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 07/20/18 EST. NO. 003 TIME 10:54 AM R.E. NAME: MURDOCK, KEVIN 05-1F7104 --------------------------------------------------------------------------- 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 0034 692.10 E.W. @ F.A.(+) 061118 N 0037.0 0035 674.65 061218 N 0038.0 0036 692.10 061218 N 0039.0 0037 674.65 061318 N 0040.0 0038 692.10 061318 N 0041.0 0039 777.21 061418 N 0043.0 0040 692.10 061418 N 0044.0 0041 725.94 061518 N 0045.0 0042 692.10 061818 N 0046.0 0043 1,656.98 061918 N 0047.0 0044 692.10 061918 N 0048.0 0045 1,554.41 062018 N 0050.0 0046 692.10 062018 N 0051.0 0047 596.40 062118 N 0053.0 0048 692.10 062118 N 0054.0 0049 1,138.85 062218 N 0055.0 0050 692.10 062518 N 0056.0 0051 725.93 062618 N 0057.0 0052 692.10 062618 N 0059.0 0053 414.25 062718 N 0060.0 0054 931.05 062818 N 0062.0 0055 1,862.10 062918 N 0063.0 0056 931.05 070318 N 0064.0 0057 590.62 070518 N 0065.0 0058 581.49 070618 N 0066.0 0059 354.26 061918 N 0049.0 0060 354.26 062018 N 0052.0 0061 513.09 070918 N 0067.0 0062 513.09 071018 N 0068.0 0063 412.23 062518 N 0058.0 0064 441.21 062618 N 0061.0 0065 551.85 071118 N 0069.0 0066 692.10 071218 N 0070.0 005 0002 132,130.00 E.W. @ U.P (+) 071818 N 1 0 156,718.67 TOTAL THIS ESTIMATE 42,095.16 TOTAL PREVIOUS ESTIMATE 198,813.83 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 07/20/18 EST. NO. 003 TIME 10:54 AM R.E. NAME: MURDOCK, KEVIN 05-1F7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:54 AM ESTIMATE NO. 003 BID OPENING 02/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 07/20/18 LOCATION PROGRESS ESTIMATE 05-SB-1-R0.0/19.3 ----------------- CALPORTLAND CONSTRUCTION IN SANTA BARBARA COUNTY IN AND NEAR 1625 E DONOVAN RD LOMPOC FROM LAS CRUCES SEPARATION SANTA MARIA CA 93454 TO ROUTE 246 FED. AID NO. ACNH-P001(632)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 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,175.0000 164,500.00 11.000 12,925.00 33.000 38,775 003 CONSTRUCTION AREA SIGNS LS 6,900.0000 6,900.00 0.020 138.00 0.670 4,623 004 TRAFFIC CONTROL SYSTEM LS 846,500.0000 846,500.00 0.080 67,720.00 0.240 203,160 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 5,040.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 22.0000 3,080.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,300.0000 18,300.00 0.080 1,464.00 0.240 4,392 008 TEMPORARY RAILING (TYPE K) LF 23.5000 134,890.00 0.000 0 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,100.0000 36,300.00 0.000 0 SYSTEM 010 JOB SITE MANAGEMENT LS 17,200.0000 17,200.00 0.080 1,376.00 0.240 4,128 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,400.0000 1,400.00 0.750 1,050 012 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 0.000 0 013 TREATED WOOD WASTE LB 0.1400 18,620.00 0.000 0 014 SHOULDER BACKING TON 50.0000 169,000.00 730.590 36,529.50 730.590 36,529 015 ASPHALTIC EMULSION (FOG SEAL COAT) TON 450.0000 1,395.00 0.000 0 016 PREPAVING INERTIAL PROFILER LS 2,800.0000 2,800.00 1.000 2,800 017 PREPAVING GRINDING DAY EA 11,500.0000 460,000.00 11.500 132,250.00 39.000 448,500 018 HOT MIX ASPHALT (TYPE A) TON 113.5000 1,509,550.00 2,590.990 294,077.37 10,481.500 1,189,650 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.2500 6,778,100.00 13,551.160 1,426,259.59 13,551.160 1,426,259 020 DATA CORE LS 11,500.0000 11,500.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 39,000.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 1,060.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:54 AM ESTIMATE NO. 003 BID OPENING 02/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 07/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.0000 9,580.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 65,100.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 3,030.00 0.000 0 026 PLACE HOT MIX ASPHALT SQYD 75.0000 16,500.00 0.000 0 (MISCELLANEOUS AREA) 027 TACK COAT TON 450.0000 112,500.00 18.430 8,293.50 35.810 16,114 028 REMOVE ASPHALT CONCRETE DIKE LF 1.2500 147,500.00 33,122.000 41,402.50 94,900.000 118,625 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.5000 507,000.00 11,386.500 74,012.25 68,119.610 442,777 030 REMOVE OVERSIDE DRAIN EA 421.0000 13,051.00 0.000 0 031 ADJUST INLET EA 1,900.0000 70,300.00 0.000 0 032 ADJUST MANHOLE EA 860.0000 860.00 0.000 0 033 STAIN GALVANIZED SURFACES (LS) LS 68,547.0000 68,547.00 0.000 0 034 ROCK STAIN SQFT 0.8500 45,985.00 0.000 0 035 REMOVE PAVEMENT MARKER EA 0.5000 5,300.00 10,600.000 5,300 036 DELINEATOR (CLASS 1) EA 38.0000 21,660.00 0.000 0 037 GUARD RAILING DELINEATOR EA 27.0000 7,020.00 0.000 0 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 22,890.00 0.000 0 039 RESET OBJECT MARKER EA 92.0000 3,772.00 0.000 0 040 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.9000 229,457.00 0.000 0 041 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 52.4000 115,804.00 0.000 0 042 VEGETATION CONTROL (MINOR CONCRETE) SQYD 58.0000 348,580.00 0.000 0 043 TRANSITION RAILING (TYPE WB-31) EA 3,035.0000 103,190.00 0.000 0 044 ALTERNATIVE CRASH CUSHION SYSTEM EA 32,927.6300 131,710.52 0.000 0 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 765.0000 4,590.00 0.000 0 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,370.0000 90,060.00 0.000 0 048 CONCRETE BARRIER TRANSITION LF 550.0000 198,000.00 0.000 0 049 REMOVE GUARDRAIL LF 3.6000 47,520.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:54 AM ESTIMATE NO. 003 BID OPENING 02/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 07/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 23,520.00 0.000 0 051 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 183,000.00 160,670.900 80,335.45 346,364.000 173,182 052 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 7,392.00 288.000 633.60 2,570.000 5,654 053 6" RUMBLE STRIP STA 32.2500 62,565.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 054 12" RUMBLE STRIP STA 32.2500 29,670.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 055 6" TRAFFIC STRIPE (WARRANTY) LF 1.9300 663,920.00 0.000 0 056 6" TRAFFIC STRIPE (WARRANTY) LF 1.0500 70,245.00 0.000 0 (BROKEN 36-12) 057 8" TRAFFIC STRIPE (WARRANTY) LF 2.5000 8,950.00 0.000 0 058 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.250 250.00 0.250 250 SYSTEM ELEMENTS DURING CONSTRUCTION 059 TRAFFIC MONITORING STATION SYSTEM LS 6,775.0000 6,775.00 1.000 6,775.00 1.000 6,775 060 MODIFYING EXISTING ELECTRICAL SYSTEM LS 21,700.0000 21,700.00 0.300 6,510.00 0.300 6,510 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,990.0000 35,880.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:54 AM ESTIMATE NO. 003 BID OPENING 02/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 07/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,190,951.76 4,140,055.31 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 156,718.67 198,813.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,347,670.43 4,338,869.14 063 MOBILIZATION LS 1,500,000.0000 1,500,000.00 0.200 300,000.00 0.950 1,425,000 ORIGINAL CONTRACT AMOUNT 15,238,758.52 TOTAL WORK COMPLETED 2,647,670.43 5,763,869.14 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,647,670.43 5,763,869.14 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 04/25/18 140 05/11/18 05/11/18 01/02/19 33 16 4 0 37% 23% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/18