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 03/22/06 EST. NO.17 TIME 01:16 PM R.E. NAME: NAPIER, MARK 11-258014 --------------------------------------------------------------------------- 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 03/22/06 EST. NO.17 TIME 01:16 PM R.E. NAME: NAPIER, MARK 11-258014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS DEC -10,000.00 04 PRS RECD DEC 10,000.00 05 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-258014 TIME 01:16 PM ESTIMATE NO. 17 BID OPENING 07/08/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: NAPIER, MARK DATE OF THIS ESTIMATE 03/22/06 LOCATION PROGRESS ESTIMATE 11-SD-163-1.2/2.4 ----------------- MODERN ALLOYS, INC. IN SAN DIEGO COUNTY IN SAN DIEGO 11172 WESTERN AVENUE FROM 0.5 KM NORTH OF ROUTE 5 AND STANTON,CA 90680 163 SEPARATION TO 0.2 KM SOUTH OF ROBINSON AVENUE OVERCROSSING FED. AID NO. N O N E INSTALL NEW MEDIAN GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,330.0000 2,330.00 0.750 1,747.50 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 22,600.0000 22,600.00 0.900 20,340.00 03 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 13,000.00 13.000 13,000.00 (TYPE 3B) 04 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.897 4,485.00 S) 05 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.990 74,250.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,200.0000 18,400.00 1.980 18,216.00 S) 07 REMOVE METAL BEAM GUARD RAILING M 49.0000 980.00 20.000 980.00 08 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 09 HIGHWAY PLANTING LS 31,000.0000 31,000.00 1.000 31,000.00 S) 10 FIBER (EROSION CONTROL) KG 5.6800 4,941.60 725.700 4,121.98 S) 11 COMPOST (EROSION CONTROL) M3 593.0000 2,905.70 4.050 2,401.65 S) 12 PURE LIVE SEED (EROSION CONTROL) KG 7.7500 3,410.00 359.000 2,782.25 S) 13 COMMERCIAL FERTIZER (EROSION CONTROL) KG 3.5000 1,715.00 408.240 1,428.84 S) (GRANULAR) 14 COMMERICAL FERTIZER (EROSION CONTROL) KG 5.2500 2,572.50 408.240 2,143.26 S) (SLOW RELEASE) 15 STABILIZING EMULSION (EROSION CONTROL) KG 4.3500 1,435.50 272.170 1,183.94 S) 16 PLANT ESTABLISHMENT WORK LS 37,700.0000 37,700.00 0.080 3,016.00 0.904 34,080.80 S) 17 IRRIGATION SYSTEM LS 143,100.0000 143,100.00 1.000 143,100.00 S) 18 STEEL-BACKED TIMBER GUARDRAIL M 178.0000 640,800.00 3,598.000 640,444.00 19 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 2,400.0000 4,800.00 2.000 4,800.00 S) (TYPE B) PROGRAM CAS145 PAGE 2 DATE 03/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-258014 TIME 01:16 PM ESTIMATE NO. 17 BID OPENING 07/08/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: NAPIER, MARK DATE OF THIS ESTIMATE 03/22/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,016.00 1,005,505.22 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 82,521.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,016.00 1,088,026.57 20 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 ORIGINAL CONTRACT AMOUNT 1,056,690.30 TOTAL WORK COMPLETED 3,016.00 1,128,026.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,016.00 1,128,026.57 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 08/03/04 350 09/03/04 09/17/04 05/31/06 338 30 14 1 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY NAPIER, MARK RESIDENT ENGINEER PROGRAM CAS145 PAGE 14 DATE 03/22/06