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 05/28/09 EST. NO.10 TIME 02:29 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 05/28/09 EST. NO.10 TIME 02:29 PM R.E. NAME: JOHNSON, CURTIS 05-0K9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-4401 -10,000.00 09 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISS PYRLS -9,541.00 07 REC'D PAYROLLS EST07 9,541.00 08 MISS PAYROLLS -10,000.00 09 REC'D PAYROLLS 10,000.00 10 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/28/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 02:29 PM ESTIMATE NO. 10 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 04/29/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 05/28/09 LOCATION SEMI-FINAL 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 1.000 5,000.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 S) PROGRAM 03 TEMPORARY SILT FENCE LF 5.0000 1,000.00 245.000 1,225.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 440.00 1.000 220.00 05 STREET SWEEPING LS 4,000.0000 4,000.00 1.000 4,000.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 1.000 1,500.00 07 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 1.000 11,000.00 S) 08 TRAFFIC CONTROL SYSTEM LS 98,000.0000 98,000.00 1.000 98,000.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 21.0000 4,830.00 182.000 3,822.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 1.000 6,000.00 S) 11 TEMPORARY RAILING (TYPE K) LF 16.0000 30,400.00 1,440.000 23,040.00 12 TEMPORARY CRASH CUSHION MODULE EA 80.0000 24,800.00 67.000 5,360.00 S) 13 REMOVE METAL BEAM GUARD RAILING LF 10.0000 33,000.00 3,243.750 32,437.50 14 REMOVE DOUBLE METAL BEAM BARRIER LF 10.0000 500.00 50.000 500.00 15 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 625.00 4.000 500.00 16 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 40,365.00 9,067.500 40,803.75 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 4.000 6,000.00 19 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 20 ROADWAY EXCAVATION CY 200.0000 600.00 3.000 600.00 21 IMPORTED BORROW CY 300.0000 3,900.00 12.000 3,600.00 22 MULCH CY 145.0000 870.00 6.000 870.00 S) PROGRAM CAS145 PAGE 2 DATE 05/28/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 02:29 PM ESTIMATE NO. 10 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 04/29/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 05/28/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,088.00 580.000 2,088.00 S) 24 IRRIGATION SYSTEM LS 20,700.0000 20,700.00 1.000 20,700.00 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 1,556.000 3,112.00 27 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 17,100.00 6,868.000 13,736.00 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 30.000 480.00 (0.080"-UNFRAMED) 30 ROADSIDE SIGN - ONE POST EA 1,500.0000 7,500.00 4.000 6,000.00 31 DELINEATOR (CLASS 1) EA 20.0000 3,200.00 144.000 2,880.00 32 OBJECT MARKER (TYPE L-1) EA 40.0000 1,880.00 43.000 1,720.00 33 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 386,400.00 16,203.170 388,876.08 34 DOUBLE METAL BEAM BARRIER LF 38.0000 8,360.00 200.000 7,600.00 35 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 80.0000 3,200.00 40.000 3,200.00 36 CONCRETE BARRIER TRANSITION LF 510.0000 91,800.00 175.680 89,596.80 37 TRANSITION RAILING (TYPE WB) EA 3,100.0000 58,900.00 19.000 58,900.00 38 END CAP (TYPE A) EA 85.0000 170.00 2.000 170.00 39 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 4,900.00 7.000 4,900.00 40 ALTERNATIVE IN LINE DOUBLE METAL BEAM EA 5,600.0000 39,200.00 7.000 39,200.00 BARRIER TERMINAL SYSTEM 41 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,010.0000 36,120.00 12.000 36,120.00 42 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 62,100.00 26.000 59,800.00 43 ALTERNATIVE CRASH CUSHION SYSTEM EA 20,000.0000 20,000.00 2.000 40,000.00 44 ALTERNATIVE CRASH CUSHION SYSTEM EA 13,000.0000 13,000.00 1.000 13,000.00 (TL-2) 45 CONCRETE BARRIER (TYPE 60) LF 145.0000 11,600.00 80.000 11,600.00 46 CONCRETE BARRIER (TYPE 60G) LF 210.0000 13,440.00 64.000 13,440.00 47 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 48 MODIFY LIGHTING LS 56,000.0000 56,000.00 1.000 56,000.00 S) PROGRAM CAS145 PAGE 3 DATE 05/28/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0K9604 TIME 02:29 PM ESTIMATE NO. 10 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 04/29/09 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 05/28/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,129,597.13 ADJUSTMENT OF COMPENSATION 0.00 22,286.10 EXTRA WORK 0.00 60,043.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,211,926.82 49 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000.00 ORIGINAL CONTRACT AMOUNT 1,286,617.00 TOTAL WORK COMPLETED 0.00 1,331,926.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -10,000.00 TOTAL 10,000.00 1,321,926.82 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 08/08/08 80 10/07/08 10/07/08 04/29/09 88 53 8 0 100% 100% JOHNSON, CURTIS RESIDENT ENGINEER PROGRAM CAS145 DATE 05/28/09