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 12/23/10 EST. NO.07 TIME 12:42 PM R.E. NAME: HENNEKE, LARRY 03-2C8444 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0002 6,842.00 E.W. @ L.S.(+) 121310 N 2 0 007 0001 750.00 E.W. @ F.A.(+) 111810 N 1 0 7,592.00 TOTAL THIS ESTIMATE 59,943.77 TOTAL PREVIOUS ESTIMATE 67,535.77 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 12/23/10 EST. NO.07 TIME 12:42 PM R.E. NAME: HENNEKE, LARRY 03-2C8444 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/2010 -10,000.00 02 PER LTR DATED 10/10 -10,000.00 04 RETURN DEDUCT 9/10 10,000.00 06 RETURN DEDUCT 10/10 10,000.00 06 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2C8444 TIME 12:42 PM ESTIMATE NO. 07 BID OPENING 04/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HENNEKE, LARRY DATE OF THIS ESTIMATE 12/23/10 LOCATION RERUN PROGRESS ESTIMATE 03-SAC-5501 ----------------------- D G GRANADE INC IN SACRAMENTO COUNTY IN 4420 BUSINESS DRIVE SACRAMENTO AT THE TRANSPORTATION SHINGLE SPRINGS CA 95682 LABORATORY AT 5900 FOLSOM BOULEVARD FED. AID NO. N O N E CONSTRUCT STORAGE BUILDING ------------------------------------------------------------------------------------------------------------------------------------ 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 1,680.0000 1,680.00 0.500 840.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 0.000 0.00 03 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 04 CONSTRUCTION SITE MANAGEMENT LS 1,680.0000 1,680.00 0.250 420.00 0.750 1,260.00 05 PREPARE WATER POLLUTION CONTROL LS 840.0000 840.00 1.000 840.00 PROGRAM 06 TEMPORARY CONSTRUCTION ENTRANCE EA 1,680.0000 1,680.00 0.000 0.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 168.0000 2,016.00 11.000 1,848.00 12.000 2,016.00 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,344.0000 1,344.00 1.000 1,344.00 09 ABANDON CULVERT EA 476.0000 2,856.00 1.000 476.00 6.000 2,856.00 10 ABANDON INLET EA 524.1600 5,241.60 8.000 4,193.28 11 ABANDON MANHOLE EA 739.2000 1,478.40 2.000 1,478.40 12 REMOVE CULVERT EA 633.9200 633.92 1.000 633.92 13 REMOVE INLET EA 576.8000 576.80 1.000 576.80 14 ROADWAY EXCAVATION CY 33.6000 55,776.00 1,245.000 41,832.00 15 CLASS 2 AGGREGATE BASE CY 38.7600 69,768.00 684.000 26,511.84 1,800.000 69,768.00 16 HOT MIX ASPHALT TON 73.7700 95,163.30 0.000 0.00 17 MINOR CONCRETE (MINOR STRUCTURE) CY 761.6000 22,848.00 25.000 19,040.00 F) 18 MINOR CONCRETE (BACKFILL) CY 215.0400 4,945.92 14.000 3,010.56 19 15" ALTERNATIVE PIPE CULVERT LF 44.8000 49,728.00 1,110.000 49,728.00 20 48" PRECAST CONCRETE PIPE MANHOLE LF 694.4000 27,776.00 13.000 9,027.20 13.000 9,027.20 21 MISCELLANEOUS IRON AND STEEL LB 1.6800 12,756.24 4,998.000 8,396.64 F) 22 PAINT TRAFFIC STRIPE (2-COAT) LF 0.9000 1,377.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2C8444 TIME 12:42 PM ESTIMATE NO. 07 BID OPENING 04/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HENNEKE, LARRY DATE OF THIS ESTIMATE 12/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PARKING BUMPER (PRECAST CONCRETE) EA 29.1200 1,426.88 0.000 0.00 24 BUILDING WORK LS 2826,587.0000 2,826,587.00 0.070 197,861.09 0.408 1,153,247.50 25 LEAD COMPLIANCE PLAN LS 1,764.0000 1,764.00 0.000 0.00 26 TEMPORARY FENCE (TYPE CL-6) LF 1.7400 2,644.80 1,520.000 2,644.80 27 PHOTOVOLTAIC SYSTEM LS 672,000.0000 672,000.00 0.015 10,080.00 0.046 30,912.00 PROGRAM CAS145 PAGE 3 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2C8444 TIME 12:42 PM ESTIMATE NO. 07 BID OPENING 04/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HENNEKE, LARRY DATE OF THIS ESTIMATE 12/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 246,224.13 1,403,645.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 7,592.00 67,535.77 SUBTOTAL AMOUNT EARNED 253,816.13 1,471,180.87 ORIGINAL CONTRACT AMOUNT 3,865,837.86 TOTAL WORK COMPLETED 253,816.13 1,471,180.87 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 253,816.13 1,471,180.87 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 06/29/10 270 07/16/10 07/13/10 08/12/11 107 3 0 0 37% 40% PROGRESS IS SATISFACTORY HENNEKE, LARRY RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/10