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 07/20/10 EST. NO.01 TIME 02:24 PM R.E. NAME: BEECH, BARRY 05-0Q4204 --------------------------------------------------------------------------- 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 07/20/10 EST. NO.01 TIME 02:24 PM R.E. NAME: BEECH, BARRY 05-0Q4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 02:24 PM ESTIMATE NO. 01 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 07/20/10 LOCATION PROGRESS ESTIMATE 05-SB-166-6.9/6.9 ----------------- LEE WILSON ELECTRIC COMPANY IN SANTA BARBARA COUNTY IN SANTA INC MARIA AT RUSSELL AVENUE P O BOX 250 ARROYO GRANDE CA 93421 FED. AID NO. ACHS-P166(28)E ,STPG-P166(28)E INSTALL TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.110 27.50 0.110 27.50 03 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 0.750 450.00 0.750 450.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.110 55.00 0.110 55.00 06 CONSTRUCTION AREA SIGNS LS 1,700.0000 1,700.00 0.630 1,071.00 0.630 1,071.00 07 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 0.110 550.00 0.110 550.00 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,440.0000 4,440.00 0.110 488.40 0.110 488.40 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 880.00 0.000 0.00 10 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,640.00 0.000 0.00 11 REMOVE PAVEMENT MARKER EA 5.5000 99.00 0.000 0.00 12 REMOVE ROADSIDE SIGN EA 150.0000 600.00 0.000 0.00 13 REMOVE CULVERT LF 132.0000 646.80 0.000 0.00 14 REMOVE INLET EA 780.0000 780.00 0.000 0.00 15 ADJUST UTILITY COVER TO GRADE EA 268.0000 536.00 0.000 0.00 16 REMOVE CONCRETE CY 186.0000 4,092.00 18.290 3,401.94 18.290 3,401.94 17 REMOVE ABANDONED UTILITY BOX EA 365.0000 365.00 1.000 365.00 1.000 365.00 18 ROADWAY EXCAVATION CY 152.0000 4,408.00 10.580 1,608.16 10.580 1,608.16 19 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 0.560 616.00 0.560 616.00 20 CLASS 2 AGGREGATE BASE CY 204.0000 5,304.00 0.000 0.00 21 SLURRY SEAL TON 2,785.0000 41,775.00 0.000 0.00 22 HOT MIX ASPHALT (TYPE A) TON 894.0000 4,201.80 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 02:24 PM ESTIMATE NO. 01 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 07/20/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MINOR CONCRETE (MINOR STRUCTURE) CY 3,422.0000 4,448.60 0.000 0.00 F) 24 MINOR CONCRETE (BACKFILL) CY 336.0000 168.00 0.000 0.00 25 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 128.00 0.000 0.00 (0.080"-UNFRAMED) 26 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 1,140.00 0.000 0.00 (0.080"-FRAMED) 27 18" ALTERNATIVE PIPE CULVERT LF 523.0000 1,464.40 0.000 0.00 28 MINOR CONCRETE (CURB, SIDEWALK AND CY 531.0000 14,337.00 0.000 0.00 CURB RAMP) 29 MISCELLANEOUS IRON AND STEEL LB 2.5000 600.00 0.000 0.00 30 THERMOPLASTIC CROSSWALK AND SQFT 6.0000 3,360.00 0.000 0.00 PAVEMENT MARKING 31 THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 539.00 0.000 0.00 (SPRAYABLE) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 30.0000 180.00 0.000 0.00 33 SIGNAL AND LIGHTING LS 109,100.0000 109,100.00 0.220 24,002.00 0.220 24,002.00 PROGRAM CAS145 PAGE 3 DATE 07/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 02:24 PM ESTIMATE NO. 01 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 07/20/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 32,635.00 32,635.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 32,635.00 32,635.00 34 MOBILIZATION LS 4,600.0000 4,600.00 0.750 3,450.00 0.750 3,450.00 ORIGINAL CONTRACT AMOUNT 221,282.60 TOTAL WORK COMPLETED 36,085.00 36,085.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 36,085.00 36,085.00 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 03/26/10 65 07/06/10 07/06/10 10/06/10 10 1 0 0 16% 15% PROGRESS IS SATISFACTORY BEECH, BARRY RESIDENT ENGINEER PROGRAM CAS145 PAGE 10 DATE 07/20/10