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 07/21/17 EST. NO. 004 TIME 12:05 PM R.E. NAME: AUSTIN BUIST 05-1G1504 --------------------------------------------------------------------------- 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 0017 1,113.24 E.W. @ F.A.(+) 051417 N 0020.0 0018 472.16 051517 N 0021.0 0019 827.40 051617 N 0022.0 0020 686.77 051717 N 0023.0 0021 697.13 060517 N 0025.0 0022 610.31 060617 N 0026.0 0023 535.16 061417 N 0027.0 0024 1,450.63 061517 N 0028.0 0025 915.47 061617 N 0029.0 0026 610.31 060717 N 0030.0 0027 305.16 060817 N 0031.0 0028 535.16 060917 N 0032.0 0029 647.88 061917 N 0033.0 0030 844.86 062017 N 0034.0 0031 746.37 062217 N 0035.0 0032 441.22 062317 N 0036.0 0033 713.42 053017 N 0037.0 0034 799.27 053117 N 0038.0 0035 844.86 062617 N 0039.0 0036 795.62 062717 N 0040.0 0037 746.37 062817 N 0041.0 0038 647.88 062917 N 0042.0 0039 610.31 063017 N 0043.0 0040 321.93 060817 N 0045.0 0041 321.93 061617 N 0046.0 004 0001 1,625.81 E.W. @ F.A.(+) 060517 N 0024.0 0002 3,434.57 062917 N 0044.0 22,301.20 TOTAL THIS ESTIMATE 15,087.17 TOTAL PREVIOUS ESTIMATE 37,388.37 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 07/21/17 EST. NO. 004 TIME 12:05 PM R.E. NAME: AUSTIN BUIST 05-1G1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1504 TIME 12:05 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AUSTIN BUIST DATE OF THIS ESTIMATE 07/21/17 LOCATION PROGRESS ESTIMATE 05-SLO-41-19.7/R42.2 ----------------- CALPORTLAND CONSTRUCTION IN SAN LUIS OBISPO COUNTY NEAR 1625 EAST DONOVAN ROAD ATASCADERO FROM 0.3 MILES WEST OF SANTA MARIA CA 93454 HOMESTEAD ROAD TO ROUTE 46 FED. AID NO. ACST-PP04-1(130)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 4,585.0000 4,585.00 1.000 4,585 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 180,000.00 20.000 30,000.00 56.000 84,000 003 CONSTRUCTION AREA SIGNS LS 4,100.0000 4,100.00 1.000 4,100 004 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.167 75,150.00 0.467 210,150 005 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 840.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.167 1,670.00 0.467 4,670 007 TEMPORARY RAILING (TYPE K) LF 25.0000 55,000.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 175.0000 4,900.00 0.000 0 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,300.0000 4,600.00 0.000 0 SYSTEM 010 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.167 2,672.00 0.467 7,472 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.750 900 012 TEMPORARY FIBER ROLL LF 6.0000 2,400.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 014 TEMPORARY FENCE (TYPE ESA) LF 8.0000 3,200.00 400.000 3,200 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.1500 30,600.00 209,282.000 31,392 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 0.2500 6,325.00 0.000 0 017 REMOVE FENCE LF 25.0000 875.00 0.000 0 018 REMOVE GUARDRAIL LF 4.5000 6,660.00 0.000 0 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 35,700.00 226,926.000 34,038 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 885.00 821.000 1,231 021 REMOVE PAVEMENT MARKER EA 0.4000 3,812.00 17,434.000 6,973 022 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 38,200.00 25,654.000 25,654 PROGRAM CAS145 PAGE 2 DATE 07/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1504 TIME 12:05 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AUSTIN BUIST DATE OF THIS ESTIMATE 07/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 024 REMOVE CULVERT (LF) LF 174.0000 435.00 0.000 0 025 REMOVE DOWNDRAIN (EA) EA 500.0000 17,500.00 0.000 0 026 REMOVE SACKED CONCRETE CY 840.0000 7,560.00 0.000 0 027 ADJUST MONUMENT COVER EA 525.0000 3,150.00 0.000 0 028 ADJUST INLET EA 1,800.0000 9,000.00 0.000 0 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 201,600.00 727.000 2,544.50 824.000 2,884 030 ROADWAY EXCAVATION CY 100.0000 900.00 0.000 0 031 SHOULDER BACKING TON 40.0000 172,400.00 0.000 0 032 IMPORTED BORROW (CY) CY 200.0000 52,000.00 0.000 0 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 250.0000 750.00 0.000 0 034 HYDROSEED SQFT 0.1400 1,974.00 0.000 0 035 COLD IN-PLACE RECYCLING SQYD 4.2000 1,268,400.00 106,579.000 447,631.80 106,579.000 447,631 036 CEMENT (COLD IN-PLACE RECYCLING) TON 144.0000 43,200.00 60.000 8,640.00 60.000 8,640 037 EMULSIFIED RECYCLING AGENT TON 505.0000 646,400.00 289.000 145,945.00 289.000 145,945 (COLD IN-PLACE RECYCLING 038 ASPHALTIC EMULSION TON 505.0000 25,755.00 18.000 9,090.00 18.000 9,090 (COLD IN-PLACE RECYCLING) 039 SAND COVER (COLD IN-PLACE RECYCLING) TON 30.0000 18,300.00 65.000 1,950.00 65.000 1,950 040 INTELLIGENT COMPACTION LS 82,000.0000 82,000.00 0.000 0 (COLD IN-PLACE RECYCLING) 041 PREPAVING INERTIAL PROFILER LS 2,800.0000 2,800.00 0.000 0 042 PREPAVING GRINDING DAY EA 11,500.0000 184,000.00 4.000 46,000 043 INTELLIGENT COMPACTION LS 72,000.0000 72,000.00 0.147 10,584.00 0.147 10,584 044 HOT MIX ASPHALT (TYPE A) TON 73.0000 3,022,200.00 5,564.000 406,172.00 5,839.680 426,296 045 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 2,710,000.00 0.000 0 046 DATA CORE LS 13,000.0000 13,000.00 0.000 0 047 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 1,930.00 0.000 0 048 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.0000 13,800.00 0.000 0 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 22,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1504 TIME 12:05 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AUSTIN BUIST DATE OF THIS ESTIMATE 07/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT SQYD 40.0000 20,800.00 0.000 0 (MISCELLANEOUS AREA) 051 TACK COAT TON 450.0000 99,000.00 12.000 5,400.00 12.000 5,400 052 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 053 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 58.0000 24,360.00 0.000 0 054 FLUME DOWNDRAIN LF 90.0000 11,700.00 0.000 0 055 12" ENTRANCE TAPER EA 490.0000 11,270.00 0.000 0 056 TAPERED INLET EA 490.0000 5,880.00 0.000 0 057 12" ANCHOR ASSEMBLY EA 320.0000 8,640.00 0.000 0 058 FLUME ANCHOR ASSEMBLY EA 400.0000 4,800.00 0.000 0 059 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,780.00 0.000 0 (F) 060 SURVEY MONUMENT (TYPE D) EA 1,100.0000 6,600.00 0.000 0 061 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 12,150.00 0.000 0 062 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 42.0000 13,860.00 0.000 0 063 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 78,000.00 0.000 0 064 TRANSITION RAILING (TYPE WB-31) EA 3,950.0000 15,800.00 0.000 0 065 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,780.0000 25,020.00 0.000 0 066 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,342.0000 23,420.00 0.000 0 067 CONCRETE BARRIER TRANSITION LF 425.0000 68,000.00 0.000 0 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3900 175,110.00 0.000 0 069 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,180.00 0.000 0 070 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 6,880.00 0.000 0 (BROKEN 36-12) 071 12" RUMBLE STRIP STA 26.0000 26,260.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 072 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 20,966.00 0.000 0 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 380.0000 8,360.00 0.000 0 075 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,450.0000 21,315.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 07/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1504 TIME 12:05 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AUSTIN BUIST DATE OF THIS ESTIMATE 07/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,147,449.30 1,522,788.74 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 22,301.20 37,388.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,169,750.50 1,560,177.11 076 MOBILIZATION LS 1,118,213.0000 1,118,213.00 0.750 838,659.75 0.750 838,659 ORIGINAL CONTRACT AMOUNT 11,268,900.00 TOTAL WORK COMPLETED 2,008,410.25 2,398,836.86 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,008,410.25 2,398,836.86 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 12/21/16 120 01/03/17 00/00/00 10/24/17 55 83 0 0 21% 46% PROGRESS IS SATISFACTORY *** SUSPENDED ON 01/03/17. AUSTIN BUIST RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/17