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 02/25/11 EST. NO.08 TIME 12:04 PM R.E. NAME: BEECH, BARRY 05-0Q4204 --------------------------------------------------------------------------- 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 02/25/11 EST. NO.08 TIME 12:04 PM R.E. NAME: BEECH, BARRY 05-0Q4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM2402F -10,000.00 07 MISS CEM4401 -10,000.00 07 RECD CEM2402F 10,000.00 08 RECD CEM4401 10,000.00 08 20,000.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 07 RECD PAYROLLS 10,000.00 08 10,000.00 0.00 TOTAL DEDUCTIONS 30,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 12:04 PM ESTIMATE NO. 08 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/11 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 02/25/11 LOCATION SEMI-FINAL ESTIMATE 05-SB-166-6.9/6.9 ------------------- LEE WILSON ELECTRIC COMPANY IN SANTA BARBARA COUNTY IN SANTA INC MARIA AT RUSSELL AVENUE P O BOX 250 ARROYO GRANDE CA 93421 FED. AID NO. ACHS-P166(28)E ,STPG-P166(28)E INSTALL TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 2.000 500.00 02 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 1.000 250.00 03 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 1.000 600.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 06 CONSTRUCTION AREA SIGNS LS 1,700.0000 1,700.00 0.900 1,530.00 07 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 1.000 5,000.00 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,440.0000 4,440.00 1.000 4,440.00 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 880.00 80.000 880.00 10 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,640.00 470.000 2,820.00 11 REMOVE PAVEMENT MARKER EA 5.5000 99.00 15.000 82.50 12 REMOVE ROADSIDE SIGN EA 150.0000 600.00 0.000 0.00 13 REMOVE CULVERT LF 132.0000 646.80 4.840 638.88 14 REMOVE INLET EA 780.0000 780.00 1.000 780.00 15 ADJUST UTILITY COVER TO GRADE EA 268.0000 536.00 2.000 536.00 16 REMOVE CONCRETE CY 186.0000 4,092.00 29.340 5,457.24 17 REMOVE ABANDONED UTILITY BOX EA 365.0000 365.00 1.000 365.00 18 ROADWAY EXCAVATION CY 152.0000 4,408.00 22.800 3,465.60 19 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 0.885 973.50 20 CLASS 2 AGGREGATE BASE CY 204.0000 5,304.00 26.000 5,304.00 21 SLURRY SEAL TON 2,785.0000 41,775.00 0.000 0.00 22 HOT MIX ASPHALT (TYPE A) TON 894.0000 4,201.80 9.140 8,171.16 PROGRAM CAS145 PAGE 2 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 12:04 PM ESTIMATE NO. 08 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/11 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 02/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MINOR CONCRETE (MINOR STRUCTURE) CY 3,422.0000 4,448.60 1.300 4,448.60 F) 24 MINOR CONCRETE (BACKFILL) CY 336.0000 168.00 0.500 168.00 25 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 128.00 8.000 128.00 (0.080"-UNFRAMED) 26 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 1,140.00 37.500 1,125.00 (0.080"-FRAMED) 27 18" ALTERNATIVE PIPE CULVERT LF 523.0000 1,464.40 3.000 1,569.00 28 MINOR CONCRETE (CURB, SIDEWALK AND CY 531.0000 14,337.00 34.500 18,319.50 CURB RAMP) 29 MISCELLANEOUS IRON AND STEEL LB 2.5000 600.00 240.000 600.00 30 THERMOPLASTIC CROSSWALK AND SQFT 6.0000 3,360.00 573.000 3,438.00 PAVEMENT MARKING 31 THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 539.00 71.000 781.00 (SPRAYABLE) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 30.0000 180.00 12.000 360.00 33 SIGNAL AND LIGHTING LS 109,100.0000 109,100.00 1.000 109,100.00 PROGRAM CAS145 PAGE 3 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 12:04 PM ESTIMATE NO. 08 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/27/11 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 02/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 182,330.98 ADJUSTMENT OF COMPENSATION 0.00 41,775.00 EXTRA WORK 0.00 7,853.46 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 231,959.44 34 MOBILIZATION LS 4,600.0000 4,600.00 1.000 4,600.00 ORIGINAL CONTRACT AMOUNT 221,282.60 TOTAL WORK COMPLETED 0.00 236,559.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 30,000.00 0.00 TOTAL 30,000.00 236,559.44 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 03/26/10 65 07/06/10 07/06/10 01/27/11 66 76 2 0 100% 100% BEECH, BARRY RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/11