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 04/25/06 EST. NO.03 TIME 03:34 PM R.E. NAME: CASTILLO, ELOY 07-242004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 471.11 E.W. @ F.A.(+) 030206 N 01 0 0002 545.05 030806 N 02 0 0003 576.75 031006 N 03 0 0004 405.74 031006 N 04 0 0005 631.00 032106 N 05 0 2,629.65 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,629.65 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 04/25/06 EST. NO.03 TIME 03:34 PM R.E. NAME: CASTILLO, ELOY 07-242004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-242004 TIME 03:34 PM ESTIMATE NO. 03 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: CASTILLO, ELOY DATE OF THIS ESTIMATE 04/25/06 LOCATION PROGRESS ESTIMATE 07-LA-10-5.8/6.7 ----------------- OLIVAS VALDEZ INC IN LOS ANGELES COUNTY IN LOS P O BOX 4576 ANGELES FROM 0.1 KM EAST OF COVINA CA 91723 MILITARY AVENUE UNDERCROSSING TO 0.1 KM WEST OF MOTOR AVENUE UNDERCROSSING FED. AID NO. N O N E CONSTRUCT SCREENING SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ 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 11,000.0000 11,000.00 0.150 1,650.00 0.450 4,950.00 03 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 1.000 6,500.00 S) 04 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.150 11,250.00 0.450 33,750.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,200.00 24.000 1,200.00 S) 06 TEMPORARY RAILING (TYPE K) M 140.0000 40,600.00 326.600 45,724.00 S) 07 TEMPORARY CRASH CUSHION MODULE EA 650.0000 9,100.00 7.000 4,550.00 21.000 13,650.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 40.0000 5,600.00 140.000 5,600.00 S) 09 REMOVE ASPHALT CONCRETE DIKE M 35.0000 16,800.00 148.200 5,187.00 482.600 16,891.00 10 SALVAGE CONCRETE BARRIER (TYPE K) M 50.0000 15,000.00 0.000 0.00 S) 11 RELOCATE CONCRETE BARRIER (TYPE K) M 20.0000 6,000.00 300.000 6,000.00 S) 12 CLEARING AND GRUBBING LS 3,000.0000 3,000.00 0.050 150.00 1.000 3,000.00 13 ROADWAY EXCAVATION (TYPE Z-2) M3 160.0000 51,200.00 96.000 15,360.00 330.000 52,800.00 (AERIALLY DEPOSITED LEAD) 14 ROADWAY EXCAVATION (TYPE Z-3) M3 270.0000 25,650.00 14.400 3,888.00 109.400 29,538.00 (AERIALLY DEPOSITED LEAD) 15 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 16 HIGHWAY PLANTING LS 22,000.0000 22,000.00 0.000 0.00 S) 17 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0.00 S) 18 IRRIGATION SYSTEM LS 36,000.0000 36,000.00 0.000 0.00 S) 19 ASPHALT CONCRETE (TYPE B) TONN 140.0000 5,600.00 0.000 0.00 20 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 40.0000 13,200.00 0.000 0.00 AREA) 21 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 110.0000 880.00 0.000 0.00 22 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 80.0000 1,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-242004 TIME 03:34 PM ESTIMATE NO. 03 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: CASTILLO, ELOY DATE OF THIS ESTIMATE 04/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 70.0000 2,590.00 0.000 0.00 24 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 325.0000 448,500.00 1,094.500 355,712.50 1,409.750 458,168.75 PILING 25 MINOR CONCRETE (SOUND WALL) M3 4,300.0000 182,320.00 25.500 109,650.00 40.070 172,301.00 F) 26 SOUND WALL (BARRIER) M2 350.0000 441,000.00 0.000 0.00 S) 27 SOUND WALL (PILE CAP) M2 100.0000 64,000.00 0.000 0.00 S) 28 METAL BEAM GUARD RAILING (WOOD POST) M 220.0000 3,080.00 0.000 0.00 S) 29 CABLE RAILING M 420.0000 3,360.00 0.000 0.00 30 TRANSITION RAILING (TYPE WB) EA 2,500.0000 7,500.00 0.000 0.00 S) 31 END CAP EA 400.0000 2,000.00 0.000 0.00 S) 32 END ANCHOR ASSEMBLY (TYPE CA) EA 5,000.0000 10,000.00 0.000 0.00 S) 33 CONCRETE BARRIER (TYPE 736 SV) M 500.0000 215,000.00 0.000 0.00 S) 34 MICRWAVE VEHICLE DETECTION SYSTEM LS 65,000.0000 65,000.00 0.000 0.00 S) 35 MODIFY LIGHTING AND SIGN ILLUMINATION LS 35,000.0000 35,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-242004 TIME 03:34 PM ESTIMATE NO. 03 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: CASTILLO, ELOY DATE OF THIS ESTIMATE 04/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 507,397.50 856,322.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,629.65 2,629.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 510,027.15 858,952.40 36 MOBILIZATION LS 75,000.0000 75,000.00 0.950 71,250.00 ORIGINAL CONTRACT AMOUNT 1,931,130.00 TOTAL WORK COMPLETED 510,027.15 930,202.40 MATERIALS ON HAND ON SITE 46,346.72 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 510,027.15 976,549.12 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 12/13/05 400 01/17/06 01/17/06 09/21/06 53 24 0 10 47% 29% PROGRESS IS SATISFACTORY CASTILLO, ELOY RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 04/25/06