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 09/30/09 EST. NO.16 TIME 02:41 PM R.E. NAME: SANTOS, CHRIS 02-350904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0002 1,906.66 E.W. @ L.S.(+) 052009 N 02 0 1,906.66 TOTAL THIS ESTIMATE 107,913.02 TOTAL PREVIOUS ESTIMATE 109,819.68 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 09/30/09 EST. NO.16 TIME 02:41 PM R.E. NAME: SANTOS, CHRIS 02-350904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE BASELINE CPM -39,794.58 02 BASELINE CPM 39,794.58 03 CPM SCHEDULE -5,000.00 06 CPM SCHEDULE -10,000.00 07 CPM SCHEDULE -10,000.00 08 RTN CPM DEDUCTS 15,000.00 08 RTN CPM DEDUCT 10,000.00 09 MISSING CEM 4401 -10,000.00 15 MISSING FNL CEM4401 10,000.00 16 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR 08/08 -10,000.00 05 PER LTR DATED 9/08 -5,000.00 06 PER LTR 10/08 -5,000.00 07 RTN 08/08 DEDUCT 10,000.00 07 RTN 09/08 10/08 10,000.00 08 PER 12/08 LTR -5,000.00 09 PER LTR DATED 1/09 -10,000.00 10 RETURN EST. #10 DED 10,000.00 11 PER 3/09 LTR -5,000.00 12 CERTIFIED PAYROLLS 10,000.00 16 10,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 010 -1,841.03 01 OVERBID ITEM NO. 010 1,841.03 15 OVERBID ITEM NO. 011 -1,841.03 01 OVERBID ITEM NO. 011 1,841.03 15 0.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/30/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-350904 TIME 02:41 PM ESTIMATE NO. 16 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/25/09 R.E. NAME: SANTOS, CHRIS DATE OF THIS ESTIMATE 09/30/09 LOCATION FINAL ESTIMATE 02-TRI-5717 -------------- TIMBERWORKS IN TRINITY COUNTY IN HAYFORK AT P O BOX 1240 HAYFORK MAINTENANCE STATION MOUNT SHASTA CA 96067 FED. AID NO. N O N E CONSTRUCT OFFICE AND EQUIPMENT BAYS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,437.8600 2,437.86 1.000 2,437.86 02 PREPARE STORM WATER POLLUTION LS 2,605.0300 2,605.03 1.000 2,605.03 PREVENTION PLAN 03 TEMPORARY FIBER ROLL M 9.4700 947.00 53.340 505.13 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,776.1600 3,552.32 2.000 3,552.32 05 TEMPORARY CHECK DAM M 41.7900 710.43 3.600 150.44 06 REMOVE FENCE M 41.4400 1,491.84 36.000 1,491.84 07 REMOVE METAL BEAM GUARD RAILING M 29.6000 207.20 7.000 207.20 08 REMOVE PIPE GUARD POST EA 29.6000 592.00 27.000 799.20 09 REMOVE CONCRETE M3 236.8200 2,131.38 15.600 3,694.39 10 CLEARING AND GRUBBING LS 11,841.0300 11,841.03 1.000 11,841.03 11 DEMOLISH BUILDING LS 11,841.0300 11,841.03 1.000 11,841.03 12 ROADWAY EXCAVATION M3 30.7900 81,901.40 2,395.570 73,759.60 13 CLASS 2 AGGREGATE BASE M3 91.1800 155,917.80 1,698.895 154,905.25 14 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 1,184.1000 14,209.20 5.690 6,737.53 15 ASPHALT CONCRETE (TYPE A) TONN 144.4600 411,711.00 3,033.000 438,147.18 16 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 29.6000 5,920.00 223.840 6,625.66 17 MINOR CONCRETE M3 2,249.7900 20,248.11 6.432 14,470.65 18 MINOR CONCRETE (MINOR STRUCTURE) M3 2,249.8000 18,673.34 8.300 18,673.34 F) 19 CONCRETED-ROCK SLOPE PROTECTION M3 947.2800 7,578.24 8.000 7,578.24 (COBBLE, METHOD B) 20 ROCK SLOPE PROTECTION FABRIC M2 11.8400 284.16 0.000 0.00 21 MINOR CONCRETE (CURB AND CURB RAMP) M3 3,552.3143 2,486.62 0.000 0.00 22 MISCELLANEOUS IRON AND STEEL KG 17.7600 213.12 12.000 213.12 F) PROGRAM CAS145 PAGE 2 DATE 09/30/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-350904 TIME 02:41 PM ESTIMATE NO. 16 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/25/09 R.E. NAME: SANTOS, CHRIS DATE OF THIS ESTIMATE 09/30/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CHAIN LINK FENCE (TYPE CL-1.8) M 203.9300 7,341.48 33.840 6,900.99 24 3.7 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,548.2200 3,096.44 2.000 3,096.44 25 PIPE GUARD POST EA 355.2300 1,776.15 5.000 1,776.15 26 BUILDING WORK LS 1666,078.2300 1,666,078.23 1.000 1,666,078.23 PROGRAM CAS145 PAGE 3 DATE 09/30/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-350904 TIME 02:41 PM ESTIMATE NO. 16 BID OPENING 02/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/25/09 R.E. NAME: SANTOS, CHRIS DATE OF THIS ESTIMATE 09/30/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 2,438,087.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,906.66 109,819.68 SUBTOTAL AMOUNT EARNED 1,906.66 2,547,907.53 ORIGINAL CONTRACT AMOUNT 2,435,792.41 TOTAL WORK COMPLETED 1,906.66 2,547,907.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 21,906.66 2,547,907.53 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 010 CLEARING AND GRUBBING 10,000.00 11,841.03 1,841.03 011 DEMOLISH BUILDING 10,000.00 11,841.03 1,841.03 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 03/19/08 250 04/07/08 04/03/08 06/25/09 250 57 0 0 100% 100% SANTOS, CHRIS RESIDENT ENGINEER PROGRAM CAS145 DATE 09/30/09