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 09/20/08 EST. NO.02 TIME 04:09 PM R.E. NAME: GRANDY, DWAYNE 03-3C8704 --------------------------------------------------------------------------- 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 09/20/08 EST. NO.02 TIME 04:09 PM R.E. NAME: GRANDY, DWAYNE 03-3C8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/08 -10,000.00 02 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C8704 TIME 04:09 PM ESTIMATE NO. 02 BID OPENING 05/21/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/20/08 LOCATION PROGRESS ESTIMATE 03-GLE-5-R20.0/R28.8 ----------------- BALDWIN CONTRACTING COMPANY IN GLENN COUNTY NEAR ORLAND FROM INC 0.2 MILE NORTH OF COUNTY ROAD 28 1764 SKYWAY OVERCROSSING TO TEHAMA COUNTY LINE CHICO CA 95928 FED. AID NO. ACIM-005 -7(92)E PLACE RUBBERIZED HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ 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 1,500.0000 1,500.00 0.250 375.00 0.500 750.00 02 TIME-RELATED OVERHEAD WDAY 500.0000 37,500.00 19.000 9,500.00 19.000 9,500.00 03 MIGRATORY BIRD PROTECTION LS 4,000.0000 4,000.00 0.000 0.00 04 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.350 525.00 0.450 675.00 05 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.045 67.50 0.668 1,002.00 PROGRAM 06 TEMPORARY FIBER ROLL LF 5.0000 3,000.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 3,000.00 3.000 3,000.00 3.000 3,000.00 08 STREET SWEEPING LS 21,060.0000 21,060.00 0.250 5,265.00 0.350 7,371.00 09 CONSTRUCTION AREA SIGNS LS 12,450.0000 12,450.00 0.211 2,626.95 0.780 9,711.00 S) 10 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.350 52,500.00 0.450 67,500.00 S) 11 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.0000 7,800.00 504.000 2,520.00 1,008.000 5,040.00 S) 12 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 13 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 10,500.00 126.000 3,150.00 264.000 6,600.00 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 43,500.0000 43,500.00 0.350 15,225.00 0.450 19,575.00 S) 15 TEMPORARY RAILING (TYPE K) LF 8.0000 96,000.00 5,748.000 45,984.00 11,508.000 92,064.00 S) 16 TEMPORARY CRASH CUSHION MODULE EA 54.0000 9,072.00 84.000 4,536.00 168.000 9,072.00 S) 17 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 3.0000 7,200.00 2,366.000 7,098.00 2,366.000 7,098.00 S) 18 REMOVE PAVEMENT MARKER EA 1.0000 1,000.00 101.000 101.00 947.000 947.00 S) 19 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8500 235,450.00 0.000 0.00 S) (.08' MAXIMUM) 20 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9700 57,327.00 28,468.000 56,081.96 28,468.000 56,081.96 S) (.15' MAXIMUM) 21 ROADWAY EXCAVATION CY 21.0000 147,630.00 1,556.000 32,676.00 4,288.000 90,048.00 22 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.037 92.50 0.875 2,187.50 S) PROGRAM CAS145 PAGE 2 DATE 09/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C8704 TIME 04:09 PM ESTIMATE NO. 02 BID OPENING 05/21/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/20/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SUBGRADE ENHANCEMENT FABRIC SQYD 2.0000 15,620.00 2,267.000 4,534.00 3,476.000 6,952.00 24 CLASS 2 AGGREGATE BASE CY 47.0000 252,390.00 2,278.000 107,066.00 3,128.000 147,016.00 25 AGGREGATE BASE (APPROACH SLAB) CY 30.0000 1,980.00 37.010 1,110.30 26 ASPHALTIC EMULSION (FOG SEAL COAT) TON 610.0000 40,260.00 0.000 0.00 27 SEAL RANDOM CRACKS LNMI 3,500.0000 59,500.00 0.000 0.00 28 REPLACE ASPHALT CONCRETE SURFACING CY 207.0000 838,350.00 1,144.621 236,936.55 1,767.621 365,897.55 29 HOT MIX ASPHALT (TYPE A) TON 92.0000 524,400.00 4,740.340 436,111.28 4,740.340 436,111.28 30 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 84.0000 1,545,600.00 0.000 0.00 31 SHOULDER RUMBLE STRIP LF 0.3300 4,752.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 32 STRUCTURAL CONCRETE, APPROACH SLAB CY 859.0000 556,632.00 290.000 249,110.00 300.000 257,700.00 (TYPE R) 33 PAVING NOTCH EXTENSION CY 3,300.0000 47,520.00 4.000 13,200.00 4.000 13,200.00 34 JOINT SEAL (MR 1") LF 22.0000 11,308.00 70.500 1,551.00 70.500 1,551.00 S) 35 OBJECT MARKER (TYPE P) EA 50.0000 1,200.00 0.000 0.00 36 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1900 41,420.00 0.000 0.00 S) 37 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,192.00 0.000 0.00 S) 38 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,700.00 0.000 0.00 S) 39 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1800 16,740.00 0.000 0.00 S) (BROKEN 36-12) 40 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1800 522.00 0.000 0.00 S) (BROKEN 17-7) 41 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 23,580.00 0.000 0.00 S) 42 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 19,600.00 0.000 0.00 S) 43 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 44 MODIFY TRAFFIC MONITORING STATION LS 56,403.0000 56,403.00 0.000 0.00 S) (COUNT) 45 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 46 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.0000 53,700.00 5,844.000 5,844.00 19,546.000 19,546.00 S) 47 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 14,080.00 6,701.000 5,360.80 S) PROGRAM CAS145 PAGE 3 DATE 09/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C8704 TIME 04:09 PM ESTIMATE NO. 02 BID OPENING 05/21/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/20/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,295,676.74 1,642,667.39 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,295,676.74 1,642,667.39 48 MOBILIZATION LS 350,000.0000 350,000.00 0.450 157,500.00 0.950 332,500.00 ORIGINAL CONTRACT AMOUNT 5,344,938.00 TOTAL WORK COMPLETED 1,453,176.74 1,975,167.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 1,443,176.74 1,965,167.39 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 07/09/08 75 00/00/00 08/25/08 12/12/08 19 0 0 0 37% 25% PROGRESS IS SATISFACTORY GRANDY, DWAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/08