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 09/20/07 EST. NO.01 TIME 09:02 AM R.E. NAME: FRED BOOSHEHRI 04-2S5404 --------------------------------------------------------------------------- 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 09/20/07 EST. NO.01 TIME 09:02 AM R.E. NAME: FRED BOOSHEHRI 04-2S5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 020 -9,000.00 01 -9,000.00 -9,000.00 TOTAL DEDUCTIONS -9,000.00 -9,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S5404 TIME 09:02 AM ESTIMATE NO. 01 BID OPENING 06/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/20/07 LOCATION PROGRESS ESTIMATE 04-SM-92-3.6/5.3 ----------------- GOODWIN CONSTRUCTION, INC IN SAN MATEO COUNTY NEAR HALF MOON 460 N. YOSEMITE AVE. SUITE 4 BAY FROM 0.5 KM EAST OF PILARCITOS OAKLAND, CA 95361 CREEK BRIDGE TO 2.3 KM WEST OF ROUTE 35 FED. AID NO. N O N E STORM DAMAGE REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 20.0000 10,400.00 520.000 10,400.00 520.000 10,400.00 02 TEMPORARY DRAINAGE BYPASS SYSTEM LS 15,000.0000 15,000.00 0.600 9,000.00 0.600 9,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 3,700.0000 3,700.00 0.500 1,850.00 0.500 1,850.00 04 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 PREVENTION PLAN 05 TEMPORARY SILT FENCE M 100.0000 8,000.00 80.000 8,000.00 80.000 8,000.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 1,500.00 0.000 0.00 07 TEMPORARY COVER M2 2.0000 2,000.00 0.000 0.00 08 STREET SWEEPING LS 3,000.0000 3,000.00 0.000 0.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.000 0.00 10 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.700 2,100.00 0.700 2,100.00 S) 11 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000.00 S) 12 TEMPORARY RAILING (TYPE K) M 75.0000 18,750.00 0.000 0.00 13 TEMPORARY CRASH CUSHION EA 300.0000 9,900.00 0.000 0.00 S) 14 REMOVE METAL BEAM GUARD RAILING M 85.0000 4,250.00 0.000 0.00 15 REMOVE 600 MM CORRUGATED STEEL PIPE M 1,000.0000 4,000.00 0.000 0.00 16 REMOVE 1800 MM CORRUGATED STEEL PIPE M 1,000.0000 3,000.00 0.000 0.00 17 REMOVE DOWNDRAIN M 1,000.0000 8,000.00 0.000 0.00 18 TRIM GABION WIRE MESH M2 100.0000 2,500.00 25.000 2,500.00 25.000 2,500.00 19 RELOCATE BOULDERS EA 125.0000 7,500.00 0.000 0.00 20 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.900 18,000.00 0.900 18,000.00 21 ROADWAY EXCAVATION M3 176.0000 61,600.00 260.000 45,760.00 260.000 45,760.00 22 STRUCTURE EXCAVATION M3 176.0000 10,560.00 60.000 10,560.00 60.000 10,560.00 PROGRAM CAS145 PAGE 2 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S5404 TIME 09:02 AM ESTIMATE NO. 01 BID OPENING 06/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRUCTURE BACKFILL M3 250.0000 22,500.00 0.000 0.00 24 HIGHWAY PLANTING LS 2,800.0000 2,800.00 0.000 0.00 S) 25 SOIL CONFINEMENT SYSTEM M2 300.0000 27,000.00 0.000 0.00 S) (SLOPE PROTECTION) 26 FIBER ROLLS M 100.0000 8,500.00 0.000 0.00 S) 27 EROSION CONTROL (NETTING) M2 25.0000 14,000.00 0.000 0.00 S) 28 PLANT ESTABLISHMENT WORK LS 11,500.0000 11,500.00 0.000 0.00 S) 29 MINOR CONCRETE (MINOR STRUCTURE) M3 3,000.0000 3,000.00 0.000 0.00 F) 30 MINOR CONCRETE (INVERT PAVING) M3 881.0000 13,215.00 0.000 0.00 31 1800 MM BITUMINOUS COATED CORRUGATED M 2,000.0000 6,000.00 0.000 0.00 STEEL PIPE (3.51 MM THICK) 32 450 MM BITUMINOUS COATED CORRUGATED M 1,500.0000 7,500.00 0.000 0.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 33 600 MM BITUMINOUS COATED CORRUGATED M 1,750.0000 43,750.00 0.000 0.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 34 750 MM BITUMINOUS COATED CORRUGATED M 2,000.0000 12,000.00 0.000 0.00 STEEL PIPE DOWNDRAIN (2.77 MM THICK) 35 450 MM ANCHOR ASSEMBLY EA 500.0000 500.00 0.000 0.00 36 600 MM ANCHOR ASSEMBLY EA 500.0000 3,000.00 0.000 0.00 37 900 MM BITUMINOUS COATED CORRUGATED M 300.0000 1,500.00 0.000 0.00 STEEL PIPE INLET (2.77 MM THICK) 38 750 MM STEEL FLARED END SECTION EA 600.0000 600.00 0.000 0.00 39 ROCK SLOPE PROTECTION M3 200.0000 18,000.00 0.000 0.00 (1/4 TON, METHOD B) 40 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 200.0000 2,400.00 0.000 0.00 41 ROCK SLOPE PROTECTION FABRIC M2 10.0000 1,100.00 0.000 0.00 42 MISCELLANEOUS IRON AND STEEL KG 5.0000 385.00 0.000 0.00 F) 43 METAL BEAM GUARD RAILING (WOOD POST) M 121.0000 3,630.00 0.000 0.00 S) 44 TRANSITION RAILING (TYPE WB) EA 6,500.0000 19,500.00 0.000 0.00 S) 45 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 6,400.00 0.000 0.00 S) 46 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 2,700.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 09/20/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2S5404 TIME 09:02 AM ESTIMATE NO. 01 BID OPENING 06/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/20/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 114,170.00 114,170.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 114,170.00 114,170.00 47 MOBILIZATION LS 20,000.0000 20,000.00 0.950 19,000.00 0.950 19,000.00 ORIGINAL CONTRACT AMOUNT 461,640.00 TOTAL WORK COMPLETED 133,170.00 133,170.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -9,000.00 -9,000.00 TOTAL 124,170.00 124,170.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 020 CLEARING AND GRUBBING 10,000.00 20,000.00 10,000.00 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 07/18/07 190 08/02/07 00/00/00 05/31/08 35 0 0 0 29% 54% PROGRESS UNSATISFACTORY FRED BOOSHEHRI RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 09/20/07