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 07/07/09 EST. NO.06 TIME 11:29 AM R.E. NAME: LEONARD BRAJNIKOFF 04-3A0304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 200,000.00 A.C. @ L.S.(+) 070309 N 001 0 200,000.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 200,000.00 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 07/07/09 EST. NO.06 TIME 11:29 AM R.E. NAME: LEONARD BRAJNIKOFF 04-3A0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/07/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A0304 TIME 11:29 AM ESTIMATE NO. 06 BID OPENING 04/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/23/09 R.E. NAME: LEONARD BRAJNIKOFF DATE OF THIS ESTIMATE 07/07/09 LOCATION RERUN SEMI-FINAL ESTIMATE 04-SON-101-38.0/R46.0 ------------------------- PAVE-TECH, INC IN SONOMA COUNTY AT LYTTON AND 924 W RIALTO AVENUE GEYSERVILLE FROM 0.6 MILE SOUTH OF RIALTO, CA 92376 LYTTON SPRINGS ROAD UNDERCROSSING TO CHIANTI ROAD UNDERCROSSING FED. AID NO. N O N E GRIND AND REPLACE PCC PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 1,000.00 0.930 930.00 02 TIME-RELATED OVERHEAD LS 22,000.0000 22,000.00 0.780 17,160.00 03 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 S) PROGRAM 05 STREET SWEEPING LS 2,000.0000 2,000.00 1.000 2,000.00 06 TEMPORARY CONCRETE WASHOUT BIN EA 2,000.0000 14,000.00 7.000 14,000.00 07 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 1.000 9,000.00 S) 08 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 1.000 50,000.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,400.0000 9,600.00 4.000 9,600.00 S) 10 REMOVE PAVEMENT MARKER EA 0.5000 4,550.00 9,100.000 4,550.00 11 REMOVE ASPHALT CONCRETE SQYD 0.5000 2,550.00 5,100.000 2,550.00 12 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4900 67,199.00 45,100.000 67,199.00 S) 13 IMPORTED MATERIAL (SHOULDER BACKING) TON 109.0000 22,890.00 251.200 27,380.80 14 AGGREGATE BASE (APPROACH SLAB) CY 800.0000 77,600.00 332.700 266,160.00 15 ASPHALTIC EMULSION (FOG SEAL COAT) TON 677.0000 33,173.00 42.000 28,434.00 16 SEAL RANDOM CRACKS LNMI 1,259.0000 40,288.00 32.000 40,288.00 17 HOT MIX ASPHALT (TYPE A) TON 115.0000 577,300.00 4,836.470 556,194.05 18 ASPHALTIC EMULSION (PAINT BINDER) TON 494.0000 10,868.00 17.590 8,689.46 19 REPLACE CONCRETE PAVEMENT CY 573.0000 1,581,480.00 2,695.000 1,544,235.00 (RAPID STRENGTH CONCRETE) 20 GRIND EXISTING CONCRETE SQYD 3.5000 542,500.00 148,709.000 520,481.50 PAVEMENT 21 STRUCTURAL CONCRETE, APPROACH SLAB CY 820.0000 524,800.00 831.400 681,748.00 (TYPE R) 22 PAVING NOTCH EXTENSION CY 3,295.0000 52,720.00 14.800 48,766.00 PROGRAM CAS145 PAGE 2 DATE 07/07/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A0304 TIME 11:29 AM ESTIMATE NO. 06 BID OPENING 04/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/23/09 R.E. NAME: LEONARD BRAJNIKOFF DATE OF THIS ESTIMATE 07/07/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLEAN EXPANSION JOINT LF 12.0000 6,960.00 580.000 6,960.00 S) 24 JOINT SEAL (MR 1/2") LF 10.0000 5,800.00 580.000 5,800.00 S) 25 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 42,940.00 175,905.000 66,843.90 S) 26 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,420.00 7,972.000 7,972.00 S) 27 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 520.00 234.000 936.00 S) 28 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 15,025.00 87,386.000 21,846.50 S) (BROKEN 35-13) 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 426.00 1,652.000 495.60 S) (BROKEN 17-7) 30 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 10,260.00 5,800.000 11,600.00 S) 31 PAVEMENT MARKER (REFLECTIVE-SPECIAL EA 3.0000 4,740.00 1,739.000 5,217.00 S) TYPE G) 32 PAVEMENT MARKER (REFLECTIVE-SPECIAL EA 4.0000 4,600.00 1,300.000 5,200.00 S) TYPE H) PROGRAM CAS145 PAGE 3 DATE 07/07/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3A0304 TIME 11:29 AM ESTIMATE NO. 06 BID OPENING 04/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/23/09 R.E. NAME: LEONARD BRAJNIKOFF DATE OF THIS ESTIMATE 07/07/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 4,035,236.81 ADJUSTMENT OF COMPENSATION 200,000.00 200,000.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 200,000.00 4,235,236.81 33 MOBILIZATION LS 116,000.0000 116,000.00 1.000 116,000.00 ORIGINAL CONTRACT AMOUNT 3,862,209.00 TOTAL WORK COMPLETED 200,000.00 4,351,236.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 200,000.00 4,351,236.81 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 05/27/08 120 07/21/08 09/03/08 02/23/09 107 48 0 0 100% 100% LEONARD BRAJNIKOFF RESIDENT ENGINEER PROGRAM CAS145 DATE 07/07/09