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 07/23/10 EST. NO.01 TIME 10:11 AM R.E. NAME: TRAN, QUANG 04-3S7214 --------------------------------------------------------------------------- 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 07/23/10 EST. NO.01 TIME 10:11 AM R.E. NAME: TRAN, QUANG 04-3S7214 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3S7214 TIME 10:11 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 07/23/10 LOCATION PROGRESS ESTIMATE 04-SOL-680-R4.7/R4.7 ----------------- CIMARRON, INC IN SOLANO COUNTY NEAR BENICIA 10554 RODDEN RD AT 0.3 MILE WEST OF PARRISH ROAD OAKDALE, CA 95361 OVERCROSSING FED. AID NO. N O N E REPLACE CULVERT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) LF 3.0000 2,400.00 600.000 1,800.00 600.000 1,800.00 03 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 04 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 1.000 500.00 PROGRAM 05 TEMPORARY SILT FENCE LF 5.0000 350.00 52.500 262.50 52.500 262.50 06 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 2,000.00 0.000 0.00 07 TEMPORARY CHECK DAM LF 10.0000 200.00 0.000 0.00 08 STREET SWEEPING LS 1,500.0000 1,500.00 0.100 150.00 0.100 150.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0.00 10 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250.00 11 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.100 2,000.00 0.100 2,000.00 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,500.0000 3,500.00 0.100 350.00 0.100 350.00 13 REMOVE FENCE (TYPE BW) LF 4.0000 680.00 0.000 0.00 14 REMOVE PIPE LF 100.0000 6,000.00 0.000 0.00 15 REMOVE INLET EA 1,000.0000 1,000.00 0.000 0.00 16 REMOVE HEADWALL EA 1,000.0000 1,000.00 0.000 0.00 17 30" MACHINE SPIRAL WOUND PVC PIPELINER LF 400.0000 64,000.00 0.000 0.00 (EXPANDABLE DIAMETER) 18 CLEARING AND GRUBBING LS 3,000.0000 3,000.00 0.000 0.00 19 ROADWAY EXCAVATION CY 25.0000 14,250.00 100.000 2,500.00 100.000 2,500.00 20 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500.00 21 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 1,500.00 0.000 0.00 22 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1500 3,240.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3S7214 TIME 10:11 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 07/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROLLED EROSION CONTROL PRODUCT SQFT 2.0000 2,280.00 0.000 0.00 (NETTING) 24 PLANT (GROUP M) EA 100.0000 5,400.00 0.000 0.00 25 TIME RELEASE WATER ASSEMBLY EA 25.0000 1,350.00 0.000 0.00 26 CLASS 4 AGGREGATE SUBBASE CY 100.0000 1,700.00 0.000 0.00 27 CLASS 3 AGGREGATE BASE CY 100.0000 800.00 0.000 0.00 28 HOT MIX ASPHALT (TYPE A) TON 250.0000 6,000.00 0.000 0.00 29 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 24,000.00 7.500 7,500.00 7.500 7,500.00 F) 30 36" ALTERNATIVE PIPE CULVERT LF 130.0000 65,000.00 113.000 14,690.00 113.000 14,690.00 31 36" ALTERNATIVE FLARED END SECTION EA 500.0000 500.00 0.000 0.00 32 ROCK SLOPE PROTECTION (1/4 TON, CY 150.0000 6,000.00 0.000 0.00 METHOD A) 33 ROCK SLOPE PROTECTION CY 150.0000 16,500.00 0.000 0.00 (1/4 TON, METHOD B) 34 ROCK SLOPE PROTECTION FABRIC SQYD 10.0000 1,800.00 0.000 0.00 35 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,780.00 1,047.000 2,094.00 1,047.000 2,094.00 F) 36 FENCE (TYPE BW, METAL POST) LF 15.0000 2,550.00 0.000 0.00 37 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 9,000.00 0.000 0.00 38 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 8,000.00 0.000 0.00 39 THERMOPLASTIC TRAFFIC STRIPE LF 20.0000 1,400.00 0.000 0.00 (SPRAYABLE) 40 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3S7214 TIME 10:11 AM ESTIMATE NO. 01 BID OPENING 05/05/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 07/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 35,596.50 35,596.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 35,596.50 35,596.50 ORIGINAL CONTRACT AMOUNT 290,930.00 TOTAL WORK COMPLETED 35,596.50 35,596.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 35,596.50 35,596.50 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 06/30/10 25 07/15/10 07/15/10 08/20/10 4 0 0 0 12% 16% PROGRESS IS SATISFACTORY TRAN, QUANG RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/10