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 01/23/12 EST. NO.07 TIME 03:22 PM R.E. NAME: MORTENSEN, MICHAEL 05-0N6504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 014 0001 170.34 E.W. @ F.A.(+) 120811 N 120811 170.34 TOTAL THIS ESTIMATE 23,191.45 TOTAL PREVIOUS ESTIMATE 23,361.79 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 01/23/12 EST. NO.07 TIME 03:22 PM R.E. NAME: MORTENSEN, MICHAEL 05-0N6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 07 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -1,000.00 05 MISS PAYROLLS -1,000.00 07 -1,000.00 -2,000.00 TOTAL DEDUCTIONS -11,000.00 -12,000.00 PROGRAM CAS145 PAGE 1 DATE 01/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N6504 TIME 03:22 PM ESTIMATE NO. 07 BID OPENING 03/08/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 01/23/12 LOCATION PROGRESS ESTIMATE 05-SB-1 ----------------- 05-SB-101 BROUGH CONSTRUCTION INC IN SANTA BARBARA COUNTY AT VARIOUS 05-SB-192 634 PRINTZ ROAD LOCATIONS, CONSTRUCT AND UPGRADE ARROYO GRANDE CA 93420 PEDESTRIAN CURB RAMPS AND SIDEWALKS FED. AID NO. N O N E CONSTRUCT CURB RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 5,100.0000 5,100.00 0.100 510.00 0.850 4,335.00 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 003 TEMPORARY FIBER ROLL LF 7.0000 1,050.00 120.000 840.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 215.0000 3,010.00 7.000 1,505.00 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,600.0000 1,600.00 0.100 160.00 0.850 1,360.00 006 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.050 600.00 0.850 10,200.00 007 TRAFFIC CONTROL SYSTEM LS 22,500.0000 22,500.00 0.100 2,250.00 0.850 19,125.00 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,500.0000 10,500.00 0.100 1,050.00 0.850 8,925.00 009 REMOVE METAL BEAM GUARD RAILING LF 13.5000 1,323.00 98.000 1,323.00 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.6000 9,570.00 229.000 1,511.40 446.000 2,943.60 011 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 240.00 3.000 6.00 107.000 214.00 012 SALVAGE STONE CURB LF 305.0000 2,745.00 10.000 3,050.00 013 RESET ROADSIDE SIGN EA 162.0000 1,458.00 0.000 0.00 014 RELOCATE ROADSIDE SIGN EA 175.0000 700.00 3.000 525.00 015 ADJUST WATER VALVE COVER TO GRADE EA 135.0000 135.00 1.000 135.00 1.000 135.00 016 ADJUST PULL BOX TO GRADE EA 120.0000 960.00 -1.000 -120.00 8.000 960.00 017 REMOVE CONCRETE CY 330.0000 46,200.00 22.540 7,438.20 153.460 50,641.80 018 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.120 600.00 0.850 4,250.00 019 ROADWAY EXCAVATION CY 275.0000 46,750.00 156.140 42,938.50 020 LEAD COMPLIANCE PLAN LS 870.0000 870.00 0.350 304.50 0.850 739.50 021 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.4000 1,468.00 1,200.000 480.00 022 MINOR HOT MIX ASPHALT TON 262.0000 62,880.00 9.080 2,378.96 205.280 53,783.36 PROGRAM CAS145 PAGE 2 DATE 01/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N6504 TIME 03:22 PM ESTIMATE NO. 07 BID OPENING 03/08/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 01/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 93.0000 279.00 0.000 0.00 024 DRAINAGE INLET MARKER EA 66.0000 1,518.00 0.000 0.00 025 MINOR CONCRETE (MISCELLANEOUS CY 780.0000 163,800.00 8.750 6,825.00 201.750 157,365.00 CONSTRUCTION) 026 PEDESTRIAN BARRICADE EA 900.0000 900.00 1.000 900.00 027 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,080.0000 4,080.00 0.000 0.00 028 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 14,160.00 707.000 5,656.00 1,358.000 10,864.00 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,300.0000 2,300.00 0.100 230.00 0.850 1,955.00 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFY SIGNAL LS 35,000.0000 35,000.00 0.950 33,250.00 031 MODIFY LIGHTING LS 6,700.0000 6,700.00 0.950 6,365.00 PROGRAM CAS145 PAGE 3 DATE 01/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N6504 TIME 03:22 PM ESTIMATE NO. 07 BID OPENING 03/08/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 01/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 29,535.06 420,472.76 ADJUSTMENT OF COMPENSATION 0.00 -2,667.00 EXTRA WORK 170.34 26,028.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,705.40 443,834.55 032 MOBILIZATION LS 37,600.0000 37,600.00 1.000 37,600.00 ORIGINAL CONTRACT AMOUNT 504,396.00 TOTAL WORK COMPLETED 29,705.40 481,434.55 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -11,000.00 -12,000.00 TOTAL 18,705.40 469,434.55 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 05/18/11 140 07/05/11 06/02/11 02/29/12 125 33 12 0 85% 82% PROGRESS IS SATISFACTORY MORTENSEN, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/12