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 05/26/20 EST. NO. 012 TIME 03:17 PM R.E. NAME: NORRIS, AMY 05-1F7404 --------------------------------------------------------------------------- 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 0018 28.11 E.W. @ F.A.(+) 041020 N 154040 0019 281.07 041620 N 154050 0020 123.94 041720 N 154060 0021 50.79 042020 N 154070 004 0006 1,100.00 E.W. @ F.A.(+) 010220 N 153970 005 0011 1,100.00 E.W. @ F.A.(+) 040620 N 153980 009 0024 696.80 E.W. @ F.A.(+) 033020 N 153990 0025 2,581.89 033120 N 154010 012 0006 1,913.94 E.W. @ F.A.(+) 042320 N 154100 0007 439.90 042220 N 154130 014 0006 1,545.61 E.W. @ F.A.(+) 040320 N 154020 0007 907.84 041420 N 154030 0008 123.94 042120 N 154090 0009 204.75 042320 N 154110 0010 729.17 042220 N 154160 0011 326.09 041720 N 154190 0012 3,282.03 042920 N 154250 0013 3,224.07 043020 N 154260 0014 2,430.71 050120 N 154270 0015 1,086.94 041620 N 154180 020 0001 39,768.63 E.W. @ F.A.(+) 042220 N 154500 0002 35,273.70 042320 N 154510 0003 28,879.46 042420 N 154520 0005 28,862.30 042820 N 154540 0006 34,623.77 042920 N 154550 0007 26,174.61 043020 N 154560 0008 40,449.59 051320 N 154090 0009 39,660.23 051420 N 154640 0010 28,551.27 051520 N 154650 0011 100,723.66 E.W. @ L.S.(+) 051820 N 20-1 0 425,144.81 TOTAL THIS ESTIMATE 507,802.03 TOTAL PREVIOUS ESTIMATE 932,946.84 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 05/26/20 EST. NO. 012 TIME 03:17 PM R.E. NAME: NORRIS, AMY 05-1F7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED PSU WITHHOLD -69,244.25 002 REL PSU FAIL 50% 34,622.12 005 WH 20% HMA -69,593.21 005 DEDUCT HMA FAIL -39,121.16 009 PERM DEDUCT HMA FAIL -15,018.52 009 REL HMA DEDUCT 74,743.28 009 REL HMA DEDUCT 68,593.22 011 0.00 -15,018.52 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -1,000.00 003 RECD PAYROLLS #3 1,000.00 005 MISS PAYROLLS -10,000.00 006 MISS PAYROLLS -10,000.00 008 RECD PAYROLLS #6 10,000.00 009 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -25,018.52 PROGRAM CAS145 PAGE 1 DATE 05/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7404 TIME 03:17 PM ESTIMATE NO. 012 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 05/26/20 LOCATION PROGRESS ESTIMATE 05-MON-101-R28.0/R30.6 ----------------- PAPICH CONSTRUCTION COMPANY IN MONTEREY COUNTY NEAR SAN LUCAS 398 SUNRISE TERRACE FROM 0.1 MILES SOUTH OF PARIS ARROYO GRANDE, CA 93420 VALLEY ROAD OC TO RANCHO UC FED. AID NO. B1NH-Q101(348)E PAVEMENT REHABILITATION (2R) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 ENVIRONMENTAL PRODUCT DECLARATION (LS) LS 49,240.0000 49,240.00 0.810 39,884 002 LEAD COMPLIANCE PLAN LS 4,250.0000 4,250.00 0.500 2,125 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 11,235.0000 11,235.00 0.500 5,617 004 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 1,050,000.00 22.000 77,000.00 180.000 630,000 005 CONSTRUCTION AREA SIGNS LS 36,107.0000 36,107.00 0.900 32,496 006 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.060 12,000.00 0.550 110,000 007 TYPE III BARRICADE EA 120.0000 1,440.00 12.000 1,440 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.7500 222,250.00 126,164.000 220,787 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 20.0000 10,200.00 504.000 10,080 010 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 17,400.00 227.000 13,620 011 TEMPORARY PAVEMENT MARKER EA 5.2500 7,245.00 1,370.000 7,192 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,600.0000 20,600.00 0.060 1,236.00 0.550 11,330 013 TEMPORARY RAILING (TYPE K) LF 13.0000 746,200.00 53,560.000 696,280 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 60,000.00 9.000 45,000 SYSTEM 015 JOB SITE MANAGEMENT LS 96,160.0000 96,160.00 0.060 5,769.60 0.550 52,888 016 PREPARE STORM WATER POLLUTION PREVENTION LS 4,250.0000 4,250.00 0.500 2,125 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 22,500.00 7.000 3,500 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 6,000.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 MOVE-IN/MOVE-OUT EA 1,380.0000 5,520.00 2.000 2,760 (TEMPORARY EROSION CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 0.4600 80,500.00 88,282.380 40,609 (BONDED FIBER MATRIX) 022 TEMPORARY DRAINAGE INLET PROTECTION EA 335.0000 4,355.00 6.000 2,010 PROGRAM CAS145 PAGE 2 DATE 05/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7404 TIME 03:17 PM ESTIMATE NO. 012 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 05/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 3,375.0000 13,500.00 2.000 6,750 024 STREET SWEEPING LS 69,330.0000 69,330.00 0.060 4,159.80 0.550 38,131 025 TEMPORARY CONCRETE WASHOUT LS 14,175.0000 14,175.00 0.060 850.50 0.550 7,796 026 TREATED WOOD WASTE LB 0.2800 2,940.00 22,460.000 6,288 027 BIRD EXCLUSION DEVICES LS 23,800.0000 23,800.00 0.750 17,850 028 CLEARING AND GRUBBING (LS) LS 24,815.0000 24,815.00 0.700 17,370 029 ROADWAY EXCAVATION CY 20.5700 2,303,840.00 13,451.820 276,703.94 80,233.950 1,650,412 030 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 1.1000 145,200.00 39,956.920 43,952.61 99,212.410 109,133 CLASS A2 031 HYDROSEED SQFT 0.0800 99,200.00 747,900.000 59,832 032 COMPOST (CY) CY 38.2900 151,245.50 2,450.000 93,810 033 INCORPORATE MATERIALS SQFT 0.1200 5,880.00 49,000.000 5,880 034 CLASS 1 AGGREGATE SUBBASE CY 27.9700 1,708,967.00 24,710.030 691,139 035 LEAN CONCRETE BASE CY 332.0000 524,560.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 110.0100 3,080,280.00 11,731.480 1,290,580 037 HOT MIX ASPHALT-OPEN GRADED TON 208.9000 112,806.00 0.000 0 (OPEN GRADED FRICTION COURSE) 038 DATA CORE LS 6,000.0000 6,000.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.6500 7,309.50 0.000 0 040 PLACE HOT MIX ASPHALT SQYD 28.0000 113,960.00 0.000 0 (MISCELLANEOUS AREA) 041 TACK COAT TON 730.0000 11,680.00 5.570 4,066 042 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 1,055.0000 17,935.00 5.100 5,380 043 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.3300 82,917.00 24,816.040 82,637 044 CONTINUOUSLY REINFORCED CONCRETE CY 270.0000 9,693,000.00 15,913.000 4,296,510 PAVEMENT 045 ISOLATION JOINT SEAL (SILICONE) LF 7.8400 217,168.00 0.000 0 046 PAVEMENT TRANSITION TAPER SQYD 23.4000 37,908.00 1,611.200 37,702 047 AGGREGATE BASE (APPROACH SLAB) CY 225.0000 8,325.00 35.440 7,974 048 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,425.0000 515,850.00 355.760 506,958 (TYPE R) 049 PAVING NOTCH EXTENSION CF 275.0000 52,800.00 191.490 52,659 PROGRAM CAS145 PAGE 3 DATE 05/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7404 TIME 03:17 PM ESTIMATE NO. 012 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 05/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BONDED JOINT SEAL (MR 1") LF 125.0000 12,375.00 42.000 5,250 051 JOINT SEAL (MR 1") LF 125.0000 20,000.00 68.000 8,500 052 INLET DEPRESSION EA 3,185.0000 9,555.00 0.000 0 053 ABANDON CULVERT (LF) LF 45.7000 15,995.00 0.000 0 054 REMOVE OVERSIDE DRAIN EA 990.0000 2,970.00 0.000 0 055 ADJUST INLET EA 2,945.0000 2,945.00 0.000 0 056 ADJUST PIPE INLET TO GRADE EA 2,945.0000 5,890.00 0.000 0 057 CULVERT SLURRY-CEMENT BACKFILL CY 735.0000 10,290.00 2.200 1,617.00 13.340 9,804 058 MINOR CONCRETE (PCC DIKE, TYPE C) LF 17.3500 1,145.10 0.000 0 059 MINOR CONCRETE (PCC DIKE, TYPE D) LF 19.7500 5,332.50 0.000 0 060 MINOR CONCRETE (PCC DIKE, TYPE F) LF 18.2000 73,346.00 0.000 0 061 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 17.2500 128,857.50 0.000 0 CONCRETE) 062 REMOVE PAVEMENT MARKER EA 1.0000 280.00 180.000 180 063 DELINEATOR (CLASS 1) EA 120.0000 10,440.00 24.000 2,880 064 GUARD RAILING DELINEATOR EA 75.0000 2,175.00 9.000 675 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2500 7,822.50 0.000 0 066 OBJECT MARKER EA 75.0000 1,650.00 0.000 0 067 REMOVE ROADSIDE SIGN EA 250.0000 1,250.00 0.000 0 068 RESET MILEPOST MARKER EA 100.0000 800.00 0.000 0 069 RESET MARKER EA 100.0000 300.00 0.000 0 070 RESET ROADSIDE SIGN EA 315.0900 630.18 0.000 0 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.9300 229.53 0.000 0 (0.080"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.1900 221.13 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.6700 277.44 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 074 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.2300 308.57 0.000 0 075 ROADSIDE SIGN - ONE POST EA 315.0000 1,575.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7404 TIME 03:17 PM ESTIMATE NO. 012 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 05/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 42.0000 194,460.00 162.500 6,825 077 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 55.0000 19,250.00 0.000 0 078 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.8500 287,471.50 1,367.000 103,686 079 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 65.0000 35,100.00 543.750 35,343 (STEEL POST) 080 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 30,000.00 3.000 15,000 081 RAIL TENSIONING ASSEMBLY EA 700.0000 3,500.00 5.000 3,500 082 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 4,200.00 2.000 1,400 083 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 16,000.00 0.000 0 084 ALTERNATIVE CRASH CUSHION SYSTEM EA 10,000.0000 50,000.00 5.000 50,000 085 CONCRETE BARRIER TRANSITION LF 1,800.0000 46,800.00 25.000 45,000 (F) 086 REMOVE GUARDRAIL LF 8.0000 45,520.00 5,643.000 45,144 087 REMOVE CRASH CUSHION (SAND FILLED) EA 2,400.0000 4,800.00 2.000 4,800 088 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 19,140.00 28,317.000 16,990 089 12" RUMBLE STRIP STA 386.2500 10,042.50 0.000 0 (ASPHALT CONCRETE PAVEMENT) 090 12" RUMBLE STRIP STA 142.3500 72,598.50 0.000 0 (CONCRETE PAVEMENT) 091 6" TRAFFIC STRIPE (WARRANTY) LF 2.4000 155,760.00 0.000 0 092 6" TRAFFIC STRIPE (WARRANTY) LF 1.2000 720.00 0.000 0 (BROKEN 17-7) 093 6" TRAFFIC STRIPE (WARRANTY) LF 1.2000 38,520.00 0.000 0 (BROKEN 36-12) 094 8" TRAFFIC STRIPE (WARRANTY) LF 5.0000 11,050.00 0.000 0 095 PAVEMENT MARKING (WARRANTY) SQFT 15.0000 7,650.00 0.000 0 096 LIGHTING SYSTEM LS 216,796.0000 216,796.00 0.500 108,398 097 TRAFFIC MONITORING STATION SYSTEM LS 9,688.0000 9,688.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F7404 TIME 03:17 PM ESTIMATE NO. 012 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 05/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 423,289.45 11,381,986.43 ADJUSTMENT OF COMPENSATION 0.00 56,827.87 EXTRA WORK 425,144.81 876,118.97 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 848,434.26 12,314,933.27 098 MOBILIZATION LS 1,982,429.0500 1,982,429.05 0.050 99,121.45 1.000 1,982,429 ORIGINAL CONTRACT AMOUNT 25,284,999.00 TOTAL WORK COMPLETED 947,555.71 14,297,362.32 MATERIALS ON HAND ON SITE 192,523.10 DEDUCTIONS 0.00 -25,018.52 TOTAL 947,555.71 14,464,866.90 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 05/01/19 300 06/25/19 06/19/19 01/22/21 180 49 48 0 53% 52% PROGRESS IS SATISFACTORY NORRIS, AMY RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/20