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 05/21/08 EST. NO.02 TIME 09:04 AM R.E. NAME: MORTENSEN, MICHAEL 05-441604 --------------------------------------------------------------------------- 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 0001 79.00 E.W. @ F.A.(+) 042108 N 299015 002 0010 1,437.86 E.W. @ F.A.(+) 042108 N 299010 0011 3,936.55 042208 N 299011 0012 1,158.68 042308 N 299012 0013 6,793.35 042408 N 299013 0014 1,547.80 042508 N 299014 003 0001 5,000.00 E.W. @ L.S.(+) 041008 N 0001 0 19,953.24 TOTAL THIS ESTIMATE 29,809.40 TOTAL PREVIOUS ESTIMATE 49,762.64 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 05/21/08 EST. NO.02 TIME 09:04 AM R.E. NAME: MORTENSEN, MICHAEL 05-441604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-441604 TIME 09:04 AM ESTIMATE NO. 02 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/08 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 05/21/08 LOCATION PROGRESS ESTIMATE 05-SB-192-5.7/ .0 ----------------- PAPICH CONSTRUCTION COMPANY IN SANTA BARBARA COUNTY IN SANTA INC BARBARA AT 0.4 KM WEST OF ROUTE P O BOX 2210 144 PISMO BEACH CA 93448 FED. AID NO. N O N E REALIGN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 27.0000 1,431.00 40.000 1,080.00 40.000 1,080.00 02 CONSTRUCTION SITE MANAGEMENT LS 5,400.0000 5,400.00 0.500 2,700.00 0.500 2,700.00 03 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 0.750 900.00 PROGRAM 04 TEMPORARY SILT FENCE M 46.0000 17,020.00 158.000 7,268.00 158.000 7,268.00 S) 05 TEMPORARY CONSTRUCTION ENTRANCE EA 1,100.0000 2,200.00 1.000 1,100.00 1.000 1,100.00 S) 06 TEMPORARY CHECK DAM EA 260.0000 1,820.00 0.000 0.00 S) 07 TEMPORARY DRAINAGE INLET PROTECTION EA 600.0000 1,800.00 0.000 0.00 S) 08 STREET SWEEPING LS 3,300.0000 3,300.00 0.500 1,650.00 0.500 1,650.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.000 0.00 10 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.400 1,000.00 S) 11 TRAFFIC CONTROL SYSTEM LS 32,700.0000 32,700.00 0.500 16,350.00 0.500 16,350.00 S) 12 TEMPORARY TRAFFIC STRIPE (TAPE) M 11.0000 5,280.00 0.000 0.00 S) 13 TEMPORARY PAVEMENT MARKING (TAPE) M2 220.0000 726.00 0.000 0.00 S) 14 TEMPORARY TRAFFIC STRIPE (PAINT) M 2.0000 960.00 0.000 0.00 S) 15 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 1,152.00 0.000 0.00 16 TEMPORARY SIGNAL SYSTEM LS 96,200.0000 96,200.00 0.000 0.00 S) 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 0.500 2,000.00 0.500 2,000.00 S) 18 TEMPORARY RAILING (TYPE K) M 56.0000 21,280.00 0.000 0.00 19 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 1,130.0000 4,520.00 0.000 0.00 20 REMOVE HEADWALL EA 3,600.0000 3,600.00 0.000 0.00 21 REMOVE DELINEATOR EA 12.0000 60.00 0.000 0.00 22 RESET ROADSIDE SIGN (ONE POST) EA 80.0000 160.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-441604 TIME 09:04 AM ESTIMATE NO. 02 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/08 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 05/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 42.0000 6,300.00 204.000 8,568.00 204.000 8,568.00 S) 24 CLEARING AND GRUBBING LS 23,500.0000 23,500.00 0.000 0.00 25 ROADWAY EXCAVATION M3 47.0000 177,660.00 3,400.000 159,800.00 3,400.000 159,800.00 26 EROSION CONTROL (NETTING) M2 7.0000 9,520.00 0.000 0.00 S) 27 EROSION CONTROL (TYPE D) M2 2.0000 3,900.00 0.000 0.00 S) 28 EROSION CONTROL (TYPE BFM) M2 3.0000 3,690.00 0.000 0.00 S) 29 FIBER ROLLS M 11.0000 4,840.00 0.000 0.00 S) 30 CLASS 2 AGGREGATE BASE M3 90.0000 54,900.00 0.000 0.00 31 ASPHALT CONCRETE (TYPE A) TONN 125.0000 63,750.00 0.000 0.00 32 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 74.0000 962.00 0.000 0.00 AREA) 33 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 57.0000 3,648.00 0.000 0.00 34 CLASS 4 CONCRETE (BACKFILL) M3 390.0000 1,950.00 0.000 0.00 35 MINOR CONCRETE (MINOR STRUCTURE) M3 1,650.0000 9,735.00 0.000 0.00 F) 36 FURNISH FORMED PANEL SIGN (ROADSIDE) M2 250.0000 525.00 0.000 0.00 37 ROADSIDE SIGN - ONE POST EA 300.0000 900.00 0.000 0.00 38 600 MM ALTERNATIVE PIPE CULVERT M 688.0000 6,880.00 7.000 4,816.00 7.000 4,816.00 39 900 MM CORRUGATED STEEL PIPE M 1,000.0000 8,000.00 0.000 0.00 (2.01 MM THICK) 40 450 MM SLOTTED CORRUGATED STEEL PIPE M 1,100.0000 17,600.00 0.000 0.00 (2.01 MM THICK) 41 ROCK SLOPE PROTECTION M3 530.0000 4,240.00 0.000 0.00 (BACKING NO. 1, METHOD B) 42 ROCK SLOPE PROTECTION FABRIC M2 25.0000 500.00 0.000 0.00 43 MISCELLANEOUS IRON AND STEEL KG 3.0000 1,734.00 0.000 0.00 SF) 44 DELINEATOR (CLASS 1) EA 37.0000 222.00 0.000 0.00 45 MARKER (CULVERT) EA 48.0000 48.00 0.000 0.00 46 THERMOPLASTIC TRAFFIC STRIPE M 2.0000 2,000.00 0.000 0.00 S) (SPRAYABLE) 47 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 426.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 05/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-441604 TIME 09:04 AM ESTIMATE NO. 02 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/08 R.E. NAME: MORTENSEN, MICHAEL DATE OF THIS ESTIMATE 05/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 205,332.00 207,232.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 19,953.24 49,762.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 225,285.24 256,994.64 48 MOBILIZATION LS 25,000.0000 25,000.00 0.450 11,250.00 0.950 23,750.00 ORIGINAL CONTRACT AMOUNT 641,239.00 TOTAL WORK COMPLETED 236,535.24 280,744.64 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 236,535.24 280,744.64 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 02/20/08 65 03/03/08 03/07/08 07/11/08 22 30 -7 0 46% 38% PROGRESS IS SATISFACTORY MORTENSEN, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 PAGE 14 DATE 05/21/08