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 06/16/09 EST. NO.02 TIME 09:35 AM R.E. NAME: MILLER, BRANDON 03-3M4104 --------------------------------------------------------------------------- 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 06/16/09 EST. NO.02 TIME 09:35 AM R.E. NAME: MILLER, BRANDON 03-3M4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M4104 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 03/04/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: MILLER, BRANDON DATE OF THIS ESTIMATE 06/16/09 LOCATION RERUN PROGRESS ESTIMATE 03-ED-49-35.3/38.2 ----------------------- MODERN ALLOYS INC IN EL DORADO AND PLACER COUNTIES IN 11172 WESTERN AVENUE AND NEAR AUBURN AT VARIOUS STANTON CA 90680 LOCATIONS FED. AID NO. N O N E RECONSTRUCT GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,166.9900 1,166.99 0.250 291.75 0.620 723.53 02 PREPARE WATER POLLUTION CONTROL LS 1,062.6200 1,062.62 0.250 265.66 0.620 658.82 PROGRAM 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 728.0800 728.08 1.000 728.08 1.000 728.08 04 CONSTRUCTION AREA SIGNS LS 1,911.8000 1,911.80 0.250 477.95 0.620 1,185.32 05 TRAFFIC CONTROL SYSTEM LS 36,805.3400 36,805.34 0.250 9,201.34 0.620 22,819.31 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,524.8300 10,524.83 0.250 2,631.21 0.620 6,525.39 07 REMOVE METAL BEAM GUARD RAILING LF 10.4900 2,307.80 87.500 917.88 262.500 2,753.63 08 REMOVE ASPHALT CONCRETE DIKE LF 2.9200 4,088.00 1,400.000 4,088.00 1,400.000 4,088.00 09 RECONSTRUCT METAL BEAM GUARD RAILING LF 27.0200 218,591.80 3,478.000 93,975.56 8,965.500 242,247.81 10 RESET ROADSIDE SIGN (ONE POST) EA 358.7400 358.74 2.000 717.48 3.000 1,076.22 11 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 28.3900 9,936.50 350.000 9,936.50 350.000 9,936.50 12 STRUCTURE BACKFILL (SLURRY CEMENT) CY 294.2400 5,590.56 19.000 5,590.56 19.000 5,590.56 13 IMPORTED MATERIAL (SHOULDER BACKING) TON 87.4200 7,518.12 86.000 7,518.12 86.000 7,518.12 14 MINOR HOT MIX ASPHALT TON 107.7200 12,926.40 120.000 12,926.40 120.000 12,926.40 15 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.2700 6,768.90 2,070.000 6,768.90 2,070.000 6,768.90 16 PLACE HOT MIX ASPHALT SQYD 29.0000 4,060.00 140.000 4,060.00 140.000 4,060.00 (MISCELLANEOUS AREA) 17 MINOR CONCRETE (MINOR STRUCTURE) CY 1,496.5403 21,550.18 14.400 21,550.18 14.400 21,550.18 F) 18 DELINEATOR (CLASS 1) EA 20.9200 3,347.20 70.000 1,464.40 204.000 4,267.68 19 OBJECT MARKER (TYPE L-1) EA 90.0800 270.24 2.000 180.16 4.000 360.32 20 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0700 1,757.11 75.000 1,805.25 112.500 2,707.88 21 TRANSITION RAILING (TYPE WB) EA 3,486.0900 3,486.09 1.000 3,486.09 1.000 3,486.09 22 END SECTION EA 30.3300 212.31 3.000 90.99 11.000 333.63 PROGRAM CAS145 PAGE 2 DATE 06/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M4104 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 03/04/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: MILLER, BRANDON DATE OF THIS ESTIMATE 06/16/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 END CAP (TYPE TC) EA 43.6100 43.61 1.000 43.61 1.000 43.61 24 END ANCHOR ASSEMBLY (TYPE SFT) EA 869.2700 6,084.89 2.000 1,738.54 7.000 6,084.89 25 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,424.7000 10,274.10 2.000 6,849.40 4.000 13,698.80 26 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,454.8800 7,364.64 1.000 2,454.88 6.000 14,729.28 27 PAINT TRAFFIC STRIPE (2-COAT) LF 8.5000 2,125.00 0.000 0.00 28 PAVEMENT MARKER (RETROREFLECTIVE) EA 48.4800 824.16 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M4104 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 03/04/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/19/09 R.E. NAME: MILLER, BRANDON DATE OF THIS ESTIMATE 06/16/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 199,758.89 396,868.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 199,758.89 396,868.95 29 MOBILIZATION LS 14,044.9000 14,044.90 1.000 14,044.90 ORIGINAL CONTRACT AMOUNT 395,730.91 TOTAL WORK COMPLETED 199,758.89 410,913.85 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 199,758.89 410,913.85 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 04/02/09 60 04/27/09 04/17/09 07/23/09 36 9 0 0 95% 60% PROGRESS IS SATISFACTORY MILLER, BRANDON RESIDENT ENGINEER PROGRAM CAS145 DATE 06/16/09