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 06/19/17 EST. NO. 003 TIME 11:28 AM R.E. NAME: JOHNSON, CURTIS 05-1C1204 --------------------------------------------------------------------------- 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 06/19/17 EST. NO. 003 TIME 11:28 AM R.E. NAME: JOHNSON, CURTIS 05-1C1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1204 TIME 11:28 AM ESTIMATE NO. 003 BID OPENING 07/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 06/19/17 LOCATION PROGRESS ESTIMATE 05-SB-101-0.4/11.7 ----------------- GRANITE CONSTRUCTION COMPANY IN SANTA BARBARA COUNTY AT VARIOUS 5335 DEBBIE LAND LOCATIONS FROM 0.2 MILE SOUTH OF SANTA BARBARA CA 93111 ROUTE 150/101 SEPARATION TO 0.3 MILE NORTH OF CABRILLO BOULEVARD UNDERCROSSING FED. AID NO. NHP-Q101(297)E ROADSIDE SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.340 680.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.250 4,000.00 1.000 16,000 003 TRAFFIC CONTROL SYSTEM LS 159,406.0000 159,406.00 0.440 70,138.64 1.000 159,406 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.440 6,600.00 1.000 15,000 005 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.440 3,960.00 1.000 9,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 2,000.00 10.000 2,000 008 STREET SWEEPING LS 65,000.0000 65,000.00 1.000 65,000.00 1.000 65,000 009 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 010 REMOVE CHAIN LINK FENCE LF 15.0000 780.00 52.000 780 011 REMOVE MARKER EA 50.0000 150.00 3.000 150.00 3.000 150 012 REMOVE IRRIGATION FACILITY LS 6,000.0000 6,000.00 1.000 6,000 013 REMOVE ROADSIDE SIGN EA 95.0000 1,330.00 14.000 1,330.00 14.000 1,330 014 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 1,800.00 386.000 1,930 015 REMOVE CURB LF 9.0000 4,680.00 527.000 4,743 016 REMOVE DELINEATOR EA 50.0000 900.00 18.000 900.00 18.000 900 017 SALVAGE IRRIGATION FACILITY LS 800.0000 800.00 1.000 800 018 RESET ROADSIDE SIGN EA 95.0000 95.00 1.000 95.00 1.000 95 019 ADJUST PULL BOX EA 425.0000 425.00 1.000 425.00 1.000 425 020 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 20.0000 3,200.00 820.000 16,400 021 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.200 10,000.00 1.000 50,000 022 ROADWAY EXCAVATION (TYPE Z-2) CY 375.0000 255,000.00 180.000 67,500.00 720.000 270,000 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1204 TIME 11:28 AM ESTIMATE NO. 003 BID OPENING 07/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADSIDE CLEARING LS 50,000.0000 50,000.00 1.000 50,000 024 DECOMPOSED GRANITE SQFT 1.5000 19,500.00 13,338.000 20,007 025 WOOD MULCH CY 42.0000 170,940.00 334.000 14,028.00 4,080.000 171,360 026 NO. 6 PULL BOX (T) EA 760.0000 3,040.00 1.000 760.00 4.000 3,040 027 CHECK AND TEST EXISTING IRRIGATION LS 5,000.0000 5,000.00 1.000 5,000 FACILITIES 028 CONTROL AND NEUTRAL CONDUCTORS LS 2,750.0000 2,750.00 1.000 2,750.00 1.000 2,750 029 1 1/2" REMOTE CONTROL VALVE EA 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 030 2" PLASTIC PIPE (SCHEDULE 40) LF 16.5000 3,300.00 200.000 3,300.00 200.000 3,300 (SUPPLY LINE) 031 BALL VALVE EA 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 032 FIBER ROLLS LF 8.0000 21,040.00 2,630.000 21,040 033 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 21,600.00 328.000 44,280 034 MINOR HOT MIX ASPHALT TON 125.0000 15,000.00 159.400 19,925.00 159.400 19,925 035 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 190.0000 3,800.00 10.000 1,900.00 10.000 1,900 036 PLACE HOT MIX ASPHALT SQYD 110.0000 34,100.00 396.000 43,560.00 396.000 43,560 (MISCELLANEOUS AREA) 037 POST SLEEVE EA 2,500.0000 17,500.00 9.000 22,500.00 13.000 32,500 038 ROADSIDE SIGN - ONE POST EA 300.0000 3,900.00 13.000 3,900.00 13.000 3,900 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 5.2500 1,050.00 195.250 1,025.06 195.250 1,025 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 040 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.2500 1,050.00 195.250 1,025.06 195.250 1,025 041 ANTI-GRAFFITI COATING SQFT 1.0000 8,800.00 8,800.000 8,800.00 8,800.000 8,800 042 DRAINAGE INLET MARKER EA 190.0000 950.00 5.000 950.00 5.000 950 043 MINOR CONCRETE (CURB) (CY) CY 250.0000 4,750.00 2.100 525 044 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 15.0000 283,500.00 2,059.900 30,898.50 20,599.000 308,985 CONCRETE) 045 4' CHAIN LINK GATE (TYPE CL-6) EA 450.0000 5,400.00 12.000 5,400 046 4' CHAIN LINK GATE (TYPE CL-8) EA 650.0000 650.00 1.000 650 047 DELINEATOR (CLASS 1) EA 57.0000 1,026.00 18.000 1,026.00 18.000 1,026 048 MILEPOST MARKER EA 105.0000 210.00 2.000 210.00 2.000 210 PROGRAM CAS145 PAGE 3 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1204 TIME 11:28 AM ESTIMATE NO. 003 BID OPENING 07/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 OBJECT MARKER EA 105.0000 630.00 6.000 630.00 6.000 630 050 VEGETATION CONTROL (CRUSHED SHALE) SQYD 30.0000 220,800.00 7,351.000 220,530 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFYING EXISTING ELECTRICAL SYSTEM LS 58,500.0000 58,500.00 1.000 58,500 PROGRAM CAS145 PAGE 4 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1204 TIME 11:28 AM ESTIMATE NO. 003 BID OPENING 07/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: JOHNSON, CURTIS DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 391,066.26 1,659,127.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 391,066.26 1,659,127.12 053 MOBILIZATION LS 170,000.0000 170,000.00 1.000 170,000 ORIGINAL CONTRACT AMOUNT 1,728,702.00 TOTAL WORK COMPLETED 391,066.26 1,829,127.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 391,066.26 1,829,127.12 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 12/09/16 90 02/02/17 03/06/17 07/14/17 76 22 0 0 99% 84% PROGRESS IS SATISFACTORY JOHNSON, CURTIS RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/17