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. 003 TIME 08:50 AM R.E. NAME: BENNETZEN, LILIAN 05-1G5804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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. 003 TIME 08:50 AM R.E. NAME: BENNETZEN, LILIAN 05-1G5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT 15 LDS @ $3K DAY -45,000.00 002 PERFORMANCE FAILURE -138,749.80 003 -138,749.80 -183,749.80 TOTAL DEDUCTIONS -138,749.80 -183,749.80 PROGRAM CAS145 PAGE 1 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G5804 TIME 08:50 AM ESTIMATE NO. 003 BID OPENING 03/23/17 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: BENNETZEN, LILIAN DATE OF THIS ESTIMATE 10/25/17 LOCATION PROGRESS ESTIMATE 05-SB-135-11.7/13.3 ----------------- PAPICH CONSTRUCTION CO., INC. IN SANTA BARBARA COUNTY IN SANTA 800 FARROLL ROAD MARIA ON ROUTE 135 FROM LAKEVIEW GROVER BEACH CA 93448 ROAD TO MCCOY LANE FED. AID NO. N O N E HMA OVERLAY/CUNSTRUCT CURB RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,440.0000 4,440.00 1.000 4,440 002 CONSTRUCTION AREA SIGNS LS 7,570.0000 7,570.00 0.120 908.40 0.900 6,813 003 TRAFFIC CONTROL SYSTEM LS 115,585.0000 115,585.00 0.400 46,234.00 1.000 115,585 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,425.0000 8,425.00 0.400 3,370.00 1.000 8,425 005 JOB SITE MANAGEMENT LS 4,935.0000 4,935.00 0.400 1,974.00 1.000 4,935 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,885.0000 3,885.00 0.750 2,913 007 TEMPORARY CONCRETE WASHOUT LS 1,765.0000 1,765.00 0.400 706.00 1.000 1,765 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3400 5,134.00 15,091.000 5,130 STRIPE (HAZARDOUS WASTE) 009 REMOVE CONCRETE (CY) CY 245.0000 11,760.00 48.160 11,799 010 SHOULDER BACKING TON 88.0000 14,960.00 222.190 19,552.72 222.190 19,552 011 SLURRY SEAL TON 308.8500 80,301.00 195.000 60,225.75 195.000 60,225 012 PREPAVING INERTIAL PROFILER LS 7,300.0000 7,300.00 1.000 7,300 013 PREPAVING GRINDING DAY EA 9,535.0000 47,675.00 5.000 47,675.00 5.000 47,675 014 REPLACE ASPHALT CONCRETE SURFACING CY 503.0000 7,042.00 13.860 6,971 015 HOT MIX ASPHALT (TYPE A) TON 287.7000 120,834.00 259.400 74,629 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 136.2000 547,524.00 4,355.190 593,176.88 4,355.190 593,176 017 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 6,250.00 0.000 0 018 TACK COAT TON 350.0000 8,050.00 23.620 8,267.00 24.510 8,578 019 REMOVE ASPHALT CONCRETE DIKE LF 2.3000 14,375.00 6,700.000 15,410.00 6,700.000 15,410 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.7600 80,064.00 16,604.000 95,639.04 18,525.330 106,705 021 DETECTABLE WARNING SURFACE SQFT 49.3500 7,896.00 0.000 0 022 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,000.0000 50,000.00 37.040 37,040 CURB RAMP) PROGRAM CAS145 PAGE 2 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G5804 TIME 08:50 AM ESTIMATE NO. 003 BID OPENING 03/23/17 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: BENNETZEN, LILIAN 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 REMOVE PAVEMENT MARKER EA 1.0000 2,150.00 2,413.000 2,413 024 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 1,885.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6000 2,262.00 0.000 0 026 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 8,864.00 0.000 0 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 3,128.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 11,580.00 0.000 0 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2800 4,872.00 0.000 0 (BROKEN 36-12) 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 6,370.00 24,290.000 6,315 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2000 4,632.00 3,286.000 3,943 032 MODIFYING EXISTING ELECTRICAL SYSTEM LS 98,360.0000 98,360.00 0.900 88,524.00 0.900 88,524 PROGRAM CAS145 PAGE 3 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G5804 TIME 08:50 AM ESTIMATE NO. 003 BID OPENING 03/23/17 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: BENNETZEN, LILIAN 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 981,662.79 1,240,268.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 981,662.79 1,240,268.20 033 MOBILIZATION LS 87,625.0000 87,625.00 0.250 21,906.25 1.000 87,625 ORIGINAL CONTRACT AMOUNT 1,387,498.00 TOTAL WORK COMPLETED 1,003,569.04 1,327,893.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -138,749.80 -183,749.80 TOTAL 864,819.24 1,144,143.40 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 05/09/17 50 07/31/17 07/31/17 11/01/17 51 6 0 0 90% 100% PROGRESS IS SATISFACTORY BENNETZEN, LILIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/17