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 03/18/11 EST. NO.14 TIME 11:15 AM R.E. NAME: IRA, ALFRED 07-1X3104 --------------------------------------------------------------------------- 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 03/18/11 EST. NO.14 TIME 11:15 AM R.E. NAME: IRA, ALFRED 07-1X3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM SUBMITTAL -10,000.00 02 CPM SCHEDULE -52,835.00 03 CPM SCHEDULE -10,000.00 04 CPM SCHEDULE 72,835.00 05 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3104 TIME 11:15 AM ESTIMATE NO. 14 BID OPENING 08/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/10 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 03/18/11 LOCATION FINAL ESTIMATE 07-VEN-118-R21.8/R21.8 -------------- NYE AND NELSON INC IN VENTURA COUNTY IN SIMI VALLEY AT 1860 EASTMAN AVENUE NO 108 0.1 MILE WEST OF ALAMOS CANYON ROAD VENTURA CA 93003 UNDERCROSSING FED. AID NO. ER-4129(4)E REPAIR CULVERT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 2.2000 4,774.00 2,178.000 4,791.60 02 CONSTRUCTION SITE MANAGEMENT LS 1,980.0000 1,980.00 1.000 1,980.00 03 PREPARE STORM WATER POLLUTION LS 550.0000 550.00 1.000 550.00 S) PREVENTION PLAN 04 TEMPORARY SILT FENCE LF 3.3000 2,640.00 802.000 2,646.60 05 TEMPORARY GRAVEL BAG BERM LF 5.5000 9,955.00 1,849.000 10,169.50 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 935.0000 1,870.00 2.000 1,870.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 1,980.0000 1,980.00 1.000 1,980.00 08 TEMPORARY COVER SQYD 1.6500 11,220.00 6,812.000 11,239.80 09 STREET SWEEPING LS 11,000.0000 11,000.00 1.000 11,000.00 10 CONSTRUCTION AREA SIGNS LS 3,190.0000 3,190.00 1.000 3,190.00 S) 11 REMOVE FLARED END SECTION EA 330.0000 330.00 1.000 330.00 12 REMOVE PIPE LF 37.4000 6,732.00 80.000 2,992.00 13 REMOVE ROCK SLOPE PROTECTION LS 4,950.0000 4,950.00 1.000 4,950.00 14 CLEARING AND GRUBBING LS 19,250.0000 19,250.00 1.000 19,250.00 15 ROADWAY EXCAVATION CY 5.5000 8,305.00 1,528.000 8,404.00 16 EROSION CONTROL (TYPE D) SQYD 0.4700 4,150.10 8,830.000 4,150.10 S) 17 PLANT (GROUP W) EA 17.3300 17,503.30 1,010.000 17,503.30 S) 18 PLANT ESTABLISHMENT WORK LS 19,602.0000 19,602.00 1.000 19,602.00 S) 19 CLASS 3 AGGREGATE BASE CY 61.6000 19,712.00 332.000 20,451.20 20 HOT MIX ASPHALT (TYPE B) TON 102.3000 175,956.00 1,728.760 176,852.15 21 MINOR CONCRETE (MINOR STRUCTURE) CY 370.7000 37,811.40 222.000 82,295.40 F) 22 EPOXY ADHESIVE (BOND COAT) GAL 220.0000 61,600.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3104 TIME 11:15 AM ESTIMATE NO. 14 BID OPENING 08/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/10 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 03/18/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PORTLAND CEMENT CONCRETE (PATCH) CF 22.0000 12,100.00 0.000 0.00 24 24" CORRUGATED STEEL PIPE (.138" THICK) LF 89.1000 14,256.00 178.000 15,859.80 25 24" CORRUGATED STEEL PIPE ENERGY LF 148.5000 2,970.00 20.000 2,970.00 DISSIPATOR (.064" THICK) 26 24" STEEL FLARED END SECTION EA 440.0000 440.00 1.000 440.00 27 ROCK SLOPE PROTECTION (4 TON ON OG) CY 86.9000 227,678.00 2,620.000 227,678.00 28 ROCK SLOPE PROTECTION (4 TON, METHOD A) CY 90.2000 670,186.00 7,454.000 672,350.80 29 ROCK SLOPE PROTECTION (1 TON, METHOD A) CY 165.0000 1,650.00 11.000 1,815.00 30 ROCK SLOPE PROTECTION FABRIC SQYD 2.2000 6,600.00 3,060.000 6,732.00 PROGRAM CAS145 PAGE 3 DATE 03/18/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3104 TIME 11:15 AM ESTIMATE NO. 14 BID OPENING 08/28/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/10 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 03/18/11 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,334,043.25 ADJUSTMENT OF COMPENSATION 0.00 -4,860.73 EXTRA WORK 0.00 109,837.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,439,019.62 31 MOBILIZATION LS 66,209.0000 66,209.00 1.000 66,209.00 ORIGINAL CONTRACT AMOUNT 1,427,149.80 TOTAL WORK COMPLETED 0.00 1,505,228.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,505,228.62 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 10/22/08 320 09/21/09 11/05/08 09/15/10 320 230 0 0 100% 100% IRA, ALFRED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/18/11