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 12/20/10 EST. NO.05 TIME 11:09 AM 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 --------------------------------------------------------------------------- 002 0006 437.33 E.W. @ F.A.(+) 110410 N 0626 0 003 0004 2,597.00 E.W. @ L.S.(+) 111510 N 0002 0 005 0002 1,029.00 E.W. @ L.S.(+) 120910 N 0002 0 4,063.33 TOTAL THIS ESTIMATE 3,557.24 TOTAL PREVIOUS ESTIMATE 7,620.57 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 12/20/10 EST. NO.05 TIME 11:09 AM 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 12/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 11:09 AM ESTIMATE NO. 05 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 12/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 12/20/10 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 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.250 62.50 0.770 192.50 03 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 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 0.480 240.00 1.000 500.00 06 CONSTRUCTION AREA SIGNS LS 1,700.0000 1,700.00 0.070 119.00 0.830 1,411.00 07 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 0.250 1,250.00 0.770 3,850.00 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,440.0000 4,440.00 0.250 1,110.00 0.770 3,418.80 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 880.00 80.000 880.00 80.000 880.00 10 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,640.00 470.000 2,820.00 470.000 2,820.00 11 REMOVE PAVEMENT MARKER EA 5.5000 99.00 15.000 82.50 15.000 82.50 12 REMOVE ROADSIDE SIGN EA 150.0000 600.00 0.000 0.00 13 REMOVE CULVERT LF 132.0000 646.80 4.840 638.88 14 REMOVE INLET EA 780.0000 780.00 1.000 780.00 15 ADJUST UTILITY COVER TO GRADE EA 268.0000 536.00 2.000 536.00 16 REMOVE CONCRETE CY 186.0000 4,092.00 29.340 5,457.24 17 REMOVE ABANDONED UTILITY BOX EA 365.0000 365.00 1.000 365.00 18 ROADWAY EXCAVATION CY 152.0000 4,408.00 22.800 3,465.60 19 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 0.125 137.50 0.885 973.50 20 CLASS 2 AGGREGATE BASE CY 204.0000 5,304.00 26.000 5,304.00 21 SLURRY SEAL TON 2,785.0000 41,775.00 15.000 41,775.00 15.000 41,775.00 22 HOT MIX ASPHALT (TYPE A) TON 894.0000 4,201.80 9.140 8,171.16 PROGRAM CAS145 PAGE 2 DATE 12/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 11:09 AM ESTIMATE NO. 05 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 12/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 12/20/10 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.300 4,448.60 F) 24 MINOR CONCRETE (BACKFILL) CY 336.0000 168.00 0.500 168.00 25 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 128.00 8.000 128.00 (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 3.000 1,569.00 28 MINOR CONCRETE (CURB, SIDEWALK AND CY 531.0000 14,337.00 34.500 18,319.50 CURB RAMP) 29 MISCELLANEOUS IRON AND STEEL LB 2.5000 600.00 240.000 600.00 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 0.115 12,546.50 0.976 106,481.60 PROGRAM CAS145 PAGE 3 DATE 12/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q4204 TIME 11:09 AM ESTIMATE NO. 05 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 12/20/10 R.E. NAME: BEECH, BARRY DATE OF THIS ESTIMATE 12/20/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 61,023.00 213,035.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,063.33 7,620.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 65,086.33 220,656.45 34 MOBILIZATION LS 4,600.0000 4,600.00 1.000 4,600.00 ORIGINAL CONTRACT AMOUNT 221,282.60 TOTAL WORK COMPLETED 65,086.33 225,256.45 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 65,086.33 225,256.45 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 01/07/11 51 64 0 0 94% 78% PROGRESS IS SATISFACTORY BEECH, BARRY RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/10