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 06/18/13 EST. NO.01 TIME 11:03 AM R.E. NAME: MURDOCK, KEVIN 05-0G1604 --------------------------------------------------------------------------- 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 06/18/13 EST. NO.01 TIME 11:03 AM R.E. NAME: MURDOCK, KEVIN 05-0G1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 06/18/13 LOCATION PROGRESS ESTIMATE 05-SB-166-0.9/2.4 ----------------- 05-SB-166-3.8/4.8 RAMINHA CONSTRUCTION INC IN SANTA BARBARA COUNTY NEAR 6805 SYCAMORE ROAD GUADALUPE FROM SIMAS STREET TO 1.5 ATASCADERO CA 93422 MILES EAST OF SIMAS STREET AND FROM BONITA SCHOOL ROAD TO BLACK ROAD FED. AID NO. STP-P166(31)E RELOCATE DRAINAGE DITCHES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 2.0000 1,140.00 555.000 1,110.00 555.000 1,110 002 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.580 1,450.00 0.580 1,450 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 12,000.00 0.000 0 004 TEMPORARY CHECK DAM LF 10.0000 2,000.00 0.000 0 005 STREET SWEEPING LS 10,000.0000 10,000.00 0.200 2,000.00 0.200 2,000 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.200 400.00 0.200 400 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 008 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.660 4,620.00 0.660 4,620 009 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.200 6,000.00 0.200 6,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.200 4,000.00 0.200 4,000 011 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.100 8,000.00 0.100 8,000 012 REMOVE METAL BEAM GUARD RAILING LF 30.0000 1,440.00 0.000 0 013 REMOVE FLARED END SECTION EA 300.0000 3,900.00 1.000 300.00 1.000 300 014 REMOVE CULVERT (LF) LF 5.0000 10,300.00 73.800 369.00 73.800 369 015 REMOVE PIPE (LF) LF 3.0000 2,430.00 26.000 78.00 26.000 78 016 REMOVE REINFORCED CONCRETE BOX CULVERT ( LF 15.0000 1,065.00 0.000 0 LF) 017 REMOVE HEADWALL EA 250.0000 12,500.00 2.000 500.00 2.000 500 018 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 2,660.00 0.000 0 019 RECONSTRUCT METAL BEAM GUARD RAILING LF 40.0000 10,800.00 0.000 0 020 RESET MAILBOX EA 100.0000 1,500.00 0.000 0 021 RESET MILEPOST MARKER EA 200.0000 800.00 0.000 0 022 RESET ROADSIDE SIGN (ONE POST) EA 200.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.250 2,500.00 0.250 2,500 024 ROADWAY EXCAVATION CY 6.5000 399,100.00 13,661.000 88,796.50 13,661.000 88,796 025 FIBER ROLLS LF 3.0000 4,260.00 0.000 0 026 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 12,000.00 0.000 0 027 HYDROSEED SQFT 0.0700 88,200.00 0.000 0 028 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 49,500.00 0.000 0 029 HOT MIX ASPHALT (TYPE A) TON 110.0000 95,700.00 0.000 0 030 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 108,900.00 18.240 20,064.00 18.240 20,064 (F) 031 BAR REINFORCING STEEL LB 10.0000 15,300.00 0.000 0 (F) 032 18" ALTERNATIVE PIPE CULVERT LF 30.0000 8,100.00 0.000 0 033 24" ALTERNATIVE PIPE CULVERT LF 40.0000 87,600.00 0.000 0 034 30" ALTERNATIVE PIPE CULVERT LF 45.0000 8,100.00 178.000 8,010.00 178.000 8,010 035 36" ALTERNATIVE PIPE CULVERT LF 52.0000 6,240.00 0.000 0 036 CONCRETE BACKFILL (PIPE TRENCH) CY 135.0000 45,900.00 45.600 6,156.00 45.600 6,156 (F) 037 ROCK SLOPE PROTECTION CY 75.0000 19,500.00 0.000 0 (F) (1/2 T, METHOD A) (CY) 038 ROCK SLOPE PROTECTION CY 80.0000 12,800.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 039 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 81.0000 87,480.00 0.000 0 (F) (CY) 040 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 82.0000 13,940.00 0.000 0 (F) (CY) 041 CONCRETE (CHANNEL LINING) CY 600.0000 5,400.00 0.000 0 042 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 5,240.00 0.000 0 043 FENCE (TYPE BW, 5 STRAND, METAL POST) LF 6.0000 67,800.00 0.000 0 044 DELINEATOR (CLASS 1) EA 100.0000 2,900.00 0.000 0 045 OBJECT MARKER (TYPE L) EA 110.0000 1,870.00 0.000 0 046 METAL BEAM GUARD RAILING (STEEL POST) LF 30.0000 21,000.00 0.000 0 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 10,000.00 0.000 0 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 3,990.00 0.000 0 049 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 1,120.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 650.00 0.000 0 051 MODIFY SIGNAL AND LIGHTING LS 60,000.0000 60,000.00 0.000 0 052 MODIFY LIGHTING LS 4,000.0000 4,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 154,353.50 154,353.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 154,353.50 154,353.50 053 MOBILIZATION LS 105,500.0000 105,500.00 0.750 79,125.00 0.750 79,125 ORIGINAL CONTRACT AMOUNT 1,584,125.00 TOTAL WORK COMPLETED 233,478.50 233,478.50 MATERIALS ON HAND ON SITE 38,290.26 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 233,478.50 271,768.76 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 04/11/13 115 05/20/13 05/20/13 10/31/13 23 0 0 0 15% 20% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/13