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 10/20/06 EST. NO.05 TIME 07:20 AM R.E. NAME: KOOS, CHARLES 04-0A1604 --------------------------------------------------------------------------- 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 0007 80,025.00 E.W. @ L.S.(+) 101906 N 0007 0 0008 68,145.00 A.C. @ U.P.(+) 101906 N 0008 0 148,170.00 TOTAL THIS ESTIMATE 531,522.80 TOTAL PREVIOUS ESTIMATE 679,692.80 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 10/20/06 EST. NO.05 TIME 07:20 AM R.E. NAME: KOOS, CHARLES 04-0A1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION FRINGE BENEFITS -5,000.00 02 CREDIT EST. 2 DED. 5,000.00 03 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1604 TIME 07:20 AM ESTIMATE NO. 05 BID OPENING 12/13/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: KOOS, CHARLES DATE OF THIS ESTIMATE 10/20/06 LOCATION PROGRESS ESTIMATE 04-SCL-85-0.0/R18.7 ----------------- GORDON N BALL, INC IN SANTA CLARA COUNTY AT VARIOUS 333 CAMILLE AVENUE LOCATIONS ALAMO, CA 94507 FED. AID NO. ACST-S085(41)E ,P-S085(41)E CONSTRUCT RETAINING WALLS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.0000 2,000.00 0.050 100.00 0.450 900.00 02 TIME-RELATED OVERHEAD LS 415,000.0000 415,000.00 0.056 23,240.00 0.253 104,995.00 03 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.750 1,500.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.168 1,680.00 0.760 7,600.00 05 TEMPORARY SILT FENCE M 10.0000 17,700.00 330.000 3,300.00 330.000 3,300.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 200.0000 2,000.00 1.000 200.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,000.00 2.000 400.00 12.000 2,400.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 200.0000 2,000.00 2.000 400.00 8.000 1,600.00 09 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.700 7,000.00 S) 10 TRAFFIC CONTROL SYSTEM LS 225,000.0000 225,000.00 0.168 37,800.00 0.760 171,000.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.0000 20,000.00 2.000 20,000.00 S) 12 TEMPORARY RAILING (TYPE K) M 45.0000 75,600.00 908.320 40,874.40 13 TEMPORARY CRASH CUSHION MODULE EA 175.0000 9,800.00 56.000 9,800.00 14 MODIFY INLET EA 4,000.0000 8,000.00 0.000 0.00 15 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.100 2,000.00 0.350 7,000.00 16 ROADWAY EXCAVATION M3 90.0000 249,300.00 776.000 69,840.00 17 STRUCTURE EXCAVATION (RETAINING WALL) M3 83.0000 605,900.00 1,966.000 163,178.00 18 STRUCTURE BACKFILL (RETAINING WALL) M3 50.0000 308,500.00 232.000 11,600.00 540.000 27,000.00 19 HIGHWAY PLANTING LS 565,000.0000 565,000.00 0.200 113,000.00 0.550 310,750.00 S) 20 ROADSIDE CLEARING LS 70,000.0000 70,000.00 1.000 70,000.00 S) 21 CULTIVATE M2 0.5000 20,150.00 0.000 0.00 S) 22 EROSION CONTROL (NETTING) M2 7.0000 210,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 10/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1604 TIME 07:20 AM ESTIMATE NO. 05 BID OPENING 12/13/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: KOOS, CHARLES DATE OF THIS ESTIMATE 10/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FIBER (EROSION CONTROL) KG 1.0000 4,860.00 0.000 0.00 S) 24 FIBER ROLLS M 10.0000 17,700.00 0.000 0.00 25 COMPOST (EROSION CONTROL) M3 250.0000 15,250.00 0.000 0.00 S) 26 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 4,000.00 0.000 0.00 S) 27 PURE LIVE SEED (EROSION CONTROL) KG 75.0000 27,000.00 0.000 0.00 S) 28 STABILIZING EMULSION (EROSION CONTROL) KG 1.0000 1,070.00 0.000 0.00 S) 29 PLANT ESTABLISHMENT WORK LS 95,000.0000 95,000.00 0.000 0.00 S) 30 MAINTAIN EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.100 1,000.00 0.600 6,000.00 S) 31 IRRIGATION SYSTEM LS 315,000.0000 315,000.00 0.150 47,250.00 0.850 267,750.00 S) 32 STRUCTURAL CONCRETE, RETAINING WALL M3 570.0000 1,618,800.00 83.000 47,310.00 202.000 115,140.00 33 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 25,000.00 1.040 2,600.00 1.040 2,600.00 34 BAR REINFORCING STEEL (RETAINING WALL) KG 2.1000 205,800.00 7,000.000 14,700.00 13,507.000 28,364.70 S) 35 375 MM ALTERNATIVE PIPE CULVERT M 230.0000 14,950.00 0.000 0.00 36 300 MM WELDED STEEL PIPE (3.40 MM THICK) M 900.0000 18,000.00 0.000 0.00 37 ROCK SLOPE PROTECTION M3 200.0000 4,800.00 0.000 0.00 (FACING, METHOD B) 38 CONCRETED-ROCK SLOPE PROTECTION M3 270.0000 3,780.00 0.000 0.00 (COBBLE, METHOD B) 39 MINOR CONCRETE (GUTTER LINING) M3 900.0000 108,000.00 0.000 0.00 40 ROCK SLOPE PROTECTION FABRIC M2 1.0000 200.00 0.000 0.00 41 MINOR CONCRETE (MISCELLANEOUS M3 900.0000 22,500.00 0.000 0.00 CONSTRUCTION) 42 MISCELLANEOUS IRON AND STEEL KG 2.0000 1,740.00 85.000 170.00 85.000 170.00 SF) 43 CHAIN LINK FENCE (TYPE CL-0.9, M 30.0000 37,800.00 0.000 0.00 S) VINYL-CLAD) PROGRAM CAS145 PAGE 3 DATE 10/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1604 TIME 07:20 AM ESTIMATE NO. 05 BID OPENING 12/13/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: KOOS, CHARLES DATE OF THIS ESTIMATE 10/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 306,550.00 1,438,962.10 ADJUSTMENT OF COMPENSATION 68,145.00 160,659.80 EXTRA WORK 80,025.00 519,033.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 454,720.00 2,118,654.90 44 MOBILIZATION LS 590,000.0000 590,000.00 0.950 560,500.00 ORIGINAL CONTRACT AMOUNT 5,992,200.00 TOTAL WORK COMPLETED 454,720.00 2,679,154.90 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 454,720.00 2,679,154.90 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 01/12/06 375 06/05/06 01/27/06 12/04/07 98 0 0 0 46% 78% PROGRESS UNSATISFACTORY KOOS, CHARLES RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 10/20/06