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 10/11/06 EST. NO.09 TIME 02:17 PM R.E. NAME: MCCLENDON, GREG 11-261104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 1,060.33 E.W. @ F.A.(+) 091105 N 001 0 0003 773.44 091305 N 003 0 0004 2,084.09 092605 N 004 0 0005 1,665.14 092905 N 005 0 5,583.00 TOTAL THIS ESTIMATE 372,136.36 TOTAL PREVIOUS ESTIMATE 377,719.36 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 10/11/06 EST. NO.09 TIME 02:17 PM R.E. NAME: MCCLENDON, GREG 11-261104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CERTS 3,4,15 -28,038.81 01 ELIMINATE CPM -2,000.00 03 ITEM 15 NO RELEASE -2,172.00 04 CCO#3 RETURN 2,000.00 08 CERTS ITEMS 3,4,5 30,210.81 08 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS MAY -1,911.22 02 PRS RECD MAY 1,911.22 03 O/S PRS SEPT -1,746.97 06 PRS RECD SEPT 1,746.97 09 1,746.97 0.00 TOTAL DEDUCTIONS 1,746.97 0.00 PROGRAM CAS145 PAGE 1 DATE 10/11/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261104 TIME 02:17 PM ESTIMATE NO. 09 BID OPENING 03/24/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/05 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 10/11/06 LOCATION RERUN FINAL ESTIMATE 11-IMP-86-9.8/19.5 -------------------- GRAHAM CONTRACTORS, INC. IN IMPERIAL COUNTY IN IMPERIAL AND P.O. BOX 26770 BRAWLEY FROM 0.1 KM SOUTH OF SAN JOSE,CA 95159 AIRPORT ROAD TO 0.5 KM SOUTH OF LEGION ROAD FED. AID NO. N O N E CHIP SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 1.000 1,200.00 S) PROGRAM 02 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 03 CONSTRUCTION AREA SIGNS LS 32,000.0000 32,000.00 1.000 32,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 121,164.0000 121,164.00 1.000 121,164.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,300.0000 2,600.00 2.000 2,600.00 S) 06 REMOVE TRAFFIC STRIPE AND PAVEMENT M2 9.0000 81,450.00 1,576.700 14,190.30 MARKING 07 REMOVE YELLOW THERMOPLASTIC TRAFFIC M2 16.5000 65,010.00 0.000 0.00 S) STRIPE AND PAVEMENT MARKING 08 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.5000 72,750.00 0.000 0.00 S) 09 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 10 SAND COVER TONN 30.0000 9,300.00 315.110 9,453.30 11 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 500.0000 14,500.00 53.910 26,955.00 12 ASPHALTIC EMULSION (POLYMER MODIFIED) TONN 450.0000 139,500.00 348.490 156,820.50 13 SCREENINGS (MEDIUM) TONN 32.0000 91,840.00 3,894.320 124,618.24 14 ASPHALT CONCRETE (OPEN GRADED) TONN 102.0000 207,060.00 2,104.050 214,613.10 15 ASPHALTIC EMULSION (PAINT BINDER) TONN 1,200.0000 9,600.00 9.080 10,896.00 16 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 38,080.00 1,118.660 35,797.12 S) 17 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.5000 7,665.00 2,472.100 8,652.35 S) 18 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.5000 665.00 520.800 1,822.80 S) (BROKEN 3.66 M - 0.92 M) 19 100 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 50.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 20 PAINT TRAFFIC STRIPE (2-COAT) M 0.2800 3,192.00 97,794.400 27,382.43 S) 21 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 13,260.00 8,984.000 11,679.20 S) 22 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 16,912.00 5,270.000 14,756.00 S) PROGRAM CAS145 PAGE 2 DATE 10/11/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261104 TIME 02:17 PM ESTIMATE NO. 09 BID OPENING 03/24/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/05 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 10/11/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 INDUCTIVE LOOP DETECTOR EA 295.0000 20,060.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 10/11/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261104 TIME 02:17 PM ESTIMATE NO. 09 BID OPENING 03/24/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/05 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 10/11/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 818,100.34 ADJUSTMENT OF COMPENSATION 0.00 -2,000.00 EXTRA WORK 5,583.00 379,719.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,583.00 1,195,819.70 24 MOBILIZATION LS 29,750.0000 29,750.00 1.000 29,750.00 ORIGINAL CONTRACT AMOUNT 981,108.00 TOTAL WORK COMPLETED 5,583.00 1,225,569.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,746.97 0.00 TOTAL 7,329.97 1,225,569.70 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 04/20/05 90 05/16/05 05/05/05 12/14/05 60 90 0 0 100% 100% MCCLENDON, GREG RESIDENT ENGINEER PROGRAM CAS145 DATE 10/11/06