/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 CONCRETED-ROCK SLOPE PROTECTION M3 345.0000 51,750.00 150.000 51,750.00 (1/2T, METHOD A) 78 CONCRETED-ROCK SLOPE PROTECTION M3 310.0000 89,900.00 290.000 89,900.00 (1/4T, METHOD A) 79 SACKED CONCRETE SLOPE PROTECTION M3 890.0000 7,120.00 8.000 7,120.00 80 ROCK SLOPE PROTECTION FABRIC M2 7.0000 7,350.00 691.070 4,837.49 81 DELINEATOR (CLASS 2) EA 47.0000 6,110.00 110.000 5,170.00 82 MILEPOST MARKER EA 50.0000 300.00 4.000 200.00 6.000 300.00 83 MARKER (CULVERT) EA 51.0000 1,224.00 24.000 1,224.00 84 OBJECT MARKER (TYPE N) EA 49.0000 147.00 3.000 147.00 3.000 147.00 85 OBJECT MARKER (TYPE L-1) EA 50.0000 1,150.00 20.000 1,000.00 23.000 1,150.00 86 METAL BEAM GUARD RAILING (WOOD POST) M 62.5000 20,625.00 209.550 13,096.88 323.850 20,240.63 S) 87 TRANSITION RAILING (TYPE WB) EA 2,500.0000 20,000.00 8.000 20,000.00 S) 88 TERMINAL SYSTEM (TYPE SRT) EA 1,800.0000 18,000.00 2.000 3,600.00 10.000 18,000.00 S) 89 CONCRETE BARRIER (TYPE 736 MODIFIED) M 300.0000 93,000.00 310.000 93,000.00 F) 90 THERMOPLASTIC PAVEMENT MARKING M2 44.0000 4,840.00 37.570 1,653.08 117.570 5,173.08 S) 91 THERMOPLASTIC TRAFFIC STRIPE M 0.7000 34,650.00 5,913.500 4,139.45 35,913.500 25,139.45 S) (SPRAYABLE) 92 PAVEMENT MARKER EA 14.0000 35,000.00 2,192.000 30,688.00 2,492.000 34,888.00 S) (RETROREFLECTIVE-RECESSED) 93 TRAFFIC MONITORING STATION (COUNT) LS 7,650.0000 7,650.00 1.000 7,650.00 S) PROGRAM CAS145 PAGE 5 DATE 01/31/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-373904 TIME 09:18 AM ESTIMATE NO. 14 BID OPENING 05/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/08/06 R.E. NAME: GREENE, DAVID DATE OF THIS ESTIMATE 01/31/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 164,566.44 7,379,496.69 ADJUSTMENT OF COMPENSATION 20,803.46 98,584.88 EXTRA WORK 0.00 118,319.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 185,369.90 7,596,400.80 94 MOBILIZATION LS 300,000.0000 300,000.00 1.000 300,000.00 ORIGINAL CONTRACT AMOUNT 8,653,642.00 TOTAL WORK COMPLETED 185,369.90 7,896,400.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -20,000.00 -30,000.00 TOTAL 165,369.90 7,866,400.80 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 08/09/05 150 08/24/05 08/24/05 12/08/06 145 162 0 0 100% 100% GREENE, DAVID RESIDENT ENGINEER PROGRAM CAS145 DATE 01/31/07