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 11/16/10 EST. NO.03 TIME 11:12 AM R.E. NAME: PATEL, NIM 04-0G4014 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 262.73 E.W. @ F.A.(+) 091510 N 01 0 0002 262.73 091610 N 02 0 0003 262.73 092010 N 03 0 0004 262.73 092110 N 04 0 0005 394.08 092210 N 05 0 0006 426.91 092310 N 06 0 0007 649.04 092510 N 07 0 0008 519.74 102810 N 08 0 0009 519.74 102910 N 09 0 3,560.43 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,560.43 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 11/16/10 EST. NO.03 TIME 11:12 AM R.E. NAME: PATEL, NIM 04-0G4014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0G4014 TIME 11:12 AM ESTIMATE NO. 03 BID OPENING 09/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/10 R.E. NAME: PATEL, NIM DATE OF THIS ESTIMATE 11/16/10 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-SCL-9-4.6/ .0 ---------------------------------- CIMARRON, INC IN SANTA CLARA COUNTY IN SARATOGA 10554 RODDEN ROAD 1.5 MILES WEST OF PIERCE ROAD OAKDALE, CA 95361 FED. AID NO. N O N E REPAIR EMBANKMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 250.00 0.000 0.00 02 TEMPORARY REINFORCED SILT FENCE LF 10.0000 1,400.00 140.000 1,400.00 03 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 04 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 PREVENTION PLAN 05 TEMPORARY COVER SQYD 1.0000 1,000.00 100.000 100.00 1,000.000 1,000.00 06 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 400.00 1.000 400.00 07 STREET SWEEPING LS 3,000.0000 3,000.00 1.000 3,000.00 08 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 1.000 1,600.00 1.000 1,600.00 09 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.500 5,000.00 1.000 10,000.00 10 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 260.00 6.000 120.00 13.000 260.00 11 TEMPORARY SIGNAL SYSTEM LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000.00 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 0.200 1,200.00 1.000 6,000.00 13 TEMPORARY CRASH CUSHION MODULE EA 300.0000 3,300.00 0.000 0.00 14 ABANDON CULVERT LF 25.0000 1,475.00 59.000 1,475.00 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 2,520.00 560.000 2,520.00 560.000 2,520.00 16 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 242.00 22.000 242.00 22.000 242.00 17 REMOVE PAVEMENT MARKER EA 3.0000 69.00 23.000 69.00 23.000 69.00 18 REMOVE CHANNELIZERS EA 15.0000 120.00 8.000 120.00 8.000 120.00 19 REMOVE ROADSIDE SIGN EA 150.0000 1,200.00 8.000 1,200.00 8.000 1,200.00 20 REMOVE PIPE LF 25.0000 3,750.00 150.000 3,750.00 21 REMOVE CONCRETE BARRIER (TYPE K) LF 10.0000 4,800.00 480.000 4,800.00 480.000 4,800.00 22 REMOVE CRASH CUSHION (SAND FILLED) EA 60.0000 1,320.00 22.000 1,320.00 22.000 1,320.00 PROGRAM CAS145 PAGE 2 DATE 11/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0G4014 TIME 11:12 AM ESTIMATE NO. 03 BID OPENING 09/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/10 R.E. NAME: PATEL, NIM DATE OF THIS ESTIMATE 11/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 24 ROADWAY EXCAVATION CY 25.0000 83,250.00 3,300.000 82,500.00 25 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800.00 26 IMPORTED BORROW CY 40.0000 72,000.00 1,800.000 72,000.00 1,800.000 72,000.00 27 SUBGRADE ENHANCEMENT GEOTEXTILE SQYD 10.0000 2,500.00 250.000 2,500.00 28 GEOSYNTHETIC REINFORCEMENT SQYD 10.0000 65,000.00 6,500.000 65,000.00 29 LOCAL TOPSOIL CY 30.0000 4,020.00 134.000 4,020.00 30 EROSION CONTROL (COMPOST BLANKET) CY 150.0000 4,800.00 32.000 4,800.00 32.000 4,800.00 31 FIBER ROLLS LF 6.0000 1,800.00 300.000 1,800.00 300.000 1,800.00 32 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2500 4,950.00 19,800.000 4,950.00 19,800.000 4,950.00 33 ROLLED EROSION CONTROL PRODUCT SQFT 3.0000 26,250.00 8,750.000 26,250.00 (NETTING) 34 CLASS 2 AGGREGATE BASE CY 100.0000 4,000.00 40.000 4,000.00 40.000 4,000.00 35 HOT MIX ASPHALT (TYPE A) TON 200.0000 8,000.00 40.000 8,000.00 40.000 8,000.00 36 18" CORRUGATED STEEL PIPE (.109" THICK) LF 100.0000 1,000.00 10.000 1,000.00 10.000 1,000.00 37 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 120.0000 14,400.00 120.000 14,400.00 120.000 14,400.00 (.109" THICK) 38 ROCK SLOPE PROTECTION (1 TON, METHOD A) CY 70.0000 47,600.00 680.000 47,600.00 39 ROCK SLOPE PROTECTION CY 70.0000 30,800.00 440.000 30,800.00 (1/2 TON, METHOD A) 40 ROCK SLOPE PROTECTION CY 65.0000 14,950.00 230.000 14,950.00 (BACKING NO. 1, METHOD B) 41 ROCK SLOPE PROTECTION FABRIC SQYD 10.0000 8,000.00 800.000 8,000.00 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 4,995.00 1,695.000 7,627.50 1,695.000 7,627.50 43 PAVEMENT MARKER (RETROREFLECTIVE) EA 30.0000 690.00 140.000 4,200.00 140.000 4,200.00 PROGRAM CAS145 PAGE 3 DATE 11/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0G4014 TIME 11:12 AM ESTIMATE NO. 03 BID OPENING 09/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/10 R.E. NAME: PATEL, NIM DATE OF THIS ESTIMATE 11/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 153,868.50 470,853.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,560.43 3,560.43 SUBTOTAL AMOUNT EARNED 157,428.93 474,413.93 ORIGINAL CONTRACT AMOUNT 469,011.00 TOTAL WORK COMPLETED 157,428.93 474,413.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 157,428.93 474,413.93 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/03/10 30 09/13/10 09/07/10 11/03/10 30 1 5 5 100% 100% PATEL, NIM RESIDENT ENGINEER PROGRAM CAS145 DATE 11/16/10