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 09/19/13 EST. NO.04 TIME 10:54 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 --------------------------------------------------------------------------- 001 0003 499.35 E.W. @ F.A.(+) 080513 N 01-030 0004 285.35 080613 N 01-040 0005 356.69 090413 N 01-050 0006 107.00 090613 N 01-060 002 0005 986.52 E.W. @ F.A.(+) 082113 N 02-040 0006 307.14 090613 N 02-050 004 0002 417.90 E.W. @ F.A.(+) 082013 N 04-020 0003 855.26 082113 N 04-030 0005 896.28 090313 N 04-050 0006 307.14 090413 N 04-060 0008 1,397.50 090513 N 04-070 0009 72.80 090613 N 04-080 005 0015 1,029.27 E.W. @ F.A.(+) 073113 N 05-140 0016 220.93 080113 N 05-150 0020 1,809.02 081313 N 05-190 0022 776.62 072213 N 5-09R1 0023 258.76 072313 N 5-10R1 0024 1,128.46 072413 N 5-11R1 0025 1,998.19 072613 N 5-12R1 0026 1,912.83 072913 N 5-13R1 0027 222.31 081513 N 05-210 0029 1,306.98 081913 N 05-230 17,152.30 TOTAL THIS ESTIMATE 38,461.18 TOTAL PREVIOUS ESTIMATE 55,613.48 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 09/19/13 EST. NO.04 TIME 10:54 AM R.E. NAME: MURDOCK, KEVIN 05-0G1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOURCE INSPECTION -1,000.00 03 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:54 AM ESTIMATE NO. 04 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 09/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/19/13 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 1,110 002 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.150 375.00 0.800 2,000 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 12,000.00 2.000 3,000.00 2.000 3,000 004 TEMPORARY CHECK DAM LF 10.0000 2,000.00 0.000 0 005 STREET SWEEPING LS 10,000.0000 10,000.00 0.210 2,100.00 0.750 7,500 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.380 760.00 0.750 1,500 007 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 0.070 490.00 0.830 5,810 009 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.210 6,300.00 0.750 22,500 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.210 4,200.00 0.750 15,000 011 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.210 16,800.00 0.750 60,000 012 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 11.000 3,300.00 14.000 4,200 014 REMOVE CULVERT (LF) LF 5.0000 10,300.00 1,180.600 5,903.00 2,058.800 10,294 015 REMOVE PIPE (LF) LF 3.0000 2,430.00 530.000 1,590.00 826.100 2,478 016 REMOVE REINFORCED CONCRETE BOX CULVERT ( LF 15.0000 1,065.00 71.000 1,065 LF) 017 REMOVE HEADWALL EA 250.0000 12,500.00 17.000 4,250.00 52.000 13,000 018 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 2,660.00 2,414.000 4,828.00 3,504.400 7,008 019 RECONSTRUCT METAL BEAM GUARD RAILING LF 40.0000 10,800.00 265.000 10,600.00 265.000 10,600 020 RESET MAILBOX EA 100.0000 1,500.00 1.000 100.00 7.000 700 021 RESET MILEPOST MARKER EA 200.0000 800.00 0.000 0 022 RESET ROADSIDE SIGN (ONE POST) EA 200.0000 6,000.00 9.000 1,800.00 24.000 4,800 PROGRAM CAS145 PAGE 2 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:54 AM ESTIMATE NO. 04 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 09/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 10,000 024 ROADWAY EXCAVATION CY 6.5000 399,100.00 19,462.210 126,504.37 45,074.980 292,987 025 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 1.000 1,500.00 2.000 3,000 027 HYDROSEED SQFT 0.0700 88,200.00 125,682.000 8,797.74 229,455.000 16,061 028 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 49,500.00 146.000 6,570.00 679.300 30,568 029 HOT MIX ASPHALT (TYPE A) TON 110.0000 95,700.00 49.110 5,402.10 143.790 15,816 030 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 108,900.00 26.920 29,612.00 93.980 103,378 (F) 031 BAR REINFORCING STEEL LB 10.0000 15,300.00 1,359.000 13,590.00 2,887.000 28,870 (F) 032 18" ALTERNATIVE PIPE CULVERT LF 30.0000 8,100.00 265.500 7,965 033 24" ALTERNATIVE PIPE CULVERT LF 40.0000 87,600.00 880.400 35,216.00 2,128.300 85,132 034 30" ALTERNATIVE PIPE CULVERT LF 45.0000 8,100.00 178.000 8,010 035 36" ALTERNATIVE PIPE CULVERT LF 52.0000 6,240.00 151.900 7,898.80 151.900 7,898 036 CONCRETE BACKFILL (PIPE TRENCH) CY 135.0000 45,900.00 195.200 26,352.00 538.300 72,670 (F) 037 ROCK SLOPE PROTECTION CY 75.0000 19,500.00 254.300 19,072.50 254.300 19,072 (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 87,480.00 412.900 33,444.90 568.900 46,080 (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 8.500 5,100.00 8.500 5,100 042 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 5,240.00 698.800 1,397.60 1,029.800 2,059 043 FENCE (TYPE BW, 5 STRAND, METAL POST) LF 6.0000 67,800.00 5,336.000 32,016.00 5,336.000 32,016 044 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 2.000 10,000.00 2.000 10,000 048 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 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:54 AM ESTIMATE NO. 04 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 09/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.400 24,000.00 0.400 24,000 052 MODIFY LIGHTING LS 4,000.0000 4,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:54 AM ESTIMATE NO. 04 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 09/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 455,370.01 993,254.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 17,152.30 55,613.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 472,522.31 1,048,867.50 053 MOBILIZATION LS 105,500.0000 105,500.00 0.050 5,275.00 1.000 105,500 ORIGINAL CONTRACT AMOUNT 1,584,125.00 TOTAL WORK COMPLETED 477,797.31 1,154,367.50 MATERIALS ON HAND ON SITE 7,881.90 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 477,797.31 1,161,249.40 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 01/11/14 86 1 0 0 71% 75% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/13