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 03/01/17 EST. NO. 009 TIME 11:03 AM R.E. NAME: STIMSON, PATRICK 05-1G6304 --------------------------------------------------------------------------- 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 03/01/17 EST. NO. 009 TIME 11:03 AM R.E. NAME: STIMSON, PATRICK 05-1G6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 007 RECD PAYROLLS 10,000.00 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/01/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G6304 TIME 11:03 AM ESTIMATE NO. 009 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/16 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/01/17 LOCATION SEMI-FINAL ESTIMATE 05-SLO-166-21.0/25.5 ------------------- 05-SB-166-21.0/25.5 CALPORTLAND CONSTRUCTION IN SAN LUIS OBISPO AND SANTA 1625 EAST DONOVAN RD BARARA COUNTY ABOUT 12 MILES EAST SANTA MARIA CA 93454 OF SANTA MARIA FROM 3.2 MILE EAST OF ALAMO CREEK BRIDGE TO ALISOS CREEK BRIDGE FED. AID NO. N O N E COLD IN PLACE RECYCLING OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 850.0000 850.00 1.000 850 002 CONSTRUCTION AREA SIGNS LS 2,300.0000 2,300.00 1.000 2,300 003 TRAFFIC CONTROL SYSTEM LS 180,726.0000 180,726.00 1.000 180,726 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 6,200.00 23,293.000 5,823 005 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 450.00 18.000 450 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 007 TEMPORARY RAILING (TYPE K) LF 23.0000 5,520.00 240.000 5,520 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 800.0000 6,400.00 8.000 6,400 009 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 450.0000 450.00 1.000 450 011 TEMPORARY CONCRETE WASHOUT LS 450.0000 450.00 1.000 450 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 14,490.00 40,178.000 14,062 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 0.2500 4,175.00 20,260.000 5,065 014 REMOVE GUARDRAIL LF 4.2500 38,675.00 9,265.500 39,378 015 REMOVE PAVEMENT MARKER EA 1.0000 1,800.00 1,751.000 1,751 016 COLD PLANE ASPHALT CONCRETE DIKE SQYD 11.0000 28,930.00 1,601.000 17,611 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 22,050.00 3,762.300 26,336 018 SHOULDER BACKING TON 38.0000 53,200.00 2,340.080 88,923 019 COLD IN-PLACE RECYCLING SQYD 5.0000 415,000.00 75,647.880 378,239 020 CEMENT(COLD IN-PLACE RECYCLING) TON 152.0000 15,960.00 42.010 6,385 021 EMULSIFIED RECYCLING AGENT TON 590.0000 265,500.00 346.770 204,594 (COLD-IN PLACE RECYCLING) 022 ASPHALTIC EMULSION TON 260.0000 3,900.00 15.050 3,913 (COLD IN-PLACE RECYCLING) PROGRAM CAS145 PAGE 2 DATE 03/01/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G6304 TIME 11:03 AM ESTIMATE NO. 009 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/16 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/01/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SAND COVER(COLD IN-PLACE RECYCLING) TON 38.0000 6,460.00 37.820 1,437 024 INTELIGENT COMPACTION LS 135,000.0000 135,000.00 1.000 135,000 (COLD IN-PLACE RECYCLING) 025 INTELLIGENT COMPACTION LS 44,000.0000 44,000.00 1.000 44,000 026 HOT MIX ASPHALT (TYPE A) TON 85.0000 37,400.00 435.750 37,038 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 85.0000 821,950.00 298.780 25,396.30 10,149.430 862,701 028 DATA CORE LS 5,000.0000 5,000.00 1.000 5,000 029 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1000 638.00 6,495.000 7,144 030 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1000 682.00 620.000 682 031 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1000 18,205.00 10,358.000 11,393 032 PLACE HOT MIX ASPHALT SQYD 75.0000 600.00 94.270 7,070 (MISCELLANEOUS AREA) 033 TACK COAT TON 400.0000 10,000.00 20.210 8,084 034 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 21.0000 139,230.00 6,623.500 139,093 035 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 37.0000 55,130.00 1,382.000 51,134 036 CONCRETE BARRIER AND SIDEWALK TRANSITION LF 310.0000 54,250.00 175.000 54,250 037 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 13,200.00 4.000 13,200 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 1,950.00 4.000 2,600 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,150.0000 18,900.00 7.000 22,050 040 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,450.0000 39,200.00 15.000 36,750 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 34,960.00 87,033.000 34,813 042 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 600.00 101.000 505 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 1,200.00 6,151.000 1,230 (BROKEN 36-12) 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,600.00 1,736.000 3,472 PROGRAM CAS145 PAGE 3 DATE 03/01/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G6304 TIME 11:03 AM ESTIMATE NO. 009 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/16 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/01/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,396.30 2,478,878.20 ADJUSTMENT OF COMPENSATION 0.00 28,960.67 EXTRA WORK 0.00 125,003.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,396.30 2,632,842.74 045 MOBILIZATION LS 279,000.0000 279,000.00 1.000 279,000 ORIGINAL CONTRACT AMOUNT 2,799,181.00 TOTAL WORK COMPLETED 25,396.30 2,911,842.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 25,396.30 2,911,842.74 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/25/16 70 05/25/16 05/25/16 12/15/16 73 68 8 0 100% 100% STIMSON, PATRICK RESIDENT ENGINEER PROGRAM CAS145 DATE 03/01/17