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 08/22/07 EST. NO.04 TIME 07:26 AM R.E. NAME: PATEL, NIM 04-1A9904 --------------------------------------------------------------------------- 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 0003 5,083.00 E.W. @ L.S.(+) 062607 N 003 0 5,083.00 TOTAL THIS ESTIMATE 596.27 TOTAL PREVIOUS ESTIMATE 5,679.27 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 08/22/07 EST. NO.04 TIME 07:26 AM R.E. NAME: PATEL, NIM 04-1A9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A9904 TIME 07:26 AM ESTIMATE NO. 04 BID OPENING 02/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: PATEL, NIM DATE OF THIS ESTIMATE 08/22/07 LOCATION PROGRESS ESTIMATE 04-SCL-880-8.7/9.4 ----------------- H S R INC IN SANTA CLARA COUNTY IN MILPITAS 530 ALDO AVE. FROM 0.6 KM NORTH OF THE 237 AND SANTA CLARA, CA 95054 880 SEPARATION TO 1.5 KM SOUTH OF DIXON OVERCROSSING FED. AID NO. N O N E PORTLAND CEMENT LINED DITCH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.750 1,500.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 7,500.0000 7,500.00 0.100 750.00 0.840 6,300.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 6,000.00 1.000 3,000.00 04 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.700 10,500.00 05 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.100 2,500.00 0.840 21,000.00 S) 06 REMOVE ASPHALT CONCRETE M3 1,000.0000 1,000.00 0.378 378.00 07 CLEARING AND GRUBBING LS 70,000.0000 70,000.00 0.950 66,500.00 08 ROADWAY EXCAVATION (TYPE Z-2) M3 175.0000 210,000.00 1,087.560 190,323.00 (AERIALLY DEPOSITED LEAD) 09 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.900 1,350.00 10 DITCH EXCAVATION M3 58.0000 89,900.00 111.380 6,460.04 534.380 30,994.04 11 EROSION CONTROL (NETTING) M2 15.0000 1,875.00 226.000 3,390.00 226.000 3,390.00 S) 12 FIBER (EROSION CONTROL) KG 5.0000 1,825.00 365.000 1,825.00 365.000 1,825.00 S) 13 FIBER ROLLS M 6.0000 6,600.00 1,100.000 6,600.00 1,100.000 6,600.00 S) 14 COMPOST (EROSION CONTROL) M3 50.0000 250.00 5.000 250.00 5.000 250.00 S) 15 PURE LIVE SEED (EROSION CONTROL) KG 25.0000 1,000.00 40.000 1,000.00 40.000 1,000.00 S) 16 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 400.00 80.000 400.00 80.000 400.00 S) 17 ASPHALT CONCRETE (TYPE A) TONN 240.0000 240.00 4.627 1,110.48 4.627 1,110.48 18 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 700.0000 700.00 1.740 1,218.00 1.740 1,218.00 AREA) 19 CONCRETE (DITCH LINING) M3 590.0000 306,800.00 273.000 161,070.00 520.000 306,800.00 PROGRAM CAS145 PAGE 2 DATE 08/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A9904 TIME 07:26 AM ESTIMATE NO. 04 BID OPENING 02/28/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/07 R.E. NAME: PATEL, NIM DATE OF THIS ESTIMATE 08/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 186,573.52 654,438.52 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,083.00 5,679.27 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 191,656.52 660,117.79 20 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 797,590.00 TOTAL WORK COMPLETED 191,656.52 710,117.79 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 191,656.52 710,117.79 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 04/10/07 80 04/25/07 04/25/07 08/24/07 80 1 0 5 88% 95% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE CCO DAYS PENDING PATEL, NIM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/07