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 06/18/06 EST. NO.07 TIME 11:54 AM R.E. NAME: SPECTOR, PETE 03-1C8204 --------------------------------------------------------------------------- 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 06/18/06 EST. NO.07 TIME 11:54 AM R.E. NAME: SPECTOR, PETE 03-1C8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAIR PRACTICES ACT V -1,606.60 02 THERMO REM & DISPOSE -10,000.00 06 0.00 -11,606.60 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/05 -3,000.00 02 RET 11/05 DEDUCTION 3,000.00 07 3,000.00 0.00 LIQUIDATED DAMAGES 3 DAYS @ $600/DAY -1,800.00 06 RET 3DAYS@$600/DAY 1,800.00 07 1,800.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -375.00 01 OVERBID ITEM NO. 001 -125.00 07 -125.00 -500.00 TOTAL DEDUCTIONS 4,675.00 -12,106.60 PROGRAM CAS145 PAGE 1 DATE 06/18/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1C8204 TIME 11:54 AM ESTIMATE NO. 07 BID OPENING 07/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 06/18/06 LOCATION PROGRESS ESTIMATE 03-PLA-28-7.8/8.4 ----------------- PRISM ENGINEERING INC IN PLACER COUNTY IN TAHOE VISTA AT 630 REED STREET NATIONAL AVENUE SANTA CLARA CA 95050 FED. AID NO. N O N E INSTALL SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 375.00 1.000 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 1.000 10,000.00 03 CONSTRUCTION AREA SIGNS LS 3,630.0000 3,630.00 0.250 907.50 1.000 3,630.00 S) 04 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 1.000 70,000.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 1.000 15,000.00 S) 06 REMOVE YELLOW TRAFFIC STRIPE M 25.0000 50,250.00 1,996.000 49,900.00 07 REMOVE TRAFFIC STRIPE M 20.0000 1,100.00 55.000 1,100.00 08 REMOVE PAVEMENT MARKING M2 60.0000 960.00 15.390 923.40 09 REMOVE ROADSIDE SIGN EA 250.0000 250.00 0.000 0.00 10 REMOVE ASPHALT CONCRETE DIKE M 250.0000 2,500.00 10.000 2,500.00 11 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000.00 12 CLASS 2 AGGREGATE BASE M3 1,200.0000 4,320.00 3.600 4,320.00 13 REPLACE ASPHALT CONCRETE SURFACING M3 150.0000 7,800.00 53.890 8,083.50 14 ASPHALT CONCRETE (TYPE A) TONN 2,500.0000 9,000.00 8.500 21,250.00 15 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 250.0000 6,000.00 24.000 6,000.00 AREA) 16 ROADSIDE SIGN - ONE POST EA 350.0000 700.00 0.000 0.00 17 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 1,500.00 0.000 0.00 METHOD) 18 100 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 10,150.00 2,092.000 10,460.00 S) (RECESSED) 19 200 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 460.00 88.000 440.00 S) (RECESSED) 20 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.5000 4,970.00 1,476.000 5,166.00 S) (BROKEN - 10.98 M, 3.66 M RECESSED) 21 TWO-COMPONENT PAINT PAVEMENT MARKING M2 35.0000 3,290.00 94.000 3,290.00 S) 22 SIGNAL AND LIGHTING LS 210,259.0000 210,259.00 0.050 10,512.95 1.000 210,259.00 PROGRAM CAS145 PAGE 2 DATE 06/18/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1C8204 TIME 11:54 AM ESTIMATE NO. 07 BID OPENING 07/19/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/06 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 06/18/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 11,795.45 433,821.90 ADJUSTMENT OF COMPENSATION 0.00 -5,097.73 EXTRA WORK 0.00 12,723.52 SUBTOTAL AMOUNT EARNED 11,795.45 441,447.69 ORIGINAL CONTRACT AMOUNT 423,639.00 TOTAL WORK COMPLETED 11,795.45 441,447.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,675.00 -12,106.60 TOTAL 16,470.45 429,341.09 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PREPARE WATER POLLUTION CONTROL 1,000.00 1,500.00 500.00 PROGRAM 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 08/25/05 75 10/05/05 09/26/05 06/30/06 66 114 1 0 99% 87% PROGRESS IS SATISFACTORY SPECTOR, PETE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/06