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 09/24/18 EST. NO. 005 TIME 10:18 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 0086 931.05 E.W. @ F.A.(+) 080318 N 0094.0 0092 513.09 080718 N 0100.0 0096 828.49 081418 N 0104.0 0097 1,033.62 081518 N 0105.0 0098 734.90 080118 N 0106.0 0099 439.89 081618 N 0107.0 0100 931.05 081718 N 0108.0 0101 155.07 082018 N 0109.0 0102 931.05 082118 N 0110.0 0103 358.02 082118 N 0111.0 0105 982.33 082218 N 0113.0 0106 879.78 082318 N 0114.0 0107 549.01 082318 N 0115.0 0108 931.05 082418 N 0116.0 0109 116.30 082418 N 0117.0 0110 931.05 082818 N 0118.0 0111 931.05 082918 N 0119.0 0112 879.78 083018 N 0120.0 0113 116.30 083018 N 0121.0 0114 931.05 083118 N 0122.0 0115 487.53 081518 N 0123.0 0116 982.33 090518 N 0124.0 0117 879.78 090618 N 0125.0 0118 465.53 090718 N 0126.0 0119 465.19 091018 N 0127.0 0121 644.20 091118 N 0129.0 006 0002 44,766.99 A.C. @ U.P.(+) 091418 N 2 0 009 0001 23,050.00 E.W. @ L.S.(+) 091218 N 09LS 0 85,845.48 TOTAL THIS ESTIMATE 275,724.19 TOTAL PREVIOUS ESTIMATE 361,569.67 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 09/24/18 EST. NO. 005 TIME 10:18 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 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:18 AM ESTIMATE NO. 005 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 09/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/24/18 LOCATION RERUN 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 21.000 24,675.00 68.000 79,900 003 CONSTRUCTION AREA SIGNS LS 6,900.0000 6,900.00 0.050 345.00 0.750 5,175 004 TRAFFIC CONTROL SYSTEM LS 846,500.0000 846,500.00 0.150 126,975.00 0.490 414,785 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 5,040.00 1,680.000 2,520.00 1,680.000 2,520 006 CHANNELIZER (SURFACE MOUNTED) EA 22.0000 3,080.00 63.000 1,386.00 63.000 1,386 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,300.0000 18,300.00 0.150 2,745.00 0.490 8,967 008 TEMPORARY RAILING (TYPE K) LF 23.5000 134,890.00 1,340.000 31,490.00 1,340.000 31,490 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,100.0000 36,300.00 11.000 12,100.00 11.000 12,100 SYSTEM 010 JOB SITE MANAGEMENT LS 17,200.0000 17,200.00 0.150 2,580.00 0.490 8,428 011 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 0.500 2,250.00 0.500 2,250 013 TREATED WOOD WASTE LB 0.1400 18,620.00 0.000 0 014 SHOULDER BACKING TON 50.0000 169,000.00 1,901.540 95,077.00 2,632.130 131,606 015 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 39.000 448,500 018 HOT MIX ASPHALT (TYPE A) TON 113.5000 1,509,550.00 391.600 44,446.60 11,292.970 1,281,752 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.2500 6,778,100.00 23,312.930 2,453,685.88 61,896.150 6,514,569 020 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 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:18 AM ESTIMATE NO. 005 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 09/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/24/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 78.650 35,392.50 167.700 75,465 028 REMOVE ASPHALT CONCRETE DIKE LF 1.2500 147,500.00 121,930.000 152,412 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.5000 507,000.00 2,972.110 19,318.72 71,901.720 467,361 030 REMOVE OVERSIDE DRAIN EA 421.0000 13,051.00 0.000 0 031 ADJUST INLET EA 1,900.0000 70,300.00 29.000 55,100 032 ADJUST MANHOLE EA 860.0000 860.00 2.000 1,720 033 STAIN GALVANIZED SURFACES (LS) LS 68,547.0000 68,547.00 1.000 68,547.00 1.000 68,547 034 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 1,093.500 29,415.15 1,093.500 29,415 041 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 8.000 24,280.00 8.000 24,280 044 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 1.000 765.00 1.000 765 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,370.0000 90,060.00 6.000 14,220.00 6.000 14,220 048 CONCRETE BARRIER TRANSITION LF 550.0000 198,000.00 49.000 26,950.00 49.000 26,950 049 REMOVE GUARDRAIL LF 3.6000 47,520.00 1,375.000 4,950.00 1,375.000 4,950 PROGRAM CAS145 PAGE 3 DATE 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:18 AM ESTIMATE NO. 005 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 09/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/24/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 183,000.00 346,364.000 173,182 052 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 7,392.00 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 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 059 TRAFFIC MONITORING STATION SYSTEM LS 6,775.0000 6,775.00 1.000 6,775 060 MODIFYING EXISTING ELECTRICAL SYSTEM LS 21,700.0000 21,700.00 0.650 14,105.00 0.950 20,615 061 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 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7104 TIME 10:18 AM ESTIMATE NO. 005 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 09/20/18 R.E. NAME: MURDOCK, KEVIN DATE OF THIS ESTIMATE 09/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,038,468.85 10,085,491.22 ADJUSTMENT OF COMPENSATION 44,766.99 56,530.47 EXTRA WORK 41,078.49 305,039.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,124,314.33 10,447,060.89 063 MOBILIZATION LS 1,500,000.0000 1,500,000.00 0.050 75,000.00 1.000 1,500,000 ORIGINAL CONTRACT AMOUNT 15,238,758.52 TOTAL WORK COMPLETED 3,199,314.33 11,947,060.89 MATERIALS ON HAND ON SITE 344,421.47 344,421.47 DEDUCTIONS 0.00 0.00 TOTAL 3,543,735.80 12,291,482.36 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 01/14/19 68 24 4 0 75% 47% PROGRESS IS SATISFACTORY MURDOCK, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/24/18