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 10/25/17 EST. NO. 015 TIME 08:32 AM R.E. NAME: MURDOCK, KEVIN 05-1C8304 --------------------------------------------------------------------------- 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 0253 1,648.20 E.W. @ F.A.(+) 080317 N 0463.0 0266 1,699.47 070517 N 0490.0 0267 1,699.47 070617 N 0491.0 0282 362.97 091217 N 0521.0 0283-3 -3,663.56 090617 N 0499.0 DAO CORRECTING ENTRY 0283-4 3,663.56 090617 N 0499.0 DAO CORRECTING ENTRY 0283-5 -3,663.56 090617 N 0499.0 DAO CORRECTING ENTRY 0284 388.61 091317 N 0574.0 0285 337.33 091417 N 0575.0 0286 2,014.96 092117 N 499910 0287 1,648.60 092117 N 499920 0288 597.00 082817 N 0589.0 0289 738.10 082817 N 0590.0 0290 682.28 082917 N 0591.0 0291 597.00 082917 N 0592.0 0292 597.00 083017 N 0593.0 0293 597.00 083117 N 0594.0 0294 1,044.33 090617 N 0596.0 0295 597.00 090717 N 0597.0 0296 426.43 090817 N 0598.0 0297 594.79 090717 N 0599.0 0298 639.64 090617 N 0600.0 0299 1,023.43 090517 N 0601.0 0300 337.33 090617 N 0602.0 008 0006 848.32 E.W. @ F.A.(+) 090717 N 0577.0 012 0003 85,420.32 E.W. @ U.P (+) 101617 N 14 0 015 0022 285.79 E.W. @ F.A.(+) 091817 N 0578.0 0023 769.96 091917 N 0583.0 016 0009 1,509.14 E.W. @ F.A.(+) 060717 N 0358.0 0010 2,414.61 060817 N 0359.0 020 0022 8,164.55 E.W. @ F.A.(+) 092217 N 0582.0 0023 5,816.42 092817 N 0603.0 0024 6,547.41 092917 N 0605.0 021 0017 4,577.82 E.W. @ F.A.(+) 083117 N 0498.0 0020 6,286.70 090617 N 0505.0 0021 5,463.41 090717 N 0506.0 0022 6,116.60 090817 N 0507.0 0023 793.65 090617 N 0508.0 0024 6,436.08 091217 N 0522.0 0025 5,615.34 091317 N 0570.0 0026 5,795.12 091417 N 0571.0 0027 4,340.60 091517 N 0572.0 0028 3,560.35 091817 N 0579.0 0029 6,118.35 092017 N 0580.0 0030 1,799.55 092717 N 0585.0 0031 929.28 092817 N 0604.0 0032 6,413.92 100417 N 0609.0 022 0001 1,698.83 E.W. @ F.A.(+) 082317 N 0473.0 0002 6,349.88 082417 N 0487.0 0003 9,100.00 E.W. @ L.S.(+) 092617 N 0001 0 023 0001 174.06 E.W. @ F.A.(+) 091517 N 0573.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 10/25/17 EST. NO. 015 TIME 08:32 AM R.E. NAME: MURDOCK, KEVIN 05-1C8304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0002 2,271.01 092617 N 0587.0 210,224.45 TOTAL THIS ESTIMATE 707,490.47 TOTAL PREVIOUS ESTIMATE 917,714.92 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 10/25/17 EST. NO. 015 TIME 08:32 AM R.E. NAME: MURDOCK, KEVIN 05-1C8304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8304 TIME 08:32 AM ESTIMATE NO. 015 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/25/17 LOCATION PROGRESS ESTIMATE 05-SB-154-R5.9/22.9 ----------------- CALPORTLAND CONSTRUCTION NEAR SANTA YNEZ, FROM BASELINE 1625 EAST DONOVAN RD AVENUE TO COLD SPRINGS CANYON SANTA MARIA CA 93454 BRIDGE. FED. AID NO. STP-P154(22)E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.900 3,600 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,350.0000 195,750.00 21.000 28,350.00 142.000 191,700 003 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.040 260.00 0.890 5,785 004 TRAFFIC CONTROL SYSTEM LS 570,000.0000 570,000.00 0.150 85,500.00 0.980 558,600 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 990.00 982.000 982 006 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 4,250.00 148.000 3,700 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.150 2,250.00 0.980 14,700 008 TEMPORARY RAILING (TYPE K) LF 20.0000 50,800.00 2,600.000 52,000 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,400.0000 29,400.00 21.000 29,400 SYSTEM 010 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.150 2,400.00 0.980 15,680 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.750 900 012 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 3,600.00 16.000 3,600.00 16.000 3,600 013 TEMPORARY CONCRETE WASHOUT LS 4,300.0000 4,300.00 0.500 2,150.00 1.000 4,300 014 TEMPORARY FENCE (TYPE ESA) LF 9.0000 4,680.00 520.000 4,680 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3000 6,450.00 20,072.000 6,021 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 0.2200 34,980.00 10,540.800 2,318.98 140,793.490 30,974 017 REMOVE GUARDRAIL LF 3.0000 50,100.00 889.800 2,669.40 12,844.300 38,532 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 77,200.00 388,255.000 77,651 019 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 17,240.00 3,589.000 7,178 020 REMOVE PAVEMENT MARKER EA 0.5000 4,250.00 36,133.000 18,066 021 REMOVE ASPHALT CONCRETE DIKE LF 0.9000 74,610.00 82,043.000 73,838 022 REMOVE OVERSIDE DRAIN EA 385.0000 37,730.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8304 TIME 08:32 AM ESTIMATE NO. 015 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SALVAGE METAL BRIDGE RAILING LF 165.0000 1,815.00 0.000 0 024 ADJUST MONUMENT COVER EA 525.0000 16,275.00 27.000 14,175 025 ADJUST INLET EA 1,776.0000 17,760.00 10.000 17,760 026 ADJUST MANHOLE EA 800.0000 4,800.00 6.000 4,800 027 ADJUST PULL BOX EA 525.0000 3,675.00 0.000 0 028 MODIFY DOWNDRAIN EA 1,100.0000 16,500.00 15.000 16,500 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.5000 142,450.00 27,247.580 149,861 030 SHOULDER BACKING TON 47.0000 172,490.00 10,577.420 497,138 031 COLD IN-PLACE RECYCLING SQYD 5.2500 305,550.00 57,887.490 303,909 032 CEMENT (COLD IN-PLACE RECYCLING) TON 140.0000 5,740.00 34.540 4,835 033 EMULSIFIED RECYLING AGENT TON 575.0000 143,750.00 365.740 210,300 (COLD IN-PLACE RECYCLING) 034 ASPHALTIC EMULSION TON 575.0000 10,925.00 15.140 8,705 (COLD IN-PLACE RECYCLING) 035 SAND COVER (COLD IN-PLACE RECYCLING) TON 42.0000 2,478.00 50.460 2,119 036 INTELLIGENT COMPACTION LS 65,000.0000 65,000.00 1.000 65,000 (COLD IN-PLACE RECYCLING) 037 SAND COVER (SEAL) TON 125.0000 15,625.00 122.110 15,263 038 ASPHALT-RUBBER BINDER TON 400.0000 64,000.00 135.690 54,276 039 ASPHALTIC EMULSION (FLUSH COAT) TON 750.0000 15,000.00 31.080 23,310 040 PRECOATED SCREENINGS TON 159.0000 151,050.00 1,008.910 160,416 041 PREPAVING INERTIAL PROFILER LS 2,800.0000 2,800.00 1.000 2,800 042 PREPAVING GRINDING DAY EA 9,500.0000 285,000.00 40.000 380,000 043 HOT MIX ASPHALT (TYPE A) TON 96.0000 400,320.00 7,439.480 714,190 044 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 96.0000 5,664,000.00 51,838.560 4,976,501 045 SHOULDER RUMBLE STRIP STA 28.0000 15,960.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 046 CENTERLINE RUMBLE STRIP STA 28.0000 23,520.00 0.000 0 (HMA, GROUND-IN INDENTATIONS) 047 DATA CORE LS 11,000.0000 11,000.00 0.000 0 048 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 42,700.00 18,094.000 18,094 049 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 590.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8304 TIME 08:32 AM ESTIMATE NO. 015 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 39,700.00 62,584.000 62,584 051 PLACE HOT MIX ASPHALT SQYD 30.0000 45,900.00 1,770.680 53,120 (MISCELLANEOUS AREA) 052 TACK COAT TON 450.0000 94,500.00 111.320 50,094 053 STAIN GALVANIZED SURFACES LS 65,000.0000 65,000.00 1.000 65,000 054 GUARD RAILING DELINEATOR EA 18.0000 2,880.00 26.000 468.00 108.000 1,944 055 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 411,600.00 693.500 19,418.00 11,380.250 318,647 056 VEGETATION CONTROL (MINOR CONCRETE) SQYD 68.0000 294,440.00 1,409.000 95,812.00 2,355.000 160,140 057 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 52,500.00 14.000 49,000 058 END ANCHOR ASSEMBLY (TYPE SFT) EA 642.0000 6,420.00 2.000 1,284.00 12.000 7,704 059 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,900.0000 40,600.00 2.000 5,800.00 11.000 31,900 060 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,225.0000 62,300.00 7.000 15,575.00 24.000 53,400 061 CONCRETE BARRIER (TRANSITION) LF 450.0000 67,500.00 150.000 67,500 062 THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 107,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,460.00 0.000 0 064 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 17,240.00 0.000 0 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 140.00 0.000 0 (BROKEN 6-1) 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 8,575.00 0.000 0 (BROKEN 36-12) 067 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 2,040.00 0.000 0 068 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 12,900.00 0.000 0 069 PAVEMENT MARKER EA 5.0000 5,450.00 0.000 0 (RETROREFLECTIVE-RECESSED) 070 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 071 INTELLIGENT COMPACTION LS 135,000.0000 135,000.00 1.000 135,000 PROGRAM CAS145 PAGE 4 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8304 TIME 08:32 AM ESTIMATE NO. 015 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 10/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 267,855.38 9,837,881.62 ADJUSTMENT OF COMPENSATION 0.00 111,656.74 EXTRA WORK 210,224.45 806,058.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 478,079.83 10,755,596.54 072 MOBILIZATION LS 812,130.0000 812,130.00 1.000 812,130 ORIGINAL CONTRACT AMOUNT 11,099,678.00 TOTAL WORK COMPLETED 478,079.83 11,567,726.54 MATERIALS ON HAND ON SITE 75,548.02 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 478,079.83 11,643,274.56 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 07/29/16 145 08/15/16 08/15/16 11/01/17 142 147 4 0 92% 95% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/17