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 12/07/12 EST. NO.05 TIME 09:27 AM R.E. NAME: HOLLRIGEL, MICHAEL 02-3E9404 --------------------------------------------------------------------------- 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 12/07/12 EST. NO.05 TIME 09:27 AM R.E. NAME: HOLLRIGEL, MICHAEL 02-3E9404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PAYMENT ADJUST CRUDE -10,327.82 03 CRUDE OIL PRICE FLUX -12,587.26 04 PERFORMANCE FAILURE -217,754.40 04 PROGRESS WITHHOLDING -43,805.25 04 MISSING FNL CEM4401 -10,000.00 05 RTN CRUDE OIL PRICE 12,587.26 05 RTN PERFRMNCE FAILUR 217,754.40 05 RTN PYMT ADJUST CRUD 10,327.82 05 230,669.48 -53,805.25 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402S -10,000.00 05 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/12 -10,000.00 02 PER LTR DATED 8/12 -10,000.00 03 PER LTR DATED 9/12 -10,000.00 04 CERTIFIED PAYROLLS -7,000.00 05 RETURN DEDUCT 7/12 10,000.00 05 3,000.00 -27,000.00 LIQUIDATED DAMAGES 26 DAYS @ $3000/DAY -78,000.00 04 34 DAYS @ $3000/DAY -102,000.00 05 -102,000.00 -180,000.00 TOTAL DEDUCTIONS 121,669.48 -270,805.25 PROGRAM CAS145 PAGE 1 DATE 12/07/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E9404 TIME 09:27 AM ESTIMATE NO. 05 BID OPENING 12/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/22/12 R.E. NAME: HOLLRIGEL, MICHAEL DATE OF THIS ESTIMATE 12/07/12 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 02-PLU-70-0.0/33.0 ---------------------------------- INTERMOUNTAIN SLURRY SEAL INC IN PLUMAS COUNTY FROM BUTTE COUNTY P O BOX 50085 LINE TO ROUTE 89. WATSONVILLE CA 950775085 FED. AID NO. N O N E SLURRY SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.075 75.00 1.000 1,000 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.250 500.00 1.000 2,000 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 65,000.0000 65,000.00 0.250 16,250.00 1.000 65,000 004 TRAFFIC CONTROL SYSTEM LS 185,000.0000 185,000.00 0.075 13,875.00 1.000 185,000 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 45,000.0000 45,000.00 0.075 3,375.00 1.000 45,000 006 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 1,984.50 501.000 1,578 007 LEAD COMPLIANCE PLAN LS 1,050.0000 1,050.00 0.500 525 008 SLURRY SEAL TON 135.0000 1,053,000.00 27.970 3,775.95 6,908.970 932,710 009 REPLACE ASPHALT CONCRETE SURFACING CY 323.0000 646,000.00 2,110.500 681,691 010 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 2,299.50 808.000 2,545 011 THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 84,800.00 531,851.000 85,096 (SPRAYABLE) 012 PAVEMENT MARKER EA 6.3000 88,830.00 14,564.000 91,753 (RETROREFLECTIVE-RECESSED) 013 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,580.0000 1,580.00 1.000 1,580.00 1.000 1,580 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 12/07/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E9404 TIME 09:27 AM ESTIMATE NO. 05 BID OPENING 12/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/22/12 R.E. NAME: HOLLRIGEL, MICHAEL DATE OF THIS ESTIMATE 12/07/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 39,430.95 2,095,480.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 39,430.95 2,095,480.16 ORIGINAL CONTRACT AMOUNT 2,177,544.00 TOTAL WORK COMPLETED 39,430.95 2,095,480.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 121,669.48 -270,805.25 TOTAL 161,100.43 1,824,674.91 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 01/31/12 40 06/05/12 02/15/12 10/22/12 40 17 0 0 100% 100% HOLLRIGEL, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 12/07/12