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 07/22/13 EST. NO.04 TIME 11:19 AM R.E. NAME: ZINK, PHIL 03-2F2604 --------------------------------------------------------------------------- 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 07/22/13 EST. NO.04 TIME 11:19 AM R.E. NAME: ZINK, PHIL 03-2F2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 6/13 -10,000.00 03 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F2604 TIME 11:19 AM ESTIMATE NO. 04 BID OPENING 07/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/13 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 07/22/13 LOCATION PROGRESS ESTIMATE 03-PLA-80-34.9/ .0 ----------------- DESERT CONCEPTS CONSTRUCTION IN PLACER COUNTY NEAR COLFAX AT INC 0.1 MILE WEST OF LONG RAVINE 77-770 COUNTRY CLUB DR STE D UNDERCROSSING PALM DESERT CA 92211 FED. AID NO. ACIM-804(197)E REPAIR CUT SLOPE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.364 910.00 0.964 2,410 002 PREPARE WATER POLLUTION CONTROL LS 700.0000 700.00 0.000 0 PROGRAM 003 NATURALLY OCCURRING ASBESTOS HEALTH AND LS 1,500.0000 1,500.00 0.500 750 SAFETY PLAN 004 TEMPORARY GRAVEL BAG BERM LF 20.0000 400.00 41.000 820 005 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 1,500.00 2.000 3,000 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.364 910.00 0.634 1,585 007 TRAFFIC CONTROL SYSTEM LS 51,800.0000 51,800.00 0.364 18,855.20 0.964 49,935 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,500.0000 3,500.00 0.364 1,274.00 0.944 3,304 009 TEMPORARY RAILING (TYPE K) LF 34.0000 27,200.00 40.000 1,360 010 CLEARING AND GRUBBING (LS) LS 8,000.0000 8,000.00 1.000 8,000 011 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 0.500 950 012 ROCK DOWEL EA 750.0000 360,000.00 334.000 250,500.00 452.000 339,000 013 CABLE MESH SQFT 9.7020 465,696.00 25,712.000 249,457.82 30,512.000 296,027 014 FENCE (TYPE BW, 5 STRAND, METAL POST) LF 12.0000 7,800.00 620.000 7,440 PROGRAM CAS145 PAGE 2 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F2604 TIME 11:19 AM ESTIMATE NO. 04 BID OPENING 07/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/13 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 521,907.02 714,581.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 521,907.02 714,581.62 ORIGINAL CONTRACT AMOUNT 934,996.00 TOTAL WORK COMPLETED 521,907.02 714,581.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 521,907.02 704,581.62 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 12/03/12 55 12/18/12 12/18/12 07/26/13 53 92 0 0 76% 96% PROGRESS UNSATISFACTORY ZINK, PHIL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/13