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.06 TIME 03:48 PM R.E. NAME: ALAN HAAG- MICHAEL MORTENSEN 05-0S6104 --------------------------------------------------------------------------- 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 0001 2,175.05 E.W. @ F.A.(+) 100510 N 000001 0002 2,364.30 100710 N 000002 0003 1,991.45 100810 N 000003 0004 982.78 101110 N 000004 003 0001 2,970.67 E.W. @ F.A.(+) 100310 N 000001 0002 7,823.99 100410 N 000020 004 0002 4,090.36 E.W. @ F.A.(+) 110310 N 000002 0003 4,351.60 110410 N 000030 26,750.20 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 26,750.20 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.06 TIME 03:48 PM R.E. NAME: ALAN HAAG- MICHAEL MORTENSEN 05-0S6104 --------------------------------------------------------------------------- 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 05-0S6104 TIME 03:48 PM ESTIMATE NO. 06 BID OPENING 04/27/10 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: ALAN HAAG- MICHAEL MORTENSEN DATE OF THIS ESTIMATE 12/20/10 LOCATION PROGRESS ESTIMATE 05-SB-101-12.7/20.9 ----------------- GEORGE REED INC IN SANTA BARBARA COUNTY IN AND NEAR P O BOX 4760 SANTA BARBARA FROM MILPAS STREET MODESTO CA 95352 UNDERCROSSING TO MARIA YGNACIO CREEK BRIDGE FED. AID NO. ACHN-Q101(174)E PLACE HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,750.0000 4,750.00 0.170 807.50 0.500 2,375.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 905.0000 90,500.00 82.000 74,210.00 04 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.200 5,000.00 0.700 17,500.00 05 PREPARE WATER POLLUTION CONTROL LS 475.0000 475.00 0.750 356.25 PROGRAM 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 9,100.0000 9,100.00 0.700 6,370.00 08 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.150 13,500.00 0.700 63,000.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 14,000.0000 14,000.00 0.150 2,100.00 0.700 9,800.00 10 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 25,720.00 61,870.000 24,748.00 STRIPE (HAZARDOUS WASTE) 11 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 32,200.00 97,787.000 34,225.45 12 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 9,135.00 26,045.000 9,115.75 13 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 11,518.00 0.000 0.00 14 ADJUST INLET EA 1,020.0000 6,120.00 0.000 0.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2000 342,000.00 112,333.000 134,799.60 16 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 0.500 900.00 17 IMPORTED MATERIAL (SHOULDER BACKING) TON 54.0000 21,600.00 0.000 0.00 18 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,800.0000 10,800.00 0.000 0.00 19 HOT MIX ASPHALT (TYPE A) TON 103.0000 809,580.00 8,227.000 847,381.00 20 HOT MIX ASPHALT TON 131.0000 3,366,700.00 10,119.120 1,325,604.72 13,804.120 1,808,339.72 (BONDED WEARING COURSE-GAP GRADED) 21 ASPHALTIC EMULSION MEMBRANE TON 870.0000 400,200.00 250.000 217,500.00 300.000 261,000.00 (BONDED WEARING COURSE) 22 DATA CORE LS 15,800.0000 15,800.00 0.400 6,320.00 0.500 7,900.00 PROGRAM CAS145 PAGE 2 DATE 12/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S6104 TIME 03:48 PM ESTIMATE NO. 06 BID OPENING 04/27/10 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: ALAN HAAG- MICHAEL MORTENSEN 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 PLACE HOT MIX ASPHALT SQYD 38.0000 8,360.00 0.000 0.00 (MISCELLANEOUS AREA) 24 TACK COAT TON 1.0000 21.00 21.000 21.00 25 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 58,760.00 0.000 0.00 26 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 9,360.00 0.000 0.00 27 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 1,081.00 0.000 0.00 (BROKEN 12-3) 28 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8500 34,496.00 0.000 0.00 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 29,920.00 0.000 0.00 (BROKEN 36-12) 30 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 731.00 0.000 0.00 (BROKEN 17-7) 31 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3500 19,845.00 0.000 0.00 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 25,170.00 0.000 0.00 33 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000.00 0.700 3,500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 34 DETECTOR LOOP LS 28,150.0000 28,150.00 0.200 5,630.00 0.900 25,335.00 PROGRAM CAS145 PAGE 3 DATE 12/20/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S6104 TIME 03:48 PM ESTIMATE NO. 06 BID OPENING 04/27/10 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: ALAN HAAG- MICHAEL MORTENSEN 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 1,577,462.22 3,330,876.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 26,750.20 26,750.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,604,212.42 3,357,626.97 35 MOBILIZATION LS 140,000.0000 140,000.00 0.050 7,000.00 1.000 140,000.00 ORIGINAL CONTRACT AMOUNT 5,648,892.00 TOTAL WORK COMPLETED 1,611,212.42 3,497,626.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,611,212.42 3,497,626.97 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 06/15/10 100 09/26/10 10/13/10 05/27/11 32 13 0 0 61% 32% PROGRESS IS SATISFACTORY ALAN HAAG- MICHAEL MORTENSEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/10