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 04/22/11 EST. NO.10 TIME 02:19 PM R.E. NAME: CLARK, MARTIN 03-318004 --------------------------------------------------------------------------- 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 04/22/11 EST. NO.10 TIME 02:19 PM R.E. NAME: CLARK, MARTIN 03-318004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/2010 -3,000.00 02 PER LTR DATED 8/2010 -5,000.00 03 PER LTR DATED 9/2010 -10,000.00 04 RETURN 7/2010 DEDUCT 3,000.00 04 RETURN 8/2010 DEDUCT 5,000.00 04 PER LTR DATED 10/10 -10,000.00 05 PER LTR DATED 11/10 -10,000.00 06 RETURN 10/20 DEDUCT 10,000.00 08 RETURN DEDUCT 9/10 10,000.00 09 PER LTR DATED 4/11 -5,000.00 10 RETURN DEDUCT 11/10 10,000.00 10 5,000.00 -5,000.00 OVERBID ITEMS OVERBID ITEM NO. 012 -772.38 02 OVERBID ITEM NO. 012 -85.82 03 0.00 -858.20 TOTAL DEDUCTIONS 5,000.00 -5,858.20 PROGRAM CAS145 PAGE 1 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-318004 TIME 02:19 PM ESTIMATE NO. 10 BID OPENING 03/30/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/22/11 LOCATION RERUN PROGRESS ESTIMATE 03-NEV-5717 ----------------------- HILBERS INC IN NEVADA COUNTY IN NEVADA CITY 1210 STABLER LANE AT THE NEVADA CITY MAINTENANCE YUBA CITY CA 95993 STATION AT 10057 GOLD FLAT ROAD FED. AID NO. N O N E CONSTRUCT MECHANICS FACILITY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 220.0000 220.00 0.550 121.00 03 PREPARE WATER POLLUTION CONTROL LS 5,005.0000 5,005.00 1.000 5,005.00 PROGRAM 04 TEMPORARY SILT FENCE LF 3.3000 1,419.00 300.000 990.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,521.3000 1,521.30 1.000 1,521.30 06 TEMPORARY DRAINAGE INLET PROTECTION EA 594.0000 2,376.00 4.000 2,376.00 07 STREET SWEEPING LS 6,600.0000 6,600.00 0.750 4,950.00 08 TRAFFIC CONTROL SYSTEM LS 0.0000 0.00 0.000 0.00 09 REMOVE FENCE LF 12.1000 363.00 0.000 0.00 10 REMOVE CULVERT EA 2,992.0000 2,992.00 1.000 2,992.00 11 REMOVE INLET EA 746.9000 1,493.80 2.000 1,493.80 12 CLEARING AND GRUBBING LS 20,858.2000 20,858.20 1.000 20,858.20 13 ROADWAY EXCAVATION CY 22.0000 7,920.00 343.000 7,546.00 14 IMPORTED BORROW CY 8.8000 44,880.00 5,100.000 44,880.00 15 DUFF SQYD 7.7000 9,856.00 640.000 4,928.00 16 EROSION CONTROL (TYPE D) SQYD 1.9800 2,534.40 1,280.000 2,534.40 17 FIBER ROLLS LF 2.7500 2,942.50 1,500.000 4,125.00 18 CLASS 2 AGGREGATE BASE CY 60.5000 21,175.00 0.000 0.00 19 HOT MIX ASPHALT (TYPE A) TON 90.7500 28,132.50 0.000 0.00 20 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 96.8000 4,162.40 0.000 0.00 21 MINOR CONCRETE (MINOR STRUCTURE) CY 1,239.7000 9,917.60 8.000 9,917.60 F) 22 24" ALTERNATIVE PIPE CULVERT LF 99.0000 27,720.00 280.000 27,720.00 PROGRAM CAS145 PAGE 2 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-318004 TIME 02:19 PM ESTIMATE NO. 10 BID OPENING 03/30/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MINOR CONCRETE (MISCELLANEOUS CY 412.5000 2,475.00 0.000 0.00 CONSTRUCTION) 24 MINOR CONCRETE (GUTTER) CY 416.6697 1,375.01 0.000 0.00 25 MISCELLANEOUS IRON AND STEEL LB 2.2000 2,103.20 956.000 2,103.20 F) 26 CHAIN LINK FENCE LF 63.8000 1,658.80 0.000 0.00 27 CHAIN LINK GATE EA 869.0000 869.00 0.000 0.00 28 BUILDING WORK LS 1125,060.1600 1,125,060.16 0.086 96,755.17 0.506 569,280.44 PROGRAM CAS145 PAGE 3 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-318004 TIME 02:19 PM ESTIMATE NO. 10 BID OPENING 03/30/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 96,755.17 713,341.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 96,755.17 713,341.94 ORIGINAL CONTRACT AMOUNT 1,336,629.87 TOTAL WORK COMPLETED 96,755.17 713,341.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 -5,858.20 TOTAL 101,755.17 707,483.74 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 012 CLEARING AND GRUBBING 20,000.00 20,858.20 858.20 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 05/06/10 195 06/10/10 05/21/10 07/21/11 133 96 0 0 53% 68% PROGRESS IS SATISFACTORY CLARK, MARTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/11