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 06/05/08 EST. NO.26 TIME 08:43 AM R.E. NAME: INFANTE, A.J. 05-448104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 009 0020 -5,900.00 A.C. @ L.S.(-) 052208 N 001 0 012 0001 5,426.79 A.C. @ L.S.(+) 050808 N 050808 013 0001 -335.13 A.C. @ L.S.(-) 050808 N 050808 014 0001 7,035.74 A.C. @ L.S.(+) 050808 N 000030 016 0001 549.19 A.C. @ L.S.(+) 050808 N 000 0 018 0001 28,896.00 E.W. @ L.S.(+) 050808 N 000010 020 0001 1,351.07 E.W. @ L.S.(+) 050808 N 0001 0 022 0001 2,786.51 E.W. @ F.A.(+) 030508 N 0001 0 0002 6,889.55 030608 N 0002 0 0003 3,391.13 030708 N 0003 0 0004 1,722.63 031008 N 0004 0 0005 1,198.56 031108 N 000050 0006 1,675.77 031208 N 0006 0 0007 1,826.97 031308 N 0007 0 0008 2,303.00 031408 N 0008 0 0009 8,492.40 A.C. @ L.S.(+) 050808 N 000070 67,310.18 TOTAL THIS ESTIMATE 122,073.71 TOTAL PREVIOUS ESTIMATE 189,383.89 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 06/05/08 EST. NO.26 TIME 08:43 AM R.E. NAME: INFANTE, A.J. 05-448104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 54-1 15 X $2900 -43,500.00 12 54-2 31 X $7.20 -223.20 12 54-3 RETURN 15 LD'S 43,500.00 13 0.00 -223.20 LABOR COMPLIANCE VIOLATION MISSING PYRLS -10,000.00 03 MISSING PYRLS -10,000.00 06 REL EST #3 10,000.00 07 MISSING PYRLS -10,000.00 08 MISSING PYRLS -10,000.00 10 REL EST #6 10,000.00 12 REL EST #8 10,000.00 13 MISSING PYRLS -10,000.00 14 REL #14 10,000.00 15 REL #10 10,000.00 16 0.00 0.00 OTHER OUTSTANDING DOCUMENTS MISSING CEM2402 -10,000.00 25 CEM2402 RECD 10,000.00 26 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 -223.20 PROGRAM CAS145 PAGE 1 DATE 06/05/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-448104 TIME 08:43 AM ESTIMATE NO. 26 BID OPENING 11/02/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/14/08 R.E. NAME: INFANTE, A.J. DATE OF THIS ESTIMATE 06/05/08 LOCATION FINAL ESTIMATE 05-SB-101-R8.1/8.9 -------------- MENDEZ CONCRETE INC IN SANTA BARBARA COUNTY NEAR 1210 E SANTA PAULA STREET SUMMERLAND FROM 0.2 KM WEST OF SANTA PAULA CA 93060 EVANS AVENUE UNDERCROSSING TO 0.2 KM EAST OF SHEFFIELD DRIVE UNDERCROSSING FED. AID NO. N O N E WIDEN FREEWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 1.000 3,750.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 30,826.0000 30,826.00 1.000 30,826.00 03 CONSTRUCTION AREA SIGNS LS 8,451.0000 8,451.00 1.000 8,451.00 S) 04 TRAFFIC CONTROL SYSTEM LS 94,609.0000 94,609.00 1.000 94,609.00 S) 05 TYPE III BARRICADE EA 109.3000 2,841.80 19.000 2,076.70 S) 06 TEMPORARY TRAFFIC STRIPE (TAPE) M 13.9000 2,780.00 250.000 3,475.00 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,475.0000 7,475.00 1.000 7,475.00 S) 08 TEMPORARY RAILING (TYPE K) M 104.5000 114,950.00 1,099.800 114,929.10 S) 09 TEMPORARY CRASH CUSHION MODULE EA 201.3000 2,415.60 14.000 2,818.20 10 ABANDON CULVERT EA 1,582.0000 1,582.00 1.000 1,582.00 11 ABANDON WELL EA 2,374.0000 2,374.00 1.000 2,374.00 S) 12 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 0.9000 1,296.00 1,457.000 1,311.30 STRIPE 13 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.7000 6,290.00 2,631.000 9,734.70 14 REMOVE PAVEMENT MARKER EA 3.2000 1,920.00 582.000 1,862.40 15 REMOVE ROADSIDE SIGN EA 164.8000 659.20 4.000 659.20 16 REMOVE DRAINAGE FACILITY EA 6,591.7000 19,775.10 3.000 19,775.10 17 RELOCATE ROADSIDE SIGN EA 626.0000 1,252.00 2.000 1,252.00 18 CLEARING AND GRUBBING LS 45,000.0000 45,000.00 1.000 45,000.00 19 ROADWAY EXCAVATION M3 56.4000 382,956.00 6,790.000 382,956.00 20 ROADWAY EXCAVATION (TYPE Z-2) M3 256.4000 282,040.00 1,085.520 278,327.33 (AERIALLY DEPOSITED LEAD) 21 LEAD COMPLIANCE PLAN LS 5,175.0000 5,175.00 1.000 5,175.00 22 STRUCTURE EXCAVATION (RETAINING WALL) M3 56.4000 69,033.60 1,224.000 69,033.60 F) PROGRAM CAS145 PAGE 2 DATE 06/05/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-448104 TIME 08:43 AM ESTIMATE NO. 26 BID OPENING 11/02/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/14/08 R.E. NAME: INFANTE, A.J. DATE OF THIS ESTIMATE 06/05/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRUCTURE BACKFILL (RETAINING WALL) M3 92.0000 79,028.00 859.000 79,028.00 F) 24 HIGHWAY PLANTING LS 171,250.0000 171,250.00 1.000 171,250.00 S) 25 EROSION CONTROL (BLANKET) M2 14.5000 17,255.00 1,190.000 17,255.00 S) 26 EROSION CONTROL (TYPE BFM) M2 1.3000 3,783.00 2,910.000 3,783.00 S) 27 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,760.0000 2,760.00 1.000 2,760.00 S) 28 PLANT ESTABLISHMENT WORK LS 56,000.0000 56,000.00 1.000 56,000.00 S) 29 VINE PLANTER EA 104.5000 22,990.00 212.000 22,154.00 S) 30 IRRIGATION SYSTEM LS 184,500.0000 184,500.00 1.000 184,500.00 S) 31 50 MM HIGH DENSITY POLYETHYLENE PIPE M 172.6000 863.00 5.000 863.00 S) CONDUIT (OPEN TRENCH) 32 200 MM HIGH DENSITY POLYETHYLENE PIPE M 654.8000 20,298.80 0.000 0.00 S) CONDUIT (DIRECTIONAL BORE) 33 200 MM HIGH DENSITY POLYETHYLENE PIPE M 172.5000 1,725.00 5.000 862.50 S) CONDUIT (OPEN TRENCH) 34 CLASS 2 AGGREGATE BASE M3 47.3000 70,004.00 1,480.000 70,004.00 35 ASPHALT CONCRETE (TYPE B) TONN 119.8000 177,304.00 1,673.550 200,491.29 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 67.1000 1,006.50 13.250 889.08 AREA) 37 ASPHALTIC EMULSION (PAINT BINDER) TONN 1,150.0000 2,300.00 1.784 2,051.60 38 CLASS 2 CONCRETE (RETAINING WALL) M3 805.0000 662,515.00 823.000 662,515.00 F) 39 CLASS 1 CONCRETE (BOX CULVERT) M3 1,184.0000 8,288.00 7.400 8,761.60 40 MINOR CONCRETE (MINOR STRUCTURE) M3 3,756.3000 56,344.50 14.000 52,588.20 F) 41 MINOR CONCRETE (BACKFILL) M3 612.5000 6,125.00 9.800 6,002.50 F) 42 ENTRY MONUMENT EA 10,557.0000 21,114.00 2.000 21,114.00 43 ENTRY WALL "A" EA 15,631.0000 15,631.00 1.000 15,631.00 44 ENTRY WALL "B" EA 8,829.0000 8,829.00 1.000 8,829.00 45 ENTRY BENCH EA 5,832.0000 5,832.00 1.000 5,832.00 46 ARCHITECTURAL TREATMENT "A" EA 1,239.0000 1,239.00 1.000 1,239.00 47 ARCHITECTURAL TREATMENT "B" EA 517.5000 8,280.00 16.000 8,280.00 48 ARCHITECTURAL TREATMENT "C" EA 212.8000 2,979.20 14.000 2,979.20 49 ARCHITECTURAL TREATMENT "D" EA 860.8000 6,886.40 8.000 6,886.40 PROGRAM CAS145 PAGE 3 DATE 06/05/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-448104 TIME 08:43 AM ESTIMATE NO. 26 BID OPENING 11/02/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/14/08 R.E. NAME: INFANTE, A.J. DATE OF THIS ESTIMATE 06/05/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ARCHITECTURAL TREATMENT "E" M 49.0000 15,925.00 325.000 15,925.00 51 APPLY ANTI-GRAFFITI COATING M2 9.8000 18,718.00 1,902.000 18,639.60 52 BAR REINFORCING STEEL (EPOXY COATED) KG 4.6000 217,902.00 47,370.000 217,902.00 SF) 53 ROADSIDE SIGN - ONE POST EA 333.5000 2,668.00 8.000 2,668.00 54 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 155.3000 621.20 4.000 621.20 METHOD) 55 INSTALL ROADSIDE SIGN PANEL ON EA 144.0000 288.00 2.000 288.00 EXISTING POST 56 INSTALL ROADSIDE SIGN EA 2,760.0000 2,760.00 1.000 2,760.00 (LAMINATED WOOD BOX POST) 57 600 MM ALTERNATIVE PIPE CULVERT M 266.6000 66,650.00 238.500 63,584.10 58 300 MM REINFORCED CONCRETE PIPE M 561.0000 561.00 1.000 561.00 (CLASS III) 59 600 MM REINFORCED CONCRETE PIPE M 378.4000 26,488.00 69.910 26,453.94 (CLASS III) 60 750 MM REINFORCED CONCRETE PIPE M 396.2000 51,506.00 120.000 47,544.00 (CLASS III) 61 GEOCOMPOSITE DRAIN M2 241.4000 115,872.00 319.460 77,117.64 62 80 MM PLASTIC PIPE (EDGE DRAIN) M 116.7000 47,847.00 409.000 47,730.30 63 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 114.4000 5,948.80 51.000 5,834.40 64 900 MM PRECAST CONCRETE PIPE INLET M 230.0000 2,070.00 8.100 1,863.00 65 ROCK SLOPE PROTECTION M3 230.0000 1,150.00 5.000 1,150.00 (FACING, METHOD B) 66 CONCRETE (DITCH LINING) M3 449.2000 37,283.60 87.960 39,511.63 67 ROCK SLOPE PROTECTION FABRIC M2 230.0000 2,070.00 9.000 2,070.00 68 MISCELLANEOUS IRON AND STEEL KG 5.0000 6,545.00 1,309.000 6,545.00 SF) 69 CHAIN LINK FENCE (TYPE CL-MOD) M 678.5000 481,735.00 705.000 478,342.50 S) 70 CHAIN LINK FENCE (TYPE CL-1.8) M 299.0000 32,890.00 110.000 32,890.00 S) 71 ROCKFALL BARRIER M 470.1000 220,947.00 470.000 220,947.00 S) 72 VEHICLE BARRICADE (BOLLARDS) LS 3,680.0000 3,680.00 1.000 3,680.00 S) 73 CONCRETE BARRIER (TYPE 60) M 222.0000 75,480.00 340.000 75,480.00 74 THERMOPLASTIC PAVEMENT MARKING M2 586.7000 5,867.00 12.140 7,122.54 S) 75 THERMOPLASTIC TRAFFIC STRIPE M 0.2000 1,546.00 7,911.100 1,582.22 S) (SPRAYABLE) 76 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.6000 2,240.00 378.000 2,116.80 S) PROGRAM CAS145 PAGE 4 DATE 06/05/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-448104 TIME 08:43 AM ESTIMATE NO. 26 BID OPENING 11/02/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/14/08 R.E. NAME: INFANTE, A.J. DATE OF THIS ESTIMATE 06/05/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 PAVEMENT MARKER (RETROREFLECTIVE) EA 18.9000 7,371.00 378.000 7,144.20 S) 78 LIGHTING LS 57,500.0000 57,500.00 1.000 57,500.00 S) 79 BIKE PATH LIGHTING LS 224,750.0000 224,750.00 0.973 218,681.75 S) 80 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 11,155.0000 11,155.00 1.000 11,155.00 S) 81 ELECTRIC SERVICE (IRRIGATION) LS 28,750.0000 28,750.00 1.000 28,750.00 S) PROGRAM CAS145 PAGE 5 DATE 06/05/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-448104 TIME 08:43 AM ESTIMATE NO. 26 BID OPENING 11/02/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/14/08 R.E. NAME: INFANTE, A.J. DATE OF THIS ESTIMATE 06/05/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,424,162.82 ADJUSTMENT OF COMPENSATION 15,268.99 30,580.99 EXTRA WORK 52,041.19 158,802.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,310.18 4,613,546.71 82 MOBILIZATION LS 332,787.0000 332,787.00 1.000 332,787.00 ORIGINAL CONTRACT AMOUNT 4,812,153.30 TOTAL WORK COMPLETED 67,310.18 4,946,333.71 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -223.20 TOTAL 77,310.18 4,946,110.51 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 12/28/05 610 03/13/06 03/13/06 03/14/08 470 25 40 0 100% 100% INFANTE, A.J. RESIDENT ENGINEER PROGRAM CAS145 DATE 06/05/08