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 09/20/05 EST. NO.03 TIME 10:23 AM R.E. NAME: SCOTT HISLOP 04-1A9604 --------------------------------------------------------------------------- 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 09/20/05 EST. NO.03 TIME 10:23 AM R.E. NAME: SCOTT HISLOP 04-1A9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING PAYROLL -1,000.00 02 0.00 -1,000.00 OVERBID ITEMS OVERBID ITEM NO. 039 -119.70 03 -119.70 -119.70 TOTAL DEDUCTIONS -119.70 -1,119.70 PROGRAM CAS145 PAGE 1 DATE 09/20/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A9604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 05/11/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: SCOTT HISLOP DATE OF THIS ESTIMATE 09/20/05 LOCATION PROGRESS ESTIMATE 04-MRN-101-0.1/0.2 ----------------- PAGNI CONSTRUCTION INC. IN MARIN COUNTY NEAR SAUSALITO AT 1397 BIRDIE DR. H DANA BOWERS SAFETY ROADSIDE REST WINDSOR, CA 95492 AREA FED. AID NO. N O N E UPGRADE REST AREA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,600.0000 5,600.00 0.000 0.00 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,200.0000 3,200.00 1.000 3,200.00 1.000 3,200.00 04 CONSTRUCTION AREA SIGNS LS 800.0000 800.00 0.750 600.00 05 TRAFFIC CONTROL SYSTEM LS 9,700.0000 9,700.00 0.333 3,230.10 06 REMOVE WOOD FENCE M 50.0000 1,200.00 23.500 1,175.00 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.0000 279.00 0.000 0.00 08 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 50.0000 750.00 0.000 0.00 09 REMOVE ROCK VENEER (RETAINING WALL) M3 2,500.0000 6,000.00 2.360 5,900.00 2.360 5,900.00 10 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 1,250.00 0.000 0.00 11 REMOVE CONCRETE M3 200.0000 15,000.00 65.190 13,038.00 87.190 17,438.00 12 REMOVE HANDRAILING M 25.0000 2,125.00 85.300 2,132.50 85.300 2,132.50 13 CLEARING AND GRUBBING LS 2,000.0000 2,000.00 0.850 1,700.00 1.000 2,000.00 14 ROADWAY EXCAVATION M3 300.0000 2,700.00 8.820 2,646.00 8.820 2,646.00 15 IMPORTED BORROW M3 400.0000 4,000.00 10.400 4,160.00 10.400 4,160.00 16 HIGHWAY PLANTING LS 8,000.0000 8,000.00 0.000 0.00 17 PLANT ESTABLISHMENT WORK LS 4,100.0000 4,100.00 0.000 0.00 18 IRRIGATION SYSTEM LS 4,600.0000 4,600.00 0.750 3,450.00 0.750 3,450.00 19 75 MM WATER LINE CROSSOVER M 200.0000 4,000.00 20.000 4,000.00 20.000 4,000.00 20 CLASS 3 AGGREGATE BASE M3 440.0000 1,892.00 4.230 1,861.20 4.230 1,861.20 21 ASPHALT CONCRETE (TYPE A) TONN 60.0000 240.00 0.000 0.00 22 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 500.0000 4,000.00 0.000 0.00 AREA) PROGRAM CAS145 PAGE 2 DATE 09/20/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A9604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 05/11/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: SCOTT HISLOP DATE OF THIS ESTIMATE 09/20/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SONOMA FIELD STONE OVER CONCRETE LS 39,000.0000 39,000.00 0.000 0.00 MASONRY UNIT RETAINING WALL 24 BAR REINFORCING STEEL KG 20.0000 4,800.00 186.000 3,720.00 236.000 4,720.00 25 INTERPRETIVE SIGN EA 480.0000 3,360.00 0.000 0.00 26 RECONSTRUCT GRANITE ACCESS RAMP LS 11,400.0000 11,400.00 0.000 0.00 27 GRANITE STAIR NOSE INLAY LS 4,300.0000 4,300.00 0.000 0.00 28 PATCH GRANITE HOLE LS 4,650.0000 4,650.00 0.000 0.00 29 MINOR CONCRETE (MISCELLANEOUS M3 800.0000 63,200.00 66.900 53,520.00 66.900 53,520.00 CONSTRUCTION) 30 INTERLOCKING-CONCRETE PAVERS LS 21,200.0000 21,200.00 0.900 19,080.00 1.000 21,200.00 31 DETECTABLE WARNING SURFACE M2 500.0000 15,000.00 30.260 15,130.00 30.260 15,130.00 32 TUBULAR HANDRAILING M 400.0000 56,000.00 33.100 13,240.00 33.100 13,240.00 33 TUBULAR HANDRAILING (MODIFIED) M 200.0000 8,800.00 43.900 8,780.00 43.900 8,780.00 34 CABLE RAILING FENCE M 850.0000 19,550.00 22.000 18,700.00 22.000 18,700.00 35 THERMOPLASTIC PAVEMENT MARKING M2 30.0000 570.00 0.000 0.00 36 PAINT CONCRETE STAIR NOSING M 3.0000 420.00 0.000 0.00 37 100 MM THERMOPLASTIC TRAFFIC STRIPE M 10.0000 1,200.00 0.000 0.00 38 NEW CONDUIT CABLE FOR TELEPHONE LS 20,100.0000 20,100.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/20/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A9604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 05/11/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: SCOTT HISLOP DATE OF THIS ESTIMATE 09/20/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 174,257.70 187,832.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 174,257.70 187,832.80 39 MOBILIZATION LS 39,694.0000 39,694.00 0.950 37,709.30 0.950 37,709.30 ORIGINAL CONTRACT AMOUNT 395,680.00 TOTAL WORK COMPLETED 211,967.00 225,542.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -119.70 -1,119.70 TOTAL 211,847.30 224,422.40 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 039 MOBILIZATION 39,568.00 39,694.00 126.00 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 06/20/05 120 07/05/05 07/05/05 09/28/05 49 0 0 0 57% 63% PROGRESS IS SATISFACTORY WAIT FOR MATERIALS SCOTT HISLOP RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 09/20/05