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 12/20/08 EST. NO.06 TIME 08:38 AM R.E. NAME: RICE, CLIFFORD A. 10-444204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 46,326.00 A.C. @ L.S.(+) 121808 N 0001 0 46,326.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 46,326.00 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 12/20/08 EST. NO.06 TIME 08:38 AM R.E. NAME: RICE, CLIFFORD A. 10-444204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ABATEMENT NONCOMPLI. -30,000.00 01 ABATEMENT NONCOMPLI 30,000.00 02 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 04 0.00 -2,000.00 OVERBID ITEMS OVERBID ITEM NO. 009 -26,250.00 03 OVERBID ITEM NO. 009 -8,750.00 04 0.00 -35,000.00 TOTAL DEDUCTIONS 0.00 -37,000.00 PROGRAM CAS145 PAGE 1 DATE 12/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-444204 TIME 08:38 AM ESTIMATE NO. 06 BID OPENING 03/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/08 R.E. NAME: RICE, CLIFFORD A. DATE OF THIS ESTIMATE 12/20/08 LOCATION PROGRESS ESTIMATE 10-ALP-88-1.9/ .0 ----------------- YOUNGER GENERAL CONTRACTORS, IN AMADOR AND ALPINE COUNTIES AT INC. PEDDLER HILL AND CAPLES LAKE 3195 FITZGERALD ROAD MAINTENANCE STATIONS RANCHO CORDOVA, CA 95742 FED. AID NO. N O N E CONSTRUCT TWO NEW BUILDINGS ------------------------------------------------------------------------------------------------------------------------------------ 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 25,000.0000 25,000.00 0.152 3,800.00 02 TIME-RELATED OVERHEAD WDAY 850.0000 323,000.00 4.000 3,400.00 84.000 71,400.00 03 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.010 150.00 0.218 3,270.00 04 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125.00 PROGRAM 05 TEMPORARY EROSION CONTROL BLANKET M2 20.0000 8,200.00 21.400 428.00 06 TEMPORARY FIBER ROLL M 20.0000 1,100.00 55.000 1,100.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 4,000.0000 8,000.00 1.000 4,000.00 1.000 4,000.00 08 TEMPORARY COVER M2 8.0000 3,600.00 0.000 0.00 09 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 1.000 40,000.00 10 ROADWAY EXCAVATION M3 40.0000 50,800.00 1,270.000 50,800.00 11 CLASS 2 AGGREGATE BASE M3 150.0000 21,000.00 140.000 21,000.00 12 ASPHALT CONCRETE (TYPE B) TONN 170.0000 61,200.00 0.000 0.00 13 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 100.0000 1,900.00 0.000 0.00 14 600 MM CORRUGATED STEEL PIPE M 350.0000 1,750.00 0.000 0.00 (2.01 MM THICK) 15 DOUBLE BARREL SAND TRAP EA 8,000.0000 8,000.00 0.000 0.00 16 600 MM STEEL FLARED END SECTION EA 400.0000 400.00 0.000 0.00 17 ROCK SLOPE PROTECTION M3 350.0000 875.00 0.000 0.00 (BACKING NO. 2, METHOD B) 18 ROCK SLOPE PROTECTION FABRIC M2 10.0000 120.00 0.000 0.00 19 BUILDING WORK LS 5121,555.0000 5,121,555.00 0.009 46,094.00 0.121 619,708.16 PROGRAM CAS145 PAGE 2 DATE 12/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-444204 TIME 08:38 AM ESTIMATE NO. 06 BID OPENING 03/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/08 R.E. NAME: RICE, CLIFFORD A. DATE OF THIS ESTIMATE 12/20/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 53,644.00 816,631.16 ADJUSTMENT OF COMPENSATION 46,326.00 46,326.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 99,970.00 862,957.16 ORIGINAL CONTRACT AMOUNT 5,693,000.00 TOTAL WORK COMPLETED 99,970.00 862,957.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -37,000.00 TOTAL 99,970.00 825,957.16 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 009 CLEARING AND GRUBBING 5,000.00 40,000.00 35,000.00 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 04/17/08 380 07/14/08 07/14/08 12/31/10 84 0 0 0 15% 22% PROGRESS IS SATISFACTORY CCO *** SUSPENDED ON 12/01/08. RICE, CLIFFORD A. RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/08