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 07/21/09 EST. NO.03 TIME 04:18 PM R.E. NAME: ISKIN, ROY 03-3M4004 --------------------------------------------------------------------------- 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 07/21/09 EST. NO.03 TIME 04:18 PM R.E. NAME: ISKIN, ROY 03-3M4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/09 -6,000.00 03 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -6,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M4004 TIME 04:18 PM ESTIMATE NO. 03 BID OPENING 05/30/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: ISKIN, ROY DATE OF THIS ESTIMATE 07/21/09 LOCATION RERUN PROGRESS ESTIMATE 03-NEV-80-21.2/28.1 ----------------------- WINDSOR FUEL CO IN NEVADA COUNTY NEAR TRUCKEE FROM P O BOX 38 TRUCKEE RIVER BRIDGE NO 17-0012 TO WINDSOR CA 95492 TRUCKEE RIVER BRIDGE NO 17-0063 FED. AID NO. N O N E PLACE HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 3,500.0000 3,500.00 0.290 1,015.00 0.367 1,284.50 02 PREPARE WATER POLLUTION CONTROL LS 3,500.0000 3,500.00 0.750 2,625.00 S) PROGRAM 03 STREET SWEEPING LS 20,000.0000 20,000.00 0.290 5,800.00 0.367 7,340.00 04 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.088 3,080.00 0.862 30,170.00 S) 05 TRAFFIC CONTROL SYSTEM LS 794,264.6000 794,264.60 0.097 77,043.67 0.174 138,202.04 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 35,000.0000 35,000.00 0.290 10,150.00 0.367 12,845.00 S) 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE SQFT 6.5000 18,850.00 3,380.000 21,970.00 3,380.000 21,970.00 S) 08 ADJUST METAL BEAM GUARD RAILING LF 14.0000 10,780.00 762.500 10,675.00 762.500 10,675.00 09 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500.00 S) 10 HOT MIX ASPHALT TON 120.0000 2,760,000.00 0.000 0.00 (BONDED WEARING COURSE-GAP GRADED) 11 ASPHALTIC EMULSION MEMBRANE TON 50.0000 19,500.00 0.000 0.00 (BONDED WEARING COURSE) 12 REPAIR SPALLED JOINTS SQYD 935.0000 112,200.00 84.000 78,540.00 84.000 78,540.00 13 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.2200 122,000.00 75,623.000 92,260.06 75,623.000 92,260.06 14 PAVEMENT TRANSITION TAPER SQYD 28.0000 85,120.00 0.000 0.00 S) 15 GRIND EXISTING CONCRETE SQYD 19.0000 271,700.00 12,659.180 240,524.42 24,539.180 466,244.42 S) PAVEMENT 16 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0900 24,533.80 0.000 0.00 S) (RECESSED) 17 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2700 107,950.00 0.000 0.00 S) (RECESSED, BROKEN 36-12) 18 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2700 863.60 0.000 0.00 S) (RECESSED) (BROKEN 17-7) 19 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.5700 87,780.00 0.000 0.00 S) 20 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 12.1000 1,573.00 0.000 0.00 S) 21 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.290 290.00 0.290 290.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 22 MODIFY ROADSIDE WEATHER INFORMATION LS 22,385.0000 22,385.00 0.000 0.00 S) SYSTEM PROGRAM CAS145 PAGE 2 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M4004 TIME 04:18 PM ESTIMATE NO. 03 BID OPENING 05/30/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: ISKIN, ROY DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 543,848.15 864,946.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 543,848.15 864,946.02 23 MOBILIZATION LS 40,000.0000 40,000.00 0.250 10,000.00 0.750 30,000.00 ORIGINAL CONTRACT AMOUNT 4,580,000.00 TOTAL WORK COMPLETED 553,848.15 894,946.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -6,000.00 -6,000.00 TOTAL 547,848.15 888,946.02 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 07/14/08 65 10/27/08 09/29/08 09/17/09 39 161 0 0 20% 60% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER RE REQUEST ISKIN, ROY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/09