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 11/20/07 EST. NO.05 TIME 09:33 AM R.E. NAME: SIDHU BALJIT 04-271004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 1,074.83 E.W. @ F.A.(+) 082107 N CF1 0 1,074.83 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 1,074.83 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 11/20/07 EST. NO.05 TIME 09:33 AM R.E. NAME: SIDHU BALJIT 04-271004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RESTAKING CHARGES -6,800.00 03 0.00 -6,800.00 TOTAL DEDUCTIONS 0.00 -6,800.00 PROGRAM CAS145 PAGE 1 DATE 11/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-271004 TIME 09:33 AM ESTIMATE NO. 05 BID OPENING 11/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: SIDHU BALJIT DATE OF THIS ESTIMATE 11/20/07 LOCATION PROGRESS ESTIMATE 04-SOL-80-13.0/42.0 ----------------- 04-SOL-505-R0.2/R0.7 PETERSON-CHASE GENERAL ENGINEE IN SOLANO COUNTY AT VARIOUS 04-SOL-780-1.5/7.3 RING CONSTRUCTION, INC LOCATIONS 1792 KAISER AVENUE IRVINE, CA 92614-5706 FED. AID NO. N O N E INSTALL OVERHEAD EXIT GUIDE SIGNS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 0.200 500.00 0.800 2,000.00 02 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.150 450.00 0.900 2,700.00 PROGRAM 03 WATER POLLUTION CONTROL LS 30,000.0000 30,000.00 0.450 13,500.00 0.750 22,500.00 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.650 6,500.00 0.950 9,500.00 05 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.800 12,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.700 91,000.00 0.900 117,000.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 7,000.0000 14,000.00 0.000 0.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 30.0000 2,310.00 22.900 687.00 34.320 1,029.60 09 REMOVE ROADSIDE SIGN EA 150.0000 4,200.00 28.000 4,200.00 28.000 4,200.00 10 REMOVE SIGN STRUCTURE EA 4,000.0000 36,000.00 9.000 36,000.00 9.000 36,000.00 11 REMOVE CRASH CUSHION (SAND FILLED) EA 100.0000 6,600.00 0.000 0.00 12 CLEARING AND GRUBBING LS 10,500.0000 10,500.00 0.700 7,350.00 1.000 10,500.00 13 ROADWAY EXCAVATION M3 300.0000 3,000.00 6.000 1,800.00 6.000 1,800.00 14 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.800 3,200.00 15 ASPHALT CONCRETE TONN 200.0000 4,800.00 0.000 0.00 16 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 200.0000 6,000.00 0.000 0.00 AREA) 17 FURNISH SIGN STRUCTURE (TRUSS) KG 9.4000 2,025,841.00 215,863.000 2,029,112.20 215,863.000 2,029,112.20 F) 18 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5500 118,533.25 215,863.000 118,724.65 215,863.000 118,724.65 F) 19 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 175.0000 105,000.00 600.000 105,000.00 600.000 105,000.00 20 FURNISH LAMINATED PANEL SIGN M2 240.0000 6,000.00 12.400 2,976.00 12.400 2,976.00 (25.4 MM-TYPE A) 21 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 6,600.00 0.000 0.00 (2.0 MM-UNFRAMED) 22 1372 MM CAST-IN-DRILLED-HOLE M 2,500.0000 35,000.00 14.000 35,000.00 S) CONCRETE PILE (SIGN FOUNDATION) PROGRAM CAS145 PAGE 2 DATE 11/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-271004 TIME 09:33 AM ESTIMATE NO. 05 BID OPENING 11/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: SIDHU BALJIT DATE OF THIS ESTIMATE 11/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 1524 MM CAST-IN-DRILLED-HOLE M 2,650.0000 450,500.00 14.600 38,690.00 162.700 431,155.00 S) CONCRETE PILE (SIGN FOUNDATION) 24 ROADSIDE SIGN - ONE POST EA 450.0000 11,250.00 25.000 11,250.00 25.000 11,250.00 25 INSTALL SIGN OVERLAY M2 300.0000 900.00 0.000 0.00 26 INSTALL SIGN PANEL ON EXISTING FRAME M2 70.0000 2,870.00 15.490 1,084.30 15.490 1,084.30 27 GUARD RAILING DELINEATOR EA 60.0000 3,600.00 23.000 1,380.00 59.000 3,540.00 28 OBJECT MARKER (TYPE L-1) EA 60.0000 1,200.00 9.000 540.00 21.000 1,260.00 29 METAL BEAM GUARD RAILING (WOOD POST) M 190.0000 47,500.00 160.000 30,400.00 312.930 59,456.70 S) 30 DOUBLE METAL BEAM GUARD RAILING M 275.0000 6,325.00 35.000 9,625.00 35.000 9,625.00 S) (WOOD POST) 31 TERMINAL SYSTEM (TYPE CAT) EA 7,000.0000 14,000.00 2.000 14,000.00 2.000 14,000.00 S) 32 TERMINAL SYSTEM (TYPE CAT) BACKUP EA 1,000.0000 2,000.00 2.000 2,000.00 2.000 2,000.00 S) 33 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,400.0000 25,200.00 11.000 15,400.00 21.000 29,400.00 S) 34 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 66,000.00 8.000 24,000.00 20.000 60,000.00 S) 35 LIGHTING AND SIGN ILLUMINATION LS 550,000.0000 550,000.00 0.366 201,300.00 0.411 226,050.00 S) PROGRAM CAS145 PAGE 3 DATE 11/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-271004 TIME 09:33 AM ESTIMATE NO. 05 BID OPENING 11/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: SIDHU BALJIT DATE OF THIS ESTIMATE 11/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,767,469.15 3,362,063.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,074.83 1,074.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,768,543.98 3,363,138.28 36 MOBILIZATION LS 200,000.0000 200,000.00 0.250 50,000.00 1.000 200,000.00 ORIGINAL CONTRACT AMOUNT 3,960,229.25 TOTAL WORK COMPLETED 2,818,543.98 3,563,138.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -6,800.00 TOTAL 2,818,543.98 3,556,338.28 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 12/08/06 405 05/22/07 02/06/07 11/21/08 155 43 0 0 88% 38% PROGRESS IS SATISFACTORY SIDHU BALJIT RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 11/20/07