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 08/23/11 EST. NO.03 TIME 08:48 AM R.E. NAME: MATYE, BENJAMIN 03-0E9904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 2,949.68 E.W. @ F.A.(+) 072111 N 01 0 0002 1,208.30 072511 N 02 0 0003 908.41 072611 N 03 0 0004 908.41 072711 N 4 0 0005 1,504.28 072811 N 05 0 0006 1,179.45 072911 N 6 0 0007 1,130.50 080111 N 07 0 0008 1,351.92 080211 N 08 0 0009 1,248.50 080311 N 09 0 0010 1,359.04 080411 N 010 0 0011 1,462.82 080511 N 011 0 0012 1,248.50 080811 N 012 0 0013 1,386.63 080911 N 013 0 0014 1,133.40 081011 N 014 0 0015 456.87 081011 N 015 0 0016 1,080.26 081111 N 016 0 0017 1,094.15 081111 N 017 0 008 0001 -528.00 A.C. @ U.P.(-) 072811 N 1 0 009 0001 233.02 E.W. @ F.A.(+) 052011 N 1 0 015 0001 3,301.70 E.W. @ F.A.(+) 072811 N 01 0 0002 1,597.16 072711 N 02 0 26,215.00 TOTAL THIS ESTIMATE 39,599.00 TOTAL PREVIOUS ESTIMATE 65,814.00 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 08/23/11 EST. NO.03 TIME 08:48 AM R.E. NAME: MATYE, BENJAMIN 03-0E9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 5/11 -1,000.00 02 PER LTR DATED 8/11 -3,000.00 03 RETURN 5/11 DEDUCT 1,000.00 03 -2,000.00 -3,000.00 TOTAL DEDUCTIONS -2,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E9904 TIME 08:48 AM ESTIMATE NO. 03 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: MATYE, BENJAMIN DATE OF THIS ESTIMATE 08/23/11 LOCATION PROGRESS ESTIMATE 03-PLA-267-4.9/6.7 ----------------- Q AND D CONSTRUCTION CO IN PLACER COUNTY FROM 1.1 MILES P O BOX 10865 EAST OF NORTH STAR DRIVE TO 0.5 RENO NV 89510 MILE SOUTH OF MARTIS PEAK ROAD FED. AID NO. STP-P267(20)E PLACE HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 5.0000 1,600.00 614.000 3,070.00 614.000 3,070.00 002 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 0.200 4,000.00 0.450 9,000.00 003 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.105 210.00 0.605 1,210.00 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 2.5000 52,150.00 4,168.000 10,420.00 4,673.000 11,682.50 005 TEMPORARY SILT FENCE LF 4.0000 91,120.00 1,157.000 4,628.00 006 TEMPORARY GRAVEL BAG BERM LF 2.7000 45,090.00 2,281.500 6,160.05 2,342.500 6,324.75 007 TEMPORARY COVER SQYD 3.0000 28,470.00 55.600 166.80 55.600 166.80 008 MOVE-IN/MOVE-OUT EA 1,600.0000 9,600.00 1.000 1,600.00 1.000 1,600.00 (TEMPORARY EROSION CONTROL) 009 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 16,500.00 0.000 0.00 010 STREET SWEEPING LS 35,000.0000 35,000.00 0.260 9,100.00 0.260 9,100.00 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.000 0.00 012 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 6,840.00 5,440.000 1,632.00 5,440.000 1,632.00 013 STORM WATER ANNUAL REPORT EA 1,600.0000 8,000.00 1.000 1,600.00 1.000 1,600.00 014 CONSTRUCTION AREA SIGNS LS 3,400.0000 3,400.00 0.105 357.00 0.605 2,057.00 015 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.260 31,200.00 0.260 31,200.00 016 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.263 2,630.00 0.263 2,630.00 017 ABANDON CULVERT EA 1,500.0000 3,000.00 0.000 0.00 018 REMOVE ENTRANCE TAPER EA 170.0000 170.00 0.000 0.00 019 REMOVE ASPHALT CONCRETE DIKE LF 1.3500 20,250.00 4,031.560 5,442.61 4,031.560 5,442.61 020 REMOVE CULVERT LF 40.0000 560.00 0.000 0.00 021 REMOVE INLET EA 630.0000 630.00 0.000 0.00 022 REMOVE DOWNDRAIN EA 600.0000 600.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E9904 TIME 08:48 AM ESTIMATE NO. 03 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: MATYE, BENJAMIN DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMODEL INLET EA 1,100.0000 12,100.00 0.000 0.00 024 18" ALTERNATIVE PIPELINER LF 160.0000 62,400.00 0.000 0.00 025 24" ALTERNATIVE PIPELINER LF 178.0000 13,350.00 0.000 0.00 026 CLEARING AND GRUBBING LS 80,000.0000 80,000.00 0.700 56,000.00 0.700 56,000.00 027 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500.00 028 ROADWAY EXCAVATION CY 25.0000 247,500.00 6,031.400 150,785.00 6,031.400 150,785.00 029 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 030 IMPORTED MATERIAL (SHOULDER BACKING) TON 64.0000 14,400.00 0.000 0.00 031 COMPOST (INCORPORATE) SQYD 14.0000 144,200.00 0.000 0.00 032 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,600.0000 9,600.00 0.000 0.00 033 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2500 61,500.00 0.000 0.00 034 ROLLED EROSION CONTROL PRODUCT SQFT 0.6000 100,200.00 0.000 0.00 (NETTING) 035 ROCK STAIN SQFT 0.2000 27,800.00 0.000 0.00 036 FINISHING ROADWAY LS 12,000.0000 12,000.00 0.000 0.00 037 REPLACE ASPHALT CONCRETE SURFACING CY 215.0000 225,750.00 0.000 0.00 038 HOT MIX ASPHALT (TYPE A) TON 90.0000 28,800.00 0.000 0.00 039 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.8000 7,290.00 0.000 0.00 040 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.8000 7,110.00 0.000 0.00 041 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.6000 11,080.00 0.000 0.00 042 PLACE HOT MIX ASPHALT SQYD 65.0000 2,730.00 0.000 0.00 (MISCELLANEOUS AREA) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 151,200.00 0.000 0.00 (F) 044 12" CORRUGATED STEEL PIPE LF 30.0000 4,800.00 0.000 0.00 (.109" THICK) 045 18" CORRUGATED STEEL PIPE (.109" THICK) LF 100.0000 300.00 0.000 0.00 046 36" CORRUGATED STEEL PIPE (.109" THICK) LF 100.0000 21,000.00 0.000 0.00 047 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 60.0000 1,320.00 0.000 0.00 048 FILTER FABRIC SQYD 5.0000 2,100.00 0.000 0.00 049 PERMEABLE MATERIAL CY 65.0000 9,750.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E9904 TIME 08:48 AM ESTIMATE NO. 03 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: MATYE, BENJAMIN DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 50.0000 750.00 0.000 0.00 051 8" ENTRANCE TAPER EA 450.0000 450.00 0.000 0.00 052 8" ANCHOR ASSEMBLY EA 250.0000 250.00 0.000 0.00 053 12" STEEL FLARED END SECTION EA 200.0000 600.00 0.000 0.00 054 18" STEEL FLARED END SECTION EA 280.0000 280.00 0.000 0.00 055 ROCK SLOPE PROTECTION (1 TON, METHOD A) CY 62.0000 139,500.00 1,265.000 78,430.00 1,265.000 78,430.00 056 ROCK SLOPE PROTECTION CY 60.0000 438,000.00 3,070.000 184,200.00 3,070.000 184,200.00 (1/2 TON, METHOD A) 057 ROCK SLOPE PROTECTION CY 160.0000 4,320.00 0.000 0.00 (BACKING NO 1, METHOD A) 058 ROCK SLOPE PROTECTION CY 200.0000 600.00 0.000 0.00 (BACKING NO 2, METHOD A) 059 ROCK SLOPE PROTECTION FABRIC SQYD 3.0000 33,000.00 5,628.000 16,884.00 5,628.000 16,884.00 060 MISCELLANEOUS IRON AND STEEL LB 2.0000 43,740.00 0.000 0.00 (F) 061 MARKER (CULVERT) EA 50.0000 1,600.00 0.000 0.00 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 0.500 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 08/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0E9904 TIME 08:48 AM ESTIMATE NO. 03 BID OPENING 10/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: MATYE, BENJAMIN DATE OF THIS ESTIMATE 08/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 566,887.46 581,642.66 ADJUSTMENT OF COMPENSATION -528.00 33,872.00 EXTRA WORK 26,743.00 31,942.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 593,102.46 647,456.66 063 MOBILIZATION LS 205,650.0000 205,650.00 0.950 195,367.50 0.950 195,367.50 ORIGINAL CONTRACT AMOUNT 2,609,000.00 TOTAL WORK COMPLETED 788,469.96 842,824.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,000.00 -3,000.00 TOTAL 786,469.96 839,824.16 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 12/08/10 95 05/02/11 12/23/10 12/02/11 25 142 0 0 31% 26% PROGRESS IS SATISFACTORY MATYE, BENJAMIN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/11