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 04/20/11 EST. NO.05 TIME 04:04 PM R.E. NAME: BORRAYO, SALVADOR 04-042244 --------------------------------------------------------------------------- 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 04/20/11 EST. NO.05 TIME 04:04 PM R.E. NAME: BORRAYO, SALVADOR 04-042244 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-042244 TIME 04:04 PM ESTIMATE NO. 05 BID OPENING 12/08/09 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: BORRAYO, SALVADOR DATE OF THIS ESTIMATE 04/20/11 LOCATION PROGRESS ESTIMATE 04-SM-92-R14.4/R18.8 ----------------- 04-ALA-92-R0.0/R2.6 AMLAND IN SAN MATEO AND ALAMEDA COUNTIES 3168 KNIGHTS BRIDGE ROAD IN FOSTER CITY AND HAYWARD ON THE SAN JOSE, CA 95132 SAN MATEO HAYWARD BRIDGE FED. AID NO. N O N E REPLACE 12KV ELECTRIC SWITCHGEARS ------------------------------------------------------------------------------------------------------------------------------------ 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 1,250.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 03 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 0.750 900.00 PROGRAM 04 CONSTRUCTION AREA SIGNS LS 1,400.0000 1,400.00 0.700 980.00 05 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.200 6,000.00 0.300 9,000.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 11,000.0000 11,000.00 0.000 0.00 07 SUBSTATION 1 LS 192,500.0000 192,500.00 0.150 28,875.00 08 SUBSTATION 2 LS 287,700.0000 287,700.00 0.150 43,155.00 09 SUBSTATION 3 LS 185,540.0000 185,540.00 0.150 27,831.00 10 SUBSTATION 4 LS 209,840.0000 209,840.00 0.950 199,348.00 11 SUBSTATION 5 LS 182,930.0000 182,930.00 0.250 45,732.50 0.950 173,783.50 12 SUBSTATION 6 LS 200,740.0000 200,740.00 0.600 120,444.00 0.950 190,703.00 13 SUBSTATION 7 LS 277,750.0000 277,750.00 0.550 152,762.50 0.900 249,975.00 14 SUBSTATION 8 LS 150,820.0000 150,820.00 0.150 22,623.00 15 FIBER OPTIC CONNECTION LS 247,000.0000 247,000.00 0.100 24,700.00 0.100 24,700.00 16 SCADA SYSTEM LS 120,000.0000 120,000.00 0.300 36,000.00 0.300 36,000.00 17 POWER DISTRIBUTION SYSTEM LS 97,000.0000 97,000.00 0.600 58,200.00 18 TEMPORARY GENERATOR HR 5.0000 20,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 04/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-042244 TIME 04:04 PM ESTIMATE NO. 05 BID OPENING 12/08/09 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: BORRAYO, SALVADOR DATE OF THIS ESTIMATE 04/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 385,639.00 1,066,073.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 385,639.00 1,066,073.50 19 MOBILIZATION LS 200,000.0000 200,000.00 0.950 190,000.00 ORIGINAL CONTRACT AMOUNT 2,418,670.00 TOTAL WORK COMPLETED 385,639.00 1,256,073.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 385,639.00 1,256,073.50 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 03/02/10 250 08/18/10 00/00/00 01/10/12 71 90 0 0 52% 28% PROGRESS IS SATISFACTORY SATISFACTORY BORRAYO, SALVADOR RESIDENT ENGINEER PROGRAM CAS145 DATE 04/20/11