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 04/22/10 EST. NO.22 TIME 10:45 AM R.E. NAME: EHAB A WAHED 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 --------------------------------------------------------------------------- 004 0003 15,776.00 A.C. @ L.S.(+) 041510 N 002 0 005 0009 8,126.29 E.W. @ F.A.(+) 072809 N 7010 0 007 0003 1,759.69 A.C. @ L.S.(+) 041510 N 003 0 008 0004 12,060.00 A.C. @ L.S.(+) 041510 N 004 0 017 0001 16,036.30 E.W. @ L.S.(+) 041510 N 001 0 53,758.28 TOTAL THIS ESTIMATE 365,884.81 TOTAL PREVIOUS ESTIMATE 419,643.09 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 04/22/10 EST. NO.22 TIME 10:45 AM R.E. NAME: EHAB A WAHED 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 REC'ED PAYROLLS#4 2,000.00 15 MISSING PAYROLLS -10,000.00 18 REC'ED PAYROLLS 10,000.00 20 0.00 0.00 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 -35,000.00 PROGRAM CAS145 PAGE 1 DATE 04/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-444204 TIME 10:45 AM ESTIMATE NO. 22 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 04/20/10 R.E. NAME: EHAB A WAHED DATE OF THIS ESTIMATE 04/22/10 LOCATION PROGRESS ESTIMATE 10-ALP-88-1.9/ .0 ----------------- YOUNGER GENERAL CONTRACTOR INC IN AMADOR AND ALPINE COUNTIES AT 3195 FITZGERALD ROAD PEDDLER HILL AND CAPLES LAKE RANCHO CORDOVA, CA 95742 MAINTENANCE STATIONS 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 15.000 12,750.00 293.000 249,050.00 03 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.218 3,270.00 04 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM 05 TEMPORARY EROSION CONTROL BLANKET M2 20.0000 8,200.00 407.650 8,153.00 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 08 TEMPORARY COVER M2 8.0000 3,600.00 450.000 3,600.00 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 61,200.00 405.000 68,850.00 13 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 100.0000 1,900.00 19.000 1,900.00 14 600 MM CORRUGATED STEEL PIPE M 350.0000 1,750.00 5.000 1,750.00 (2.01 MM THICK) 15 DOUBLE BARREL SAND TRAP EA 8,000.0000 8,000.00 1.000 8,000.00 16 600 MM STEEL FLARED END SECTION EA 400.0000 400.00 1.000 400.00 17 ROCK SLOPE PROTECTION M3 350.0000 875.00 2.500 875.00 (BACKING NO. 2, METHOD B) 18 ROCK SLOPE PROTECTION FABRIC M2 10.0000 120.00 12.000 120.00 19 BUILDING WORK LS 5121,555.0000 5,121,555.00 0.036 184,375.98 0.770 3,943,597.35 PROGRAM CAS145 PAGE 2 DATE 04/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-444204 TIME 10:45 AM ESTIMATE NO. 22 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 04/20/10 R.E. NAME: EHAB A WAHED DATE OF THIS ESTIMATE 04/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 197,125.98 4,411,765.35 ADJUSTMENT OF COMPENSATION 29,595.69 354,847.69 EXTRA WORK 24,162.59 64,795.40 SUBTOTAL AMOUNT EARNED 250,884.26 4,831,408.44 ORIGINAL CONTRACT AMOUNT 5,693,000.00 TOTAL WORK COMPLETED 250,884.26 4,831,408.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -35,000.00 TOTAL 250,884.26 4,796,408.44 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 08/20/10 291 35 0 159 79% 35% PROGRESS IS SATISFACTORY CCO *** SUSPENDED ON 12/01/08. EHAB A WAHED RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/10