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 05/24/11 EST. NO.04 TIME 11:22 AM R.E. NAME: LANG, TIM 05-0Q6404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0022 125.40 E.W. @ F.A.(+) 041311 N 0022.0 0023 134.42 041511 N 0024.0 0024 134.42 041811 N 0025.0 0025 291.07 041911 N 0026.0 0026 235.85 042011 N 0027.0 0027 175.86 042111 N 0028.0 0028 83.61 042211 N 0029.0 0029 219.83 042611 N 0030.0 0030 263.34 042711 N 0031.0 0031 204.36 042811 N 0032.0 0032 219.83 042911 N 0033.0 0033 306.69 050211 N 0034.0 0034 233.89 050311 N 0035.0 0035 229.08 050411 N 0036.0 0036 229.08 050511 N 0038.0 0037 262.32 050611 N 0039.0 0038 343.49 050911 N 0040.0 0039 292.80 051011 N 0041.0 0040 238.95 051111 N 0042.0 0041 494.72 051211 N 0043.0 0042 3,208.50 051611 N 0044.0 0043 263.30 051311 N 0045.0 003 0001 15,120.00 E.W. @ L.S.(+) 051311 N CT1 0 004 0002 87.93 E.W. @ F.A.(+) 042811 N 0037.0 009 0001 9,577.20 E.W. @ L.S.(+) 051711 N CT0090 32,975.94 TOTAL THIS ESTIMATE 7,012.38 TOTAL PREVIOUS ESTIMATE 39,988.32 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 05/24/11 EST. NO.04 TIME 11:22 AM R.E. NAME: LANG, TIM 05-0Q6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q6404 TIME 11:22 AM ESTIMATE NO. 04 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 05/24/11 LOCATION PROGRESS ESTIMATE 05-SLO-101-55.8/57.9 ----------------- CALPORTLAND CONSTRUCTION IN SAN LUIS OBISPO COUNTY IN PASO P O BOX 1280 ROBLES FROM SOUTH PASO ROBLES SANTA MARIA CA 93456 OVERHEAD TO NORTH JUNCTION ROUTE 101/46 SEPARATION FED. AID NO. HSNH-Q101(190)E ,G-Q101(190)E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 12,000.0000 12,000.00 0.200 2,400.00 0.445 5,340.00 02 PREPARE STORM WATER POLLUTION LS 2,600.0000 2,600.00 0.598 1,554.80 PREVENTION PLAN 03 TEMPORARY CONSTRUCTION ENTRANCE EA 4,700.0000 9,400.00 0.000 0.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 340.0000 5,440.00 7.000 2,380.00 16.000 5,440.00 05 STREET SWEEPING LS 16,000.0000 16,000.00 0.200 3,200.00 0.445 7,120.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,300.0000 6,300.00 0.000 0.00 07 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0.00 08 CONSTRUCTION AREA SIGNS LS 4,100.0000 4,100.00 0.060 246.00 0.734 3,009.40 09 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 0.200 32,000.00 0.445 71,200.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,000.0000 13,000.00 0.200 2,600.00 0.445 5,785.00 11 REMOVE METAL BEAM GUARD RAILING LF 7.2500 7,105.00 0.000 0.00 12 REMOVE INLET EA 1,000.0000 3,000.00 2.000 2,000.00 13 MODIFY INLET EA 2,800.0000 8,400.00 3.000 8,400.00 14 CAP INLET EA 2,300.0000 9,200.00 1.000 2,300.00 5.000 11,500.00 15 REMOVE CRASH CUSHION (SAND FILLED) EA 100.0000 2,800.00 0.000 0.00 16 CLEARING AND GRUBBING LS 22,000.0000 22,000.00 1.000 22,000.00 17 ROADWAY EXCAVATION CY 21.0000 80,850.00 3,273.000 68,733.00 3,273.000 68,733.00 18 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 19 HIGHWAY PLANTING LS 67,000.0000 67,000.00 0.250 16,750.00 20 EROSION CONTROL (COMPOST BLANKET) CY 61.0000 28,670.00 0.000 0.00 21 COMPOST (INCORPORATE) SQYD 2.0000 20,200.00 0.000 0.00 22 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0800 7,216.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q6404 TIME 11:22 AM ESTIMATE NO. 04 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT ESTABLISHMENT WORK LS 14,000.0000 14,000.00 0.000 0.00 24 IRRIGATION SYSTEM LS 87,000.0000 87,000.00 0.000 0.00 25 IRRIGATION SLEEVE LF 10.0000 500.00 60.000 600.00 60.000 600.00 26 8" WELDED STEEL PIPE CONDUIT LF 275.0000 17,875.00 0.000 0.00 (.250" THICK) 27 CLASS 2 AGGREGATE BASE CY 32.0000 133,440.00 3,336.000 106,752.00 3,336.000 106,752.00 28 HOT MIX ASPHALT (TYPE A) TON 70.0000 239,400.00 0.000 0.00 29 PLACE HOT MIX ASPHALT SQYD 50.0000 3,450.00 0.000 0.00 (MISCELLANEOUS AREA) 30 TACK COAT TON 450.0000 1,350.00 0.000 0.00 31 MINOR CONCRETE (MINOR STRUCTURE) CY 3,600.0000 24,480.00 5.650 20,340.00 F) 32 24" REINFORCED CONCRETE PIPE LF 750.0000 2,625.00 3.500 2,625.00 33 30" REINFORCED CONCRETE PIPE LF 790.0000 3,239.00 4.100 3,239.00 34 36" REINFORCED CONCRETE PIPE LF 795.0000 3,577.50 0.000 0.00 35 36" PRECAST CONCRETE PIPE RISER LF 1,100.0000 4,840.00 3.200 3,520.00 7.600 8,360.00 36 MISCELLANEOUS IRON AND STEEL LB 1.5000 3,288.00 236.000 354.00 2,102.000 3,153.00 F) 37 CHAIN LINK FENCE (TYPE CL-6) LF 65.0000 1,950.00 0.000 0.00 38 6' CHAIN LINK GATE (TYPE CL-6) EA 1,650.0000 1,650.00 0.000 0.00 39 WILDLIFE PASSAGE WAY (TYPE S) EA 51.0000 19,380.00 0.000 0.00 40 CONCRETE BARRIER (TYPE 25) LF 1,200.0000 13,200.00 0.000 0.00 41 CONCRETE BARRIER (TYPE 25 MODIFIED) LF 1,300.0000 14,300.00 0.000 0.00 42 CONCRETE BARRIER TRANSITION LF 114.0000 6,840.00 0.000 0.00 43 CONCRETE BARRIER (TYPE 60S) LF 42.0000 651,000.00 0.000 0.00 44 ARCHITECTURAL TREATMENT LF 21.0000 325,500.00 0.000 0.00 45 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 46 MODIFY LIGHTING LS 18,500.0000 18,500.00 0.838 15,503.00 0.838 15,503.00 PROGRAM CAS145 PAGE 3 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q6404 TIME 11:22 AM ESTIMATE NO. 04 BID OPENING 11/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 240,588.00 391,404.20 ADJUSTMENT OF COMPENSATION 0.00 -11,025.00 EXTRA WORK 32,975.94 51,013.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 273,563.94 431,392.52 47 MOBILIZATION LS 108,000.0000 108,000.00 0.450 48,600.00 0.950 102,600.00 ORIGINAL CONTRACT AMOUNT 2,190,165.50 TOTAL WORK COMPLETED 322,163.94 533,992.52 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 322,163.94 533,992.52 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 01/24/11 360 02/08/11 02/08/11 08/23/12 45 27 0 0 23% 13% PROGRESS IS SATISFACTORY LANG, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/11