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 12/20/24 EST. NO. 005 TIME 10:30 AM R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON 05-1H3104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 8,671.79 E.W. @ F.A.(+) 090324 N 0003.0 8,671.79 TOTAL THIS ESTIMATE -10,091.92 TOTAL PREVIOUS ESTIMATE -1,420.13 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 12/20/24 EST. NO. 005 TIME 10:30 AM R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON 05-1H3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2410 -30,000.00 004 B2GNOW NONCOMPLIANCE -20,000.00 005 INADEQUATE CEM-2410S -20,000.00 005 REC'D CEM-2410'S 30,000.00 005 -10,000.00 -40,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 MISSING PAYROLLS -10,000.00 004 MISSING PAYROLLS -6,000.00 005 -6,000.00 -26,000.00 TOTAL DEDUCTIONS -16,000.00 -66,000.00 PROGRAM CAS145 PAGE 1 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 LOCATION PROGRESS ESTIMATE 05-SB-154-R5.7/R6.2 ----------------- GRANITE CONSTRUCTION COMPANY SANTA BARBARA COUNTY NEAR SANTA YNEZ FROM 5335 DEBBIE RD 0.2 MILE WEST OF EDISON STREET/BASELINE SANTA BARBARA CA 93111 AVENUE TO 0.3 MILE EAST OF EDISON STREET/BASELINE AVENUE FED. AID NO. ACST-S154(3)E CONSTRUCT ROUNDABOUT, CURB RAMPS, RUMBLE S ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.800 3,600 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 1,500.0000 1,500.00 0.500 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,300.0000 660,000.00 18.000 59,400.00 92.000 303,600 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 2.000 4,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,400.00 9.500 1,900 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 15,000.0000 15,000.00 0.090 1,350.00 0.460 6,900 007 CONSTRUCTION AREA SIGNS LS 28,000.0000 28,000.00 0.020 560.00 0.600 16,800 008 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.090 13,500.00 0.460 69,000 009 TYPE III BARRICADE EA 90.0000 180.00 2.000 180 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 750.00 66.000 198 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5500 10,890.00 8,796.750 4,838 012 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 6,050.00 97.000 5,335 013 PORTABLE RADAR SPEED FEEDBACK SIGN EA 116.0000 5,800.00 10.000 1,160 SYSTEM DAY 014 PORTABLE FLASHING BEACONS (EA) EA 600.0000 3,600.00 4.000 2,400 015 TEMPORARY BARRIER SYSTEM LF 15.0000 106,800.00 5,380.000 80,700 016 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.090 4,500.00 0.460 23,000 017 TEMPORARY AUTOMATED END OF QUEUE WARNING EA 248.0000 12,400.00 10.000 2,480 SYSTEM (TYPE 1) DAY 018 END OF QUEUE MONITORING AND WARNING WITH EA 1,200.0000 24,000.00 10.000 12,000 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 019 ALTERNATIVE TEMPORARY CRASH CUSHION TL-2 EA 1,200.0000 19,200.00 10.000 12,000 020 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 65.0000 390.00 4.000 260 SYSTEM 021 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 2,350.0000 117,500.00 14.000 32,900 PROGRAM CAS145 PAGE 2 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.090 2,700.00 0.460 13,800 023 STORMWATER POLLUTION PREVENTION PLAN LS 1,400.0000 1,400.00 0.090 126.00 0.460 644 024 RAIN EVENT ACTION PLAN EA 500.0000 7,500.00 0.000 0 025 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 900.00 0.000 0 026 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 027 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 750.0000 3,000.00 0.000 0 CONTROL) 028 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.2000 39,240.00 0.000 0 MATRIX) 029 TEMPORARY CHECK DAM LF 25.0000 6,250.00 170.000 4,250 030 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 4,400.00 0.000 0 031 TEMPORARY FIBER ROLL LF 12.0000 114,000.00 2,468.200 29,618 032 TEMPORARY GRAVEL BAG BERM LF 17.0000 6,800.00 0.000 0 033 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 12,000.00 2.000 12,000 034 STREET SWEEPING LS 40,000.0000 40,000.00 0.090 3,600.00 0.460 18,400 035 TEMPORARY CONCRETE WASHOUT LS 7,000.0000 7,000.00 0.090 630.00 0.460 3,220 036 TREATED WOOD WASTE LB 2.0000 500.00 0.000 0 037 CLEARING AND GRUBBING (LS) LS 125,000.0000 125,000.00 1.000 125,000 038 ROADWAY EXCAVATION CY 42.0000 301,560.00 5,381.800 226,035 039 STRUCTURE EXCAVATION (RETAINING WALL) CY 70.0000 8,260.00 118.000 8,260 (F) 040 STRUCTURE BACKFILL (RETAINING WALL) CY 65.0000 9,880.00 152.000 9,880 (F) 041 IMPORTED BORROW (CY) CY 15.0000 120,750.00 5,000.000 75,000 042 ROADSIDE CLEARING LS 10,500.0000 10,500.00 0.090 945.00 0.460 4,830 043 ROCK BLANKET SQFT 35.0000 371,000.00 1,734.800 60,718.00 1,734.800 60,718 044 CONTROL AND NEUTRAL CONDUCTORS LS 3,000.0000 3,000.00 1.000 3,000 045 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 105.0000 6,720.00 63.000 6,615 (F) LINE) 046 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 175.0000 9,100.00 50.000 8,750 PIPE CONDUIT 047 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 3,000.00 0.000 0 048 DUFF (SQFT) SQFT 0.1200 23,280.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.2500 18,875.00 0.000 0 050 COMPOST SOCK LF 8.6000 10,664.00 0.000 0 051 HYDROSEED SQFT 0.1900 36,860.00 0.000 0 052 COMPOST (CY) CY 72.5000 90,625.00 0.000 0 053 INCORPORATE MATERIALS SQFT 0.0900 17,460.00 0.000 0 054 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 452,000.00 3,651.290 292,103 055 LEAN CONCRETE BASE CY 350.0000 493,500.00 0.000 0 056 HOT MIX ASPHALT (TYPE A) TON 145.0000 900,450.00 2,392.310 346,884 057 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 245.0000 347,900.00 0.000 0 058 DATA CORE LS 2,200.0000 2,200.00 0.000 0 059 TACK COAT TON 850.0000 11,050.00 2.330 1,980 060 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 21.0000 34,230.00 609.780 12,805 061 REMOVE BASE AND SURFACING CY 35.0000 134,750.00 0.000 0 062 JOINTED PLAIN CONCRETE PAVEMENT CY 1,100.0000 154,000.00 0.000 0 063 STRUCTURAL CONCRETE, RETAINING WALL CY 2,400.0000 115,200.00 48.000 115,200 (F) 064 STRUCTURAL CONCRETE, BOX CULVERT CY 2,600.0000 390,000.00 15.490 40,274.00 95.230 247,598 (F) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 6,400.0000 121,600.00 13.470 86,208 (F) 066 MINOR CONCRETE (POST SLEEVE) CY 1,850.0000 14,800.00 0.000 0 067 BAR REINFORCING STEEL (RETAINING WALL) LB 4.4000 28,336.00 6,440.000 28,336 (F) 068 BAR REINFORCING STEEL (BOX CULVERT) LB 0.6000 17,580.00 2,024.000 1,214.40 17,573.000 10,543 (F) 069 18" ALTERNATIVE PIPE CULVERT LF 210.0000 65,100.00 264.000 55,440 070 18" REINFORCED CONCRETE PIPE LF 375.0000 15,375.00 51.000 19,125 071 DRAINAGE INLET MARKER EA 75.0000 825.00 0.000 0 072 18" ALTERNATIVE FLARED END SECTION EA 1,300.0000 14,300.00 5.000 6,500.00 5.000 6,500 073 ABANDON CULVERT (LF) LF 65.0000 2,665.00 0.000 0 074 REMOVE PIPE (LF) LF 35.0000 10,150.00 260.400 9,114 075 REMOVE WATER LINE LF 70.0000 10,080.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 REMOVE HEADWALL EA 2,900.0000 5,800.00 2.000 5,800 077 REMOVE FLARED END SECTION (EA) EA 950.0000 4,750.00 3.000 2,850 078 ROCK SLOPE PROTECTION (GRAVEL FILTER) CY 320.0000 17,600.00 37.700 12,064.00 37.700 12,064 079 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 160.0000 27,200.00 114.200 18,272.00 114.200 18,272 METHOD B) (CY) 080 MINOR CONCRETE (CURB) (CY) CY 1,300.0000 156,000.00 6.900 8,970.00 90.740 117,962 081 DETECTABLE WARNING SURFACE SQFT 65.0000 24,700.00 0.000 0 082 MINOR CONCRETE (CURB AND GUTTER) CY 1,025.0000 184,500.00 49.410 50,645.25 128.450 131,661 083 MINOR CONCRETE (ISLAND PAVING) CY 950.0000 152,000.00 105.000 99,750.00 105.000 99,750 084 MINOR CONCRETE (SIDEWALK) CY 800.0000 96,000.00 48.480 38,784.00 50.430 40,344 085 MINOR CONCRETE (CURB RAMP) CY 990.0000 52,470.00 17.760 17,582.40 17.760 17,582 086 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 24,000.00 9.500 11,400.00 9.500 11,400 087 MISCELLANEOUS IRON AND STEEL LB 2.0000 7,170.00 2,629.000 5,258 (F) 088 FENCE (TYPE BW, 4-STRAND, METAL POST) LF 30.0000 22,800.00 0.000 0 089 CHAIN LINK FENCE (TYPE CL-4) LF 151.0000 9,513.00 0.000 0 090 REMOVE FENCE LF 10.0000 8,800.00 873.000 8,730 091 REMOVE PAVEMENT MARKER EA 1.0000 120.00 120.000 120 092 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,350.00 0.000 0 093 TREATMENT BEST MANAGEMENT PRACTICE EA 185.0000 740.00 0.000 0 MARKER 094 OBJECT MARKER (TYPE N) EA 65.0000 260.00 0.000 0 095 OBJECT MARKER (TYPE L-1) EA 85.0000 1,700.00 0.000 0 096 SALVAGE ROADSIDE SIGN EA 165.0000 1,155.00 3.000 495 097 RESET ROADSIDE SIGN EA 425.0000 2,550.00 2.000 850 098 RELOCATE ROADSIDE SIGN EA 175.0000 700.00 3.000 525 099 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 7,840.00 0.000 0 (0.063"-UNFRAMED) 100 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 10,920.00 0.000 0 (0.080"-FRAMED) 101 ROADSIDE SIGN - ONE POST EA 325.0000 12,350.00 0.000 0 102 ROADSIDE SIGN - TWO POST EA 695.0000 4,865.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 CABLE RAILING LF 235.0000 18,800.00 0.000 0 (F) 104 THERMOPLASTIC TRAFFIC STRIPE (ENHANCED LF 1.5000 21,600.00 0.000 0 WET NIGHT VISIBILITY) 105 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 10.0000 8,000.00 0.000 0 WET NIGHT VISIBILITY) 106 REMOVE PAINTED TRAFFIC STRIPE LF 1.5500 30,690.00 0.000 0 107 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 750.00 66.000 198 108 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 10,580.00 0.000 0 109 6" RUMBLE STRIP (ASPHALT CONCRETE STA 400.0000 14,000.00 0.000 0 PAVEMENT) 110 12" RUMBLE STRIP (ASPHALT CONCRETE STA 1,050.0000 14,700.00 0.000 0 PAVEMENT) 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 113 MODIFYING LIGHTING SYSTEMS LS 396,000.0000 396,000.00 0.050 19,800.00 0.160 63,360 114 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 115 MODIFYING FLASHING BEACON SYSTEMS LS 58,900.0000 58,900.00 1.000 58,900 PROGRAM CAS145 PAGE 6 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3104 TIME 10:30 AM ESTIMATE NO. 005 BID OPENING 11/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: KEVIN MURDOCK/JOSEPH PERSON DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 473,285.05 3,021,982.69 ADJUSTMENT OF COMPENSATION 0.00 -10,526.10 EXTRA WORK 8,671.79 9,105.97 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 481,956.84 3,020,562.56 116 MOBILIZATION LS 804,282.0000 804,282.00 0.950 764,067 ORIGINAL CONTRACT AMOUNT 8,226,730.00 TOTAL WORK COMPLETED 481,956.84 3,784,630.46 MATERIALS ON HAND ON SITE 64,714.65 64,714.65 DEDUCTIONS -16,000.00 -66,000.00 TOTAL 530,671.49 3,783,345.11 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 03/05/24 200 08/02/24 08/02/24 06/04/25 86 5 0 0 46% 43% PROGRESS IS SATISFACTORY KEVIN MURDOCK/JOSEPH PERSON RESIDENT ENGINEER