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 06/19/07 EST. NO.02 TIME 07:33 AM R.E. NAME: DANIEL DEYO 09-307004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0003 226.62 E.W. @ F.A.(+) 051407 N 0003 0 0004 678.60 051507 N 0004 0 0005 323.74 051607 N 0005 0 0006 483.60 051707 N 0006 0 0007 539.96 052107 N 0007 0 0008 682.13 052207 N 0008 0 0009 448.68 052307 N 0009 0 0010 628.83 052407 N 0010 0 0011 504.23 053007 N 0011 0 0012 539.81 053107 N 0012 0 0013 476.46 060107 N 0013 0 0014 409.74 060407 N 0014 0 0015 63.04 060507 N 0015 0 6,005.44 TOTAL THIS ESTIMATE 7,803.59 TOTAL PREVIOUS ESTIMATE 13,809.03 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 06/19/07 EST. NO.02 TIME 07:33 AM R.E. NAME: DANIEL DEYO 09-307004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-307004 TIME 07:33 AM ESTIMATE NO. 02 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/18/07 R.E. NAME: DANIEL DEYO DATE OF THIS ESTIMATE 06/19/07 LOCATION PROGRESS ESTIMATE 09-MNO-108-0.0/15.0 ----------------- CIMARRON, INC. IN MONO COUNTY NEAR SONORA JUNCTION 10424 CIMARRON TRAIL AT VARIOUS LOCATIONS OAKDALE, CA 95361 FED. AID NO. N O N E REPLACE EXISTING CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 15.0000 9,000.00 207.000 3,105.00 02 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125.00 PROGRAM 03 WATER POLLUTION CONTROL LS 3,500.0000 3,500.00 0.190 665.00 0.310 1,085.00 04 TEMPORARY FIBER ROLL M 20.0000 15,400.00 138.400 2,768.00 205.000 4,100.00 05 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.500 3,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.190 7,600.00 0.310 12,400.00 S) 07 TYPE III BARRICADE EA 200.0000 1,200.00 6.000 1,200.00 S) 08 TEMPORARY RAILING (TYPE K) M 200.0000 8,000.00 36.600 7,320.00 09 PLASTIC DRUM CHANNELIZATION DEVICE EA 200.0000 1,400.00 7.000 1,400.00 10 REMOVE HEADWALL EA 500.0000 4,500.00 5.000 2,500.00 6.000 3,000.00 11 DITCH EXCAVATION M3 200.0000 9,400.00 3.100 620.00 3.100 620.00 12 IMPORTED BORROW M3 100.0000 24,000.00 64.110 6,411.00 129.970 12,997.00 13 EROSION CONTROL (BLANKET) M2 10.0000 9,000.00 0.000 0.00 S) 14 PLANT (GROUP W) EA 100.0000 4,400.00 0.000 0.00 15 CLASS 2 AGGREGATE BASE M3 200.0000 9,600.00 5.440 1,088.00 9.840 1,968.00 16 ASPHALT CONCRETE (TYPE B, 12.5-MM TONN 300.0000 54,000.00 3.600 1,080.00 15.800 4,740.00 MAXIMUM GRADING) 17 MINOR CONCRETE (BACKFILL) M3 400.0000 8,400.00 1.480 592.00 4.510 1,804.00 F) 18 450 MM ALTERNATIVE PIPE CULVERT M 550.0000 11,000.00 0.000 0.00 19 600 MM ALTERNATIVE PIPE CULVERT M 575.0000 120,750.00 28.000 16,100.00 43.850 25,213.75 20 750 MM ALTERNATIVE PIPE CULVERT M 741.0000 17,784.00 0.000 0.00 21 900 MM ALTERNATIVE PIPE CULVERT M 1,500.0000 63,000.00 18.700 28,050.00 22 700 MM X 500 MM ALTERNATIVE PIPE M 1,000.0000 13,000.00 0.000 0.00 ARCH CULVERT PROGRAM CAS145 PAGE 2 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-307004 TIME 07:33 AM ESTIMATE NO. 02 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/18/07 R.E. NAME: DANIEL DEYO DATE OF THIS ESTIMATE 06/19/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 450 MM CORRUGATED STEEL PIPE M 2,500.0000 2,500.00 4.500 11,250.00 4.500 11,250.00 (2.77 MM THICK) 24 600 MM CORRUGATED STEEL PIPE M 900.0000 6,300.00 6.000 5,400.00 8.000 7,200.00 (2.77 MM THICK) 25 750 MM CORRUGATED STEEL PIPE M 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000.00 (2.77 MM THICK) 26 900 MM CORRUGATED STEEL PIPE M 2,000.0000 14,000.00 8.200 16,400.00 8.200 16,400.00 (2.77 MM THICK) 27 900 MM CORRUGATED STEEL PIPE INLET EA 2,100.0000 14,700.00 1.050 2,205.00 1.050 2,205.00 (1.63 MM THICK) 28 450 MM ALTERNATIVE FLARED END SECTION EA 300.0000 2,100.00 2.000 600.00 2.000 600.00 29 600 MM ALTERNATIVE FLARED END SECTION EA 350.0000 9,100.00 8.000 2,800.00 9.000 3,150.00 30 750 MM ALTERNATIVE FLARED END SECTION EA 400.0000 800.00 0.000 0.00 31 900 MM ALTERNATIVE FLARED END SECTION EA 500.0000 3,500.00 3.000 1,500.00 3.000 1,500.00 32 700 MM X 500 MM STEEL FLARED END EA 500.0000 1,000.00 0.000 0.00 PIPE ARCH SECTION 33 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 150.0000 18,000.00 57.780 8,667.00 65.780 9,867.00 34 ROCK SLOPE PROTECTION FABRIC M2 10.0000 1,700.00 147.900 1,479.00 171.100 1,711.00 35 INLET GRATE EA 400.0000 2,800.00 1.000 400.00 1.000 400.00 36 PAINT TRAFFIC STRIPE (2-COAT) M 15.0000 1,800.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-307004 TIME 07:33 AM ESTIMATE NO. 02 BID OPENING 08/22/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/18/07 R.E. NAME: DANIEL DEYO DATE OF THIS ESTIMATE 06/19/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 93,125.00 170,410.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,005.44 13,809.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 99,130.44 184,219.78 37 MOBILIZATION LS 15,000.0000 15,000.00 0.200 3,000.00 0.950 14,250.00 ORIGINAL CONTRACT AMOUNT 531,134.00 TOTAL WORK COMPLETED 102,130.44 198,469.78 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 102,130.44 198,469.78 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 09/15/06 90 05/01/07 10/02/06 09/18/07 28 148 0 2 35% 29% PROGRESS IS SATISFACTORY DANIEL DEYO RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/07