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 09/25/09 EST. NO.03 TIME 11:11 AM R.E. NAME: ROBILLOS, RAMON 07-4S3704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0002 58,390.46 E.W. @ L.S.(+) 090209 N 002 0 58,390.46 TOTAL THIS ESTIMATE 15,567.92 TOTAL PREVIOUS ESTIMATE 73,958.38 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 09/25/09 EST. NO.03 TIME 11:11 AM R.E. NAME: ROBILLOS, RAMON 07-4S3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 008 -13,000.00 01 0.00 -13,000.00 TOTAL DEDUCTIONS 0.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S3704 TIME 11:11 AM ESTIMATE NO. 03 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/25/09 LOCATION RERUN PROGRESS ESTIMATE 07-LA-1-47.5/62.2 ----------------------- DREAMBUILDER IN LOS ANGELES COUNTY IN MALIBU AT 1361 E GARTEN DRIVE VARIOUS LOCATIONS FROM 0.1 MILE PLACENTIA CA 92870 WEST OF WEBB WAY TO 0.1 MILE EAST OF MULHOLLAND HIGHWAY FED. AID NO. OTS- ( ) INSTALL METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.350 1,050.00 02 PREPARE WATER POLLUTION CONTROL LS 900.0000 900.00 1.000 900.00 S) PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,000.00 8.000 2,000.00 04 STREET SWEEPING LS 2,500.0000 2,500.00 0.350 875.00 05 CONSTRUCTION AREA SIGNS LS 2,400.0000 2,400.00 0.850 2,040.00 S) 06 TRAFFIC CONTROL SYSTEM LS 46,416.4000 46,416.40 0.350 16,245.74 S) 07 REMOVE ASPHALT CONCRETE DIKE LF 3.9000 8,385.00 2,150.000 8,385.00 08 CLEARING AND GRUBBING LS 18,000.0000 18,000.00 1.000 18,000.00 09 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 1.000 1,400.00 S) 10 IMPORTED BORROW CY 95.0000 2,280.00 24.000 2,280.00 11 IMPORTED MATERIAL (SHOULDER BACKING) TON 1,000.0000 1,000.00 0.000 0.00 12 HOT MIX ASPHALT (TYPE B) TON 160.0000 8,000.00 0.000 0.00 13 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 7.0000 9,240.00 0.000 0.00 14 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.0000 1,120.00 0.000 0.00 15 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.0000 5,740.00 0.000 0.00 16 PLACE HOT MIX ASPHALT SQYD 68.0000 149.60 0.000 0.00 (MISCELLANEOUS AREA) 17 GUARD RAILING DELINEATOR EA 30.0000 3,900.00 0.000 0.00 18 METAL BEAM GUARD RAILING (WOOD POST) LF 20.8000 21,840.00 0.000 0.00 19 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 55,200.00 0.000 0.00 (MODIFIED) 20 WEED CONTROL MAT (RUBBER) SQYD 44.0000 36,520.00 0.000 0.00 21 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,040.0000 5,200.00 0.000 0.00 22 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,500.0000 13,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S3704 TIME 11:11 AM ESTIMATE NO. 03 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,700.0000 2,700.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S3704 TIME 11:11 AM ESTIMATE NO. 03 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/25/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 53,175.74 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 58,390.46 73,958.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 58,390.46 127,134.12 24 MOBILIZATION LS 9,670.0000 9,670.00 0.950 9,186.50 ORIGINAL CONTRACT AMOUNT 261,061.00 TOTAL WORK COMPLETED 58,390.46 136,320.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -13,000.00 TOTAL 58,390.46 123,320.62 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 008 CLEARING AND GRUBBING 5,000.00 18,000.00 13,000.00 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 10/28/08 80 11/12/08 00/00/00 11/30/09 28 140 0 0 35% 35% PROGRESS IS SATISFACTORY ROBILLOS, RAMON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/25/09