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 06/11/09 EST. NO.11 TIME 12:33 PM R.E. NAME: BEECH, BARRY 05-0L5004 --------------------------------------------------------------------------- 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 0009 2,066.60 A.C. @ U.P.(+) 123008 N 9 0 005 0010 5,919.80 E.W. @ F.A.(+) 031009 N 0018.1 7,986.40 TOTAL THIS ESTIMATE 66,730.36 TOTAL PREVIOUS ESTIMATE 74,716.76 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 06/11/09 EST. NO.11 TIME 12:33 PM R.E. NAME: BEECH, BARRY 05-0L5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE POLES INSPECTION -5,000.00 07 MISS CEM-4401 -10,000.00 11 MISS CEM-2402F -3,000.00 11 -13,000.00 -18,000.00 LABOR COMPLIANCE VIOLATION MISS PYRLS -2,028.50 08 REL EST 08 2,028.00 10 MISS LC CLEARANCE -5,000.00 11 -5,000.00 -5,000.50 TOTAL DEDUCTIONS -18,000.00 -23,000.50 PROGRAM CAS145 PAGE 1 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5004 TIME 12:33 PM ESTIMATE NO. 11 BID OPENING 05/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/09 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 06/11/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 05-SB-101-51.0/82.4 ---------------------------------- MODERN ALLOYS INC IN SANTA BARBARA COUNTY AT 11172 WESTERN AVENUE VARIOUS LOCATIONS FROM 2.2 MILES STANTON CA 90680 N OF ROUTE 1/101 SEPARATION TO 0.2 MILE N OF CLARK AVENUE OVERCROSSING FED. AID NO. ACST-Q101(135)E ,PHG-Q101(135)E UPGRADE 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 0.020 100.00 1.000 5,000.00 02 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.110 165.00 1.000 1,500.00 S) PREVENTION PLAN 03 TEMPORARY FIBER ROLL LF 6.0000 11,880.00 365.000 2,190.00 04 TEMPORARY CHECK DAM LF 13.0000 1,560.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,800.00 0.000 0.00 06 STREET SWEEPING LS 6,000.0000 6,000.00 0.020 120.00 1.000 6,000.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 1.000 2,500.00 08 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.110 660.00 1.000 6,000.00 S) 09 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.020 1,800.00 1.000 90,000.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.020 160.00 1.000 8,000.00 S) 11 REMOVE METAL BEAM GUARD RAILING LF 8.0000 23,200.00 3,250.000 26,000.00 12 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 23,640.00 4,029.500 24,177.00 13 RECONSTRUCT DOUBLE METAL BEAM LF 50.0000 2,500.00 50.000 2,500.00 GUARD RAILING (STEEL POST) 14 RECONSTRUCT TERMINAL SYSTEM (TYPE SRT) EA 750.0000 3,000.00 4.000 3,000.00 15 RECONSTRUCT METAL BEAM GUARD RAILING LF 20.0000 82,600.00 4,175.000 83,500.00 (STEEL POST) 16 RECONSTRUCT METAL BEAM GUARD RAILING LF 22.0000 47,300.00 2,150.000 47,300.00 (7 FT STEEL POST) 17 RESET ROADSIDE SIGN (ONE POST) EA 100.0000 100.00 0.000 0.00 18 REMOVE CONCRETE CY 175.0000 3,150.00 18.320 3,206.00 19 REMOVE CRASH CUSHION (SAND FILLED) EA 1,000.0000 6,000.00 7.000 7,000.00 20 CLEARING AND GRUBBING LS 15,500.0000 15,500.00 0.020 310.00 1.000 15,500.00 21 IMPORTED BORROW CY 100.0000 13,000.00 130.000 13,000.00 22 EROSION CONTROL (TYPE D) SQYD 1.6000 15,568.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5004 TIME 12:33 PM ESTIMATE NO. 11 BID OPENING 05/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/09 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 06/11/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ASPHALT CONCRETE TON 118.0000 9,086.00 84.500 9,971.00 24 PLACE ASPHALT CONCRETE (MISCELLANEOUS SQYD 75.0000 5,625.00 72.000 5,400.00 AREA) 25 PLACE ASPHALT CONCRETE DIKE (TYPE C) LF 2.2500 1,890.00 878.000 1,975.50 26 PLACE ASPHALT CONCRETE DIKE (TYPE F) LF 2.1500 7,267.00 3,577.000 7,690.55 27 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 200,000.00 89.500 223,750.00 F) 28 DELINEATOR (CLASS 1) EA 28.0000 6,160.00 220.000 6,160.00 29 OBJECT MARKER (TYPE OM2-2V) EA 50.0000 3,600.00 72.000 3,600.00 30 METAL BEAM GUARD RAILING (STEEL POST) LF 23.0000 250,700.00 10,124.500 232,863.50 31 DOUBLE METAL BEAM GUARD RAILING LF 31.0000 19,840.00 687.500 21,312.50 (STEEL POST) 32 TRANSITION RAILING (TYPE WB) EA 1,950.0000 48,750.00 26.000 50,700.00 33 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 23,800.00 33.000 23,100.00 34 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 42,000.00 15.000 45,000.00 35 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 44,000.00 21.000 46,200.00 36 ALTERNATIVE CRASH CUSHION SYSTEM EA 3,700.0000 59,200.00 16.000 59,200.00 37 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.020 40.00 1.000 2,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 38 MODIFY LIGHTING LS 74,000.0000 74,000.00 0.100 7,400.00 1.000 74,000.00 S) PROGRAM CAS145 PAGE 3 DATE 06/11/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5004 TIME 12:33 PM ESTIMATE NO. 11 BID OPENING 05/06/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/09 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 06/11/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 10,755.00 1,159,296.05 ADJUSTMENT OF COMPENSATION 2,066.60 46,446.68 EXTRA WORK 5,919.80 28,270.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 18,741.40 1,234,012.81 39 MOBILIZATION LS 112,000.0000 112,000.00 1.000 112,000.00 ORIGINAL CONTRACT AMOUNT 1,281,716.00 TOTAL WORK COMPLETED 18,741.40 1,346,012.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -18,000.00 -23,000.50 TOTAL 741.40 1,323,012.31 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 05/30/08 150 08/18/08 06/16/08 05/28/09 165 70 16 0 100% 100% BEECH, BARRY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/11/09