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 11/23/09 EST. NO.01 TIME 11:35 AM R.E. NAME: HISLOP SCOTT 04-0A9114 --------------------------------------------------------------------------- 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 11/23/09 EST. NO.01 TIME 11:35 AM R.E. NAME: HISLOP SCOTT 04-0A9114 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 013 -2,135.00 01 -2,135.00 -2,135.00 TOTAL DEDUCTIONS -2,135.00 -2,135.00 PROGRAM CAS145 PAGE 1 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A9114 TIME 11:35 AM ESTIMATE NO. 01 BID OPENING 07/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISLOP SCOTT DATE OF THIS ESTIMATE 11/23/09 LOCATION PROGRESS ESTIMATE 04-SON-1-0.0/58.5 ----------------- 04-SON-12-9.6/16.1 CENTRAL FENCE COMPANY IN SONOMA COUNTY AT VARIOUS 04-SON-116-0.5/35.0 148 OTTO CIRCLE LOCATIONS SACRAMENTO, CA 95822 FED. AID NO. ACHS-P907(35)E ,STPG-P907(35)E REPLACE METAL BEAM GURAD RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 500.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) LF 4.2500 11,050.00 1,775.000 7,543.75 1,775.000 7,543.75 03 CONSTRUCTION SITE MANAGEMENT LS 3,600.0000 3,600.00 0.350 1,260.00 0.350 1,260.00 04 PREPARE WATER POLLUTION CONTROL LS 875.0000 875.00 0.700 612.50 0.700 612.50 PROGRAM 05 TEMPORARY SILT FENCE LF 5.0000 13,000.00 850.000 4,250.00 850.000 4,250.00 06 TEMPORARY DRAINAGE INLET PROTECTION EA 325.0000 2,925.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.600 4,800.00 0.600 4,800.00 08 TRAFFIC CONTROL SYSTEM LS 98,800.0000 98,800.00 0.350 34,580.00 0.350 34,580.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.350 2,800.00 0.350 2,800.00 10 REMOVE METAL BEAM GUARD RAILING LF 5.5000 82,500.00 2,137.500 11,756.25 2,137.500 11,756.25 11 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 4,080.00 0.000 0.00 12 RESET ROADSIDE SIGN EA 165.0000 8,250.00 0.000 0.00 13 CLEARING AND GRUBBING LS 26,500.0000 26,500.00 0.350 9,275.00 0.350 9,275.00 14 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.350 525.00 0.350 525.00 15 MULCH CY 98.0000 14,700.00 0.000 0.00 16 FIBER ROLLS LF 10.5000 15,540.00 0.000 0.00 17 MINOR HOT MIX ASPHALT TON 950.0000 5,700.00 0.000 0.00 18 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.5000 5,395.00 0.000 0.00 19 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.5000 1,105.00 0.000 0.00 20 GUARD RAILING DELINEATOR EA 9.0000 5,130.00 91.000 819.00 91.000 819.00 21 OBJECT MARKER (TYPE L-1) EA 28.0000 7,000.00 23.000 644.00 23.000 644.00 22 METAL BEAM GUARD RAILING (WOOD POST) LF 26.0000 157,820.00 625.000 16,250.00 625.000 16,250.00 PROGRAM CAS145 PAGE 2 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A9114 TIME 11:35 AM ESTIMATE NO. 01 BID OPENING 07/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISLOP SCOTT DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 13,500.00 2.000 1,500.00 2.000 1,500.00 24 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,175.0000 50,025.00 2.000 4,350.00 2.000 4,350.00 25 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,650.0000 379,500.00 37.000 61,050.00 37.000 61,050.00 PROGRAM CAS145 PAGE 3 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A9114 TIME 11:35 AM ESTIMATE NO. 01 BID OPENING 07/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISLOP SCOTT DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 162,015.50 162,015.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 162,015.50 162,015.50 26 MOBILIZATION LS 32,500.0000 32,500.00 0.750 24,375.00 0.750 24,375.00 ORIGINAL CONTRACT AMOUNT 957,495.00 TOTAL WORK COMPLETED 186,390.50 186,390.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,135.00 -2,135.00 TOTAL 184,255.50 184,255.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 013 CLEARING AND GRUBBING 20,400.00 26,500.00 6,100.00 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 09/15/09 80 09/30/09 09/30/09 02/10/10 27 10 0 0 19% 34% PROGRESS IS SATISFACTORY HISLOP SCOTT RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/09