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 01/21/09 EST. NO.05 TIME 03:09 PM R.E. NAME: JOHNSON, CURTIS 05-0K9604 --------------------------------------------------------------------------- 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 01/21/09 EST. NO.05 TIME 03:09 PM R.E. NAME: JOHNSON, CURTIS 05-0K9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 03:09 PM ESTIMATE NO. 05 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 01/21/09 LOCATION PROGRESS ESTIMATE 05-SB-101-12.8/24.9 ----------------- MODERN ALLOYS INC IN SANTA BARBARA COUNTY IN SANTA 11172 WESTERN AVENUE BARBARA AND GOLETA AT VARIOUS STANTON CA 90680 LOCATIONS FED. AID NO. OTS- ( ) INSTALL METAL BEAM 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 5,000.0000 5,000.00 0.150 750.00 0.550 2,750.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 S) PROGRAM 03 TEMPORARY SILT FENCE LF 5.0000 1,000.00 130.000 650.00 245.000 1,225.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 440.00 0.000 0.00 05 STREET SWEEPING LS 4,000.0000 4,000.00 0.150 600.00 0.550 2,200.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.100 150.00 0.200 300.00 07 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.600 6,600.00 S) 08 TRAFFIC CONTROL SYSTEM LS 98,000.0000 98,000.00 0.150 14,700.00 0.550 53,900.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 21.0000 4,830.00 47.000 987.00 164.000 3,444.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 0.150 900.00 0.550 3,300.00 S) 11 TEMPORARY RAILING (TYPE K) LF 16.0000 30,400.00 300.000 4,800.00 1,220.000 19,520.00 12 TEMPORARY CRASH CUSHION MODULE EA 80.0000 24,800.00 28.000 2,240.00 42.000 3,360.00 S) 13 REMOVE METAL BEAM GUARD RAILING LF 10.0000 33,000.00 1,111.500 11,115.00 2,943.750 29,437.50 14 REMOVE DOUBLE METAL BEAM BARRIER LF 10.0000 500.00 0.000 0.00 15 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 625.00 0.000 0.00 16 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 40,365.00 82.500 371.25 17 RELOCATE ROADSIDE SIGN-ONE POST EA 175.0000 175.00 0.000 0.00 18 REMOVE CRASH CUSHION (SAND FILLED) EA 1,500.0000 6,000.00 3.000 4,500.00 3.000 4,500.00 19 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 0.150 1,500.00 0.400 4,000.00 20 ROADWAY EXCAVATION CY 200.0000 600.00 0.000 0.00 21 IMPORTED BORROW CY 300.0000 3,900.00 0.000 0.00 22 MULCH CY 145.0000 870.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 01/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 03:09 PM ESTIMATE NO. 05 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 01/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 EROSION CONTROL (TYPE D) SQFT 3.6000 2,088.00 0.000 0.00 S) 24 IRRIGATION SYSTEM LS 20,700.0000 20,700.00 0.000 0.00 S) 25 MINOR HOT MIX ASPHALT TON 160.0000 20,800.00 0.000 0.00 26 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 2,300.00 0.000 0.00 27 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 17,100.00 0.000 0.00 28 PLACE HOT MIX ASPHALT SQYD 220.0000 374.00 0.000 0.00 (MISCELLANEOUS AREA) 29 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 480.00 0.000 0.00 (0.080"-UNFRAMED) 30 ROADSIDE SIGN - ONE POST EA 1,500.0000 7,500.00 0.000 0.00 31 DELINEATOR (CLASS 1) EA 20.0000 3,200.00 86.000 1,720.00 86.000 1,720.00 32 OBJECT MARKER (TYPE L-1) EA 40.0000 1,880.00 19.000 760.00 19.000 760.00 33 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 386,400.00 1,837.500 44,100.00 15,540.670 372,976.08 34 DOUBLE METAL BEAM BARRIER LF 38.0000 8,360.00 175.000 6,650.00 200.000 7,600.00 35 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 80.0000 3,200.00 0.000 0.00 36 CONCRETE BARRIER TRANSITION LF 510.0000 91,800.00 28.330 14,448.30 58.160 29,661.60 37 TRANSITION RAILING (TYPE WB) EA 3,100.0000 58,900.00 7.000 21,700.00 15.000 46,500.00 38 END CAP (TYPE A) EA 85.0000 170.00 1.000 85.00 2.000 170.00 39 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 4,900.00 2.000 1,400.00 7.000 4,900.00 40 ALTERNATIVE IN LINE DOUBLE METAL BEAM EA 5,600.0000 39,200.00 5.000 28,000.00 6.000 33,600.00 BARRIER TERMINAL SYSTEM 41 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,010.0000 36,120.00 4.000 12,040.00 12.000 36,120.00 42 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 62,100.00 5.000 11,500.00 24.000 55,200.00 43 ALTERNATIVE CRASH CUSHION SYSTEM EA 20,000.0000 20,000.00 0.000 0.00 44 ALTERNATIVE CRASH CUSHION SYSTEM EA 13,000.0000 13,000.00 0.000 0.00 (TL-2) 45 CONCRETE BARRIER (TYPE 60) LF 145.0000 11,600.00 0.000 0.00 46 CONCRETE BARRIER (TYPE 60G) LF 210.0000 13,440.00 0.000 0.00 47 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 48 MODIFY LIGHTING LS 56,000.0000 56,000.00 0.200 11,200.00 0.850 47,600.00 S) PROGRAM CAS145 PAGE 3 DATE 01/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 03:09 PM ESTIMATE NO. 05 BID OPENING 07/08/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 01/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 196,495.30 772,465.43 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 7,284.69 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 196,495.30 779,750.12 49 MOBILIZATION LS 120,000.0000 120,000.00 0.050 6,000.00 1.000 120,000.00 ORIGINAL CONTRACT AMOUNT 1,286,617.00 TOTAL WORK COMPLETED 202,495.30 899,750.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 202,495.30 899,750.12 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 08/08/08 80 10/07/08 10/07/08 02/23/09 53 15 0 0 67% 66% PROGRESS IS SATISFACTORY JOHNSON, CURTIS RESIDENT ENGINEER PROGRAM CAS145 PAGE 15 DATE 01/21/09