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 10/22/13 EST. NO.05 TIME 10:13 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 0007 392.35 E.W. @ F.A.(+) 091613 N 01-070 0008 463.69 091713 N 01-080 0009 428.02 091813 N 01-090 0010 695.53 091913 N 01-100 0011 985.40 092013 N 01-110 0011-1 -985.40 092013 N 01-110 DAO CORRECTING ENTRY 0012 83.49 092513 N 01-120 0013 155.84 092413 N 01-130 0014 231.84 100813 N 01-140 0015 214.01 100913 N 01-150 002 0007 818.26 E.W. @ F.A.(+) 091813 N 02-060 004 0004 2,978.00 E.W. @ F.A.(+) 083013 N 04-040 0011 401.08 091013 N 04-100 0012 482.46 091313 N 04-110 0013 1,819.98 091213 N 04-120 005 0031 2,701.06 E.W. @ F.A.(+) 091113 N 05-250 0032 145.59 092313 N 05-260 0033 2,276.44 100413 N 05-270 0034 1,683.55 100713 N 05-280 013 0001 1,578.83 E.W. @ F.A.(+) 091713 N 13-010 0006 2,865.87 100813 N 13-060 0007 3,307.77 100913 N 13-070 23,723.66 TOTAL THIS ESTIMATE 55,613.48 TOTAL PREVIOUS ESTIMATE 79,337.14 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 10/22/13 EST. NO.05 TIME 10:13 AM R.E. NAME: MURDOCK, KEVIN 05-0G1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOURCE INSPECTION -1,000.00 03 DISPOSAL AGREEMENT -10,000.00 05 -10,000.00 -11,000.00 TOTAL DEDUCTIONS -10,000.00 -11,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:13 AM ESTIMATE NO. 05 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 10/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/22/13 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 0.070 175.00 0.870 2,175 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 12,000.00 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 0.170 1,700.00 0.920 9,200 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.170 340.00 0.920 1,840 007 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 0.050 350.00 0.880 6,160 009 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.170 5,100.00 0.920 27,600 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.170 3,400.00 0.920 18,400 011 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.170 13,600.00 0.920 73,600 012 REMOVE METAL BEAM GUARD RAILING LF 30.0000 1,440.00 50.000 1,500.00 50.000 1,500 013 REMOVE FLARED END SECTION EA 300.0000 3,900.00 14.000 4,200 014 REMOVE CULVERT (LF) LF 5.0000 10,300.00 2,058.800 10,294 015 REMOVE PIPE (LF) LF 3.0000 2,430.00 826.100 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 52.000 13,000 018 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 2,660.00 3,504.400 7,008 019 RECONSTRUCT METAL BEAM GUARD RAILING LF 40.0000 10,800.00 37.000 1,480.00 302.000 12,080 020 RESET MAILBOX EA 100.0000 1,500.00 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 5.000 1,000.00 29.000 5,800 PROGRAM CAS145 PAGE 2 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:13 AM ESTIMATE NO. 05 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 10/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 10,000 024 ROADWAY EXCAVATION CY 6.5000 399,100.00 414.500 2,694.25 45,489.480 295,681 025 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 3.000 4,500 027 HYDROSEED SQFT 0.0700 88,200.00 118,999.000 8,329.93 348,454.000 24,391 028 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 49,500.00 404.500 18,202.50 1,083.800 48,771 029 HOT MIX ASPHALT (TYPE A) TON 110.0000 95,700.00 559.050 61,495.50 702.840 77,312 030 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 108,900.00 -3.900 -4,290.00 90.080 99,088 (F) 031 BAR REINFORCING STEEL LB 10.0000 15,300.00 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 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 -40.000 -2,080.00 111.900 5,818 036 CONCRETE BACKFILL (PIPE TRENCH) CY 135.0000 45,900.00 29.400 3,969.00 567.700 76,639 (F) 037 ROCK SLOPE PROTECTION CY 75.0000 19,500.00 254.300 19,072 (F) (1/2 T, METHOD A) (CY) 038 ROCK SLOPE PROTECTION CY 80.0000 12,800.00 152.200 12,176.00 152.200 12,176 (F) (LIGHT, METHOD B) (CY) 039 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 81.0000 87,480.00 213.200 17,269.20 782.100 63,350 (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 5,100 042 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 5,240.00 475.700 951.40 1,505.500 3,011 043 FENCE (TYPE BW, 5 STRAND, METAL POST) LF 6.0000 67,800.00 6,134.080 36,804.48 11,470.080 68,820 044 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 21,000.00 685.000 20,550.00 685.000 20,550 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 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 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:13 AM ESTIMATE NO. 05 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 10/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.560 33,600.00 0.960 57,600 052 MODIFY LIGHTING LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 PROGRAM CAS145 PAGE 4 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0G1604 TIME 10:13 AM ESTIMATE NO. 05 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 10/20/13 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 243,817.26 1,237,071.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 23,723.66 79,337.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 267,540.92 1,316,408.42 053 MOBILIZATION LS 105,500.0000 105,500.00 1.000 105,500 ORIGINAL CONTRACT AMOUNT 1,584,125.00 TOTAL WORK COMPLETED 267,540.92 1,421,908.42 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -11,000.00 TOTAL 257,540.92 1,410,908.42 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 11/01/13 105 1 0 0 82% 91% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/13