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 09/24/07 EST. NO.04 TIME 01:50 PM R.E. NAME: MORTENSEN, MICHAEL 05-0M8704 --------------------------------------------------------------------------- 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 09/24/07 EST. NO.04 TIME 01:50 PM R.E. NAME: MORTENSEN, MICHAEL 05-0M8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 038 -76,639.49 03 0.00 -76,639.49 TOTAL DEDUCTIONS 0.00 -76,639.49 PROGRAM CAS145 PAGE 1 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M8704 TIME 01:50 PM ESTIMATE NO. 04 BID OPENING 07/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 09/24/07 LOCATION PROGRESS ESTIMATE 05-SB-192-13.7/ .0 ----------------- SPECIALTY CONSTRUCTION INC IN SANTA BARBARA COUNTY NEAR 645 CLARION CT SUMMERLAND 1.0 KM SOUTH OF TORO SAN LUIS OBISPO CA 93401 CANYON ROAD FED. AID NO. ACST-4111(4)E ,P-4111(4)E CONSTRUCT RETAINING WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 22.5000 1,215.00 49.000 1,102.50 02 PREPARE WATER POLLUTION CONTROL LS 1,150.0000 1,150.00 0.750 862.50 PROGRAM 03 WATER POLLUTION CONTROL LS 20,300.0000 20,300.00 0.172 3,491.60 0.400 8,120.00 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 1,500.00 0.500 750.00 1.000 1,500.00 05 CONSTRUCTION AREA SIGNS LS 4,600.0000 4,600.00 1.000 4,600.00 S) 06 TRAFFIC CONTROL SYSTEM LS 6,800.0000 6,800.00 0.142 965.60 0.370 2,516.00 S) 07 TYPE III BARRICADE EA 170.5000 1,023.00 6.000 1,023.00 10.000 1,705.00 S) 08 REMOVE DRAINAGE FACILITY EA 1,660.0000 1,660.00 1.000 1,660.00 1.000 1,660.00 09 REMOVE CULVERT M 119.0000 1,666.00 14.000 1,666.00 10 CLEARING AND GRUBBING LS 4,750.0000 4,750.00 0.700 3,325.00 11 ROADWAY EXCAVATION M3 75.0000 18,750.00 167.000 12,525.00 12 STRUCTURE EXCAVATION (RETAINING WALL) M3 42.5000 27,200.00 448.000 19,040.00 13 STRUCTURE BACKFILL (RETAINING WALL) M3 51.0000 26,520.00 52.000 2,652.00 52.000 2,652.00 14 HIGHWAY PLANTING LS 5,290.0000 5,290.00 0.000 0.00 S) 15 STRAW (EROSION CONTROL) TONN 1,670.0000 501.00 0.000 0.00 S) 16 FIBER (EROSION CONTROL) KG 18.0000 540.00 0.000 0.00 S) 17 PURE LIVE SEED (EROSION CONTROL) KG 380.0000 494.00 0.000 0.00 S) 18 STABILIZING EMULSION (EROSION CONTROL) KG 103.0000 463.50 0.000 0.00 S) 19 JUTE MESH M2 6.0000 1,800.00 0.000 0.00 S) 20 PLANT ESTABLISHMENT WORK LS 16,900.0000 16,900.00 0.000 0.00 S) 21 CLASS 2 AGGREGATE BASE M3 125.0000 25,000.00 0.000 0.00 22 ASPHALT CONCRETE (TYPE A) TONN 195.0000 29,250.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M8704 TIME 01:50 PM ESTIMATE NO. 04 BID OPENING 07/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 286.0000 2,002.00 0.000 0.00 AREA) 24 STRUCTURAL CONCRETE, RETAINING WALL M3 1,254.0000 175,560.00 62.000 77,748.00 110.000 137,940.00 F) 25 MINOR CONCRETE (MINOR STRUCTURE) M3 18,285.0000 14,628.00 0.000 0.00 F) 26 BAR REINFORCING STEEL (RETAINING WALL) KG 3.5000 43,820.00 5,542.000 19,397.00 9,835.000 34,422.50 SF) 27 600 MM ALTERNATIVE PIPE CULVERT M 392.0000 6,664.00 0.000 0.00 28 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 261.0000 5,220.00 15.400 4,019.40 15.400 4,019.40 29 ROCK SLOPE PROTECTION FABRIC M2 10.0000 600.00 52.000 520.00 52.000 520.00 30 MISCELLANEOUS IRON AND STEEL KG 7.0000 2,240.00 0.000 0.00 F) 31 GUARD RAILING DELINEATOR EA 80.0000 240.00 0.000 0.00 32 OBJECT MARKER (TYPE L) EA 109.0000 218.00 0.000 0.00 33 METAL BEAM GUARD RAILING (STEEL POST) M 147.0000 7,644.00 0.000 0.00 S) 34 CABLE RAILING M 109.0000 4,360.00 0.000 0.00 S) 35 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,370.0000 8,740.00 0.000 0.00 S) 36 THERMOPLASTIC TRAFFIC STRIPE M 7.0000 1,400.00 0.000 0.00 S) (SPRAYABLE) 37 PAVEMENT MARKER (RETROREFLECTIVE) EA 28.0000 560.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0M8704 TIME 01:50 PM ESTIMATE NO. 04 BID OPENING 07/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 112,226.60 238,175.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 112,226.60 238,175.90 38 MOBILIZATION LS 142,000.0000 142,000.00 0.950 134,900.00 ORIGINAL CONTRACT AMOUNT 613,268.50 TOTAL WORK COMPLETED 112,226.60 373,075.90 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -76,639.49 TOTAL 112,226.60 296,436.41 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 038 MOBILIZATION 61,326.85 142,000.00 80,673.15 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 08/01/06 140 08/28/06 08/16/06 01/29/09 54 220 0 0 62% 39% PROGRESS IS SATISFACTORY MORTENSEN, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 PAGE 11 DATE 09/24/07