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 05/19/06 EST. NO.04 TIME 10:01 AM R.E. NAME: DUAN, FRANK 04-443604 --------------------------------------------------------------------------- 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 05/19/06 EST. NO.04 TIME 10:01 AM R.E. NAME: DUAN, FRANK 04-443604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -1,250.00 01 OVERBID ITEM NO. 001 -500.00 03 OVERBID ITEM NO. 001 -250.00 04 OVERBID ITEM NO. 002 -200.00 01 OVERBID ITEM NO. 006 -17,600.00 03 OVERBID ITEM NO. 006 -2,200.00 04 -2,450.00 -22,000.00 TOTAL DEDUCTIONS -2,450.00 -22,000.00 PROGRAM CAS145 PAGE 1 DATE 05/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-443604 TIME 10:01 AM ESTIMATE NO. 04 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: DUAN, FRANK DATE OF THIS ESTIMATE 05/19/06 LOCATION PROGRESS ESTIMATE 04-SOL-80-7.9/39.5 ----------------- AMLAND IN SOLANO COUNTY AT VARIOUS 3168 KNIGHTS BRIDGE ROAD LOCATIONS SAN JOSE, CA 95123 FED. AID NO. ACST-X095(19)E ,P-X095(19)E INSTALL OR UPGRADE RAMP LIGHTING ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.100 500.00 0.800 4,000.00 02 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 1.000 1,200.00 PROGRAM 03 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.100 500.00 0.700 3,500.00 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.600 6,000.00 05 CONSTRUCTION AREA SIGNS LS 65,550.0000 65,550.00 0.700 45,885.00 S) 06 CLEARING AND GRUBBING LS 45,000.0000 45,000.00 0.100 4,500.00 0.900 40,500.00 07 LEAD COMPLIANCE PLAN LS 7,400.0000 7,400.00 1.000 7,400.00 08 LIGHTING AND SIGN ILLUMINATION LS 90,000.0000 90,000.00 0.500 45,000.00 (LOCATION 1, 2) 09 LIGHTING AND SIGN ILLUMINATION LS 360,000.0000 360,000.00 0.160 57,600.00 (LOCATION 3, 4, 5, 6, 7, 8, 9) 10 LIGHTING AND SIGN ILLUMINATION LS 295,000.0000 295,000.00 0.240 70,800.00 0.880 259,600.00 (LOCATION 10, 11, 12, 13, 14) 11 LIGHTING AND SIGN ILLUMINATION LS 215,000.0000 215,000.00 0.200 43,000.00 0.820 176,300.00 (LOCATION 15, 16, 17, 18, 19, 20) 12 LIGHTING AND SIGN ILLUMINATION LS 195,000.0000 195,000.00 0.400 78,000.00 0.907 176,865.00 (LOCATION 21, 22, 23, 24, 25, 26) 13 LIGHTING AND SIGN ILLUMINATION LS 190,000.0000 190,000.00 0.300 57,000.00 0.658 125,020.00 (LOCATION 27, 28, 29, 30, 31, 32) 14 LIGHTING AND SIGN ILLUMINATION LS 187,000.0000 187,000.00 0.250 46,750.00 0.264 49,368.00 (LOCATION 33, 34, 35, 36, 37) 15 LIGHTING AND SIGN ILLUMINATION LS 166,000.0000 166,000.00 0.033 5,478.00 (LOCATION 38, 39, 40, 41, 42) 16 LIGHTING AND SIGN ILLUMINATION LS 185,000.0000 185,000.00 0.004 740.00 (LOCATION 43, 44, 45, 46) PROGRAM CAS145 PAGE 2 DATE 05/19/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-443604 TIME 10:01 AM ESTIMATE NO. 04 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: DUAN, FRANK DATE OF THIS ESTIMATE 05/19/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 301,050.00 1,004,456.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 301,050.00 1,004,456.00 17 MOBILIZATION LS 10,000.0000 10,000.00 0.950 9,500.00 ORIGINAL CONTRACT AMOUNT 2,032,150.00 TOTAL WORK COMPLETED 301,050.00 1,013,956.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,450.00 -22,000.00 TOTAL 298,600.00 991,956.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 5,000.00 2,500.00 002 PREPARE WATER POLLUTION CONTROL 1,000.00 1,200.00 200.00 PROGRAM 006 CLEARING AND GRUBBING 23,000.00 45,000.00 22,000.00 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 12/07/05 260 11/14/05 12/23/05 01/11/07 92 1 0 0 50% 35% PROGRESS IS SATISFACTORY DUAN, FRANK RESIDENT ENGINEER PROGRAM CAS145 DATE 05/19/06