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 06/11/09 EST. NO.10 TIME 01:18 PM R.E. NAME: MCCLENDON, GREG 11-275004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 008 0013 2,117.50 E.W. @ F.A.(+) 012308 N 13 0 2,117.50 TOTAL THIS ESTIMATE 196,177.40 TOTAL PREVIOUS ESTIMATE 198,294.90 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 06/11/09 EST. NO.10 TIME 01:18 PM R.E. NAME: MCCLENDON, GREG 11-275004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ITEM 24 NO CERT -1,000.00 06 ITEM 28 NO CERT 1,000.00 07 ITEM 32 BREAKDOWN -5,000.00 07 ITEM 32 BREAKDOWN 5,000.00 09 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS NOV -10,000.00 02 PRS RECD NOV 10,000.00 03 O/S PRS JAN -10,000.00 05 PRS RECD JAN 10,000.00 06 O/S PAYROLLS -10,000.00 07 PAYROLLS RECD 10,000.00 08 0.00 0.00 OTHER OUTSTANDING DOCUMENTS 2402(F), 2403(F) -10,000.00 07 2402(F), 2403(F) 10,000.00 08 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275004 TIME 01:18 PM ESTIMATE NO. 10 BID OPENING 08/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/06/08 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 06/11/09 LOCATION FINAL ESTIMATE 11-IMP-115-R3.1/21.2 -------------- HAZARD CONSTRUCTION COMPANY IN IMPERIAL COUNTY IN AND NEAR P.O. BOX 229000 HOLTVILLE FROM 0.2 KM SOUTH OF SAN DIEGO,CA 92192-9000 ROUTE 8 AND 115 SEPARATION TO EAST JUNCTION ROUTE 78 FED. AID NO. ACST-S115(9)E ,P-S115(9)E REHABILITATE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 1.000 6,000.00 02 TIME-RELATED OVERHEAD WDAY 1,000.0000 85,000.00 90.000 90,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 7,500.0000 7,500.00 1.000 7,500.00 04 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750.00 PROGRAM 05 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,350.00 8.000 1,200.00 06 CONSTRUCTION AREA SIGNS LS 28,000.0000 28,000.00 1.000 28,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 98,000.0000 98,000.00 1.000 98,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,000.0000 8,000.00 4.000 8,000.00 S) 09 REMOVE METAL BEAM GUARD RAILING M 35.0000 595.00 38.100 1,333.50 S) 10 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 60.0000 7,200.00 34.400 2,064.00 S) 11 REMOVE ASPHALT CONCRETE DIKE M 2.4000 4,224.00 3,544.530 8,506.87 12 ADJUST MANHOLE TO GRADE EA 1,700.0000 1,700.00 0.000 0.00 13 ADJUST METAL BEAM GUARD RAILING M 37.0000 28,860.00 710.420 26,285.54 S) 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.2000 264,640.00 88,258.000 282,425.60 S) 15 IMPORTED MATERIAL (SHOULDER BACKING) TONN 40.0000 27,600.00 702.690 28,107.60 16 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 570.0000 7,980.00 16.720 9,530.40 17 ASPHALT CONCRETE (TYPE A) TONN 90.0000 1,053,000.00 12,368.180 1,113,136.20 18 RUBBERIZED ASPHALT CONCRETE (TYPE O) TONN 114.0000 1,687,200.00 15,113.100 1,722,893.40 19 PLACE ASPHALT CONCRETE DIKE M 8.0000 28,560.00 3,696.700 29,573.60 20 ASPHALTIC EMULSION (PAINT BINDER) TONN 570.0000 15,390.00 96.350 54,919.50 21 METAL BEAM GUARD RAILING M 110.0000 5,500.00 49.530 5,448.30 S) 22 END CAP EA 230.0000 460.00 1.000 230.00 S) PROGRAM CAS145 PAGE 2 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275004 TIME 01:18 PM ESTIMATE NO. 10 BID OPENING 08/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/06/08 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 06/11/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 3,300.00 3.000 9,900.00 S) 24 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 5,400.00 2.000 5,400.00 S) 25 THERMOPLASTIC PAVEMENT MARKING M2 30.0000 14,400.00 404.550 12,136.50 S) 26 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,500.00 807.600 1,615.20 S) 27 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 384.00 99.380 397.52 S) (BROKEN 5.18 M - 2.14 M) 28 PAINT TRAFFIC STRIPE (2-COAT) M 0.3000 23,250.00 101,201.000 30,360.30 S) 29 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,300.00 1,712.000 3,424.00 S) 30 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 15,300.00 4,928.000 14,784.00 S) 31 INDUCTIVE LOOP DETECTOR EA 750.0000 15,000.00 20.000 15,000.00 S) 32 MODIFY TRAFFIC MONITORING STATION LS 8,000.0000 8,000.00 1.000 8,000.00 S) PROGRAM CAS145 PAGE 3 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275004 TIME 01:18 PM ESTIMATE NO. 10 BID OPENING 08/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/06/08 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 06/11/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,624,922.03 ADJUSTMENT OF COMPENSATION 0.00 65,484.88 EXTRA WORK 2,117.50 132,810.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,117.50 3,823,216.93 33 MOBILIZATION LS 300,000.0000 300,000.00 1.000 300,000.00 ORIGINAL CONTRACT AMOUNT 3,756,343.00 TOTAL WORK COMPLETED 2,117.50 4,123,216.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,117.50 4,123,216.93 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 09/28/07 85 10/31/07 10/15/07 05/06/08 90 49 5 0 100% 100% MCCLENDON, GREG RESIDENT ENGINEER PROGRAM CAS145 DATE 06/11/09