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 04/23/18 EST. NO. 008 TIME 01:45 PM R.E. NAME: DE ANDA, ANTHONY 05-1H4004 --------------------------------------------------------------------------- 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 0020 677.16 E.W. @ F.A.(+) 022418 N 117830 0021 501.37 031318 N 119090 0022 773.70 033118 N 119310 0023 512.05 020618 N 115490 0024 407.10 020718 N 119390 2,871.38 TOTAL THIS ESTIMATE 18,075.74 TOTAL PREVIOUS ESTIMATE 20,947.12 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 04/23/18 EST. NO. 008 TIME 01:45 PM R.E. NAME: DE ANDA, ANTHONY 05-1H4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMANCE FAILURE -169,482.17 003 PERFORMANCE FAILURE 169,482.17 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H4004 TIME 01:45 PM ESTIMATE NO. 008 BID OPENING 04/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 04/23/18 LOCATION PROGRESS ESTIMATE 05-SLO-101-46.0/50.7 ----------------- PAPICH CONSTRUCTION CO., INC. IN SAN LUIS OBISPO COUNTY IN 398 SUNRISE TERRACE ATASCADERO AND TEMPLETON FROM ARROYO GRANDE, CA 93420 TRAFFIC WAY UNDERCROSSING TO VINEYARD DRIVE OVERCROSSING FED. AID NO. ACNH-Q101(317)E RESURFACE ROADBED WITH RHMA-O ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,200.0000 4,200.00 0.750 3,150 002 CONSTRUCTION AREA SIGNS LS 11,325.0000 11,325.00 0.030 339.75 0.880 9,966 003 TRAFFIC CONTROL SYSTEM LS 302,385.0000 302,385.00 0.030 9,071.55 0.970 293,313 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,960.0000 13,960.00 0.030 418.80 0.970 13,541 005 JOB SITE MANAGEMENT LS 6,475.0000 6,475.00 0.030 194.25 0.950 6,151 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,250.0000 4,250.00 0.750 3,187 007 TEMPORARY CONCRETE WASHOUT LS 1,735.0000 1,735.00 0.000 0 008 TREATED WOOD WASTE LB 0.2100 1,629.60 8,740.000 1,835 009 SHOULDER BACKING TON 65.9000 50,084.00 1,247.210 82,191 010 IMPORTED BORROW (CY) CY 64.0000 320.00 3.000 192 011 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,360.0000 2,040.00 1.810 2,461.60 1.810 2,461 012 PREPAVING INERTIAL PROFILER LS 5,600.0000 5,600.00 1.000 5,600 013 PREPAVING GRINDING DAY EA 8,955.0000 44,775.00 10.000 89,550 014 REPLACE ASPHALT CONCRETE SURFACING CY 460.0000 2,714.00 3.810 1,752 015 HOT MIX ASPHALT (TYPE A) TON 164.8500 497,847.00 2,165.290 356,948 016 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 110.4200 1,722,552.00 127.240 14,049.84 15,969.540 1,763,356 (OPEN GRADED FRICTION COURSE) 017 DATA CORE LS 5,000.0000 5,000.00 1.000 5,000 018 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.8500 3,877.50 149.000 3,851 019 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 25.8500 1,628.55 62.000 1,602 020 PLACE HOT MIX ASPHALT SQYD 58.0000 1,102.00 22.050 1,278 (MISCELLANEOUS AREA) 021 TACK COAT TON 200.0000 17,200.00 73.840 14,768 022 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 1,330.00 194.000 1,358 PROGRAM CAS145 PAGE 2 DATE 04/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H4004 TIME 01:45 PM ESTIMATE NO. 008 BID OPENING 04/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 04/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0100 68,541.00 26,678.600 53,623 024 DETECTABLE WARNING SURFACE SQFT 38.0000 2,280.00 61.500 2,337 025 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,960.0000 21,560.00 10.000 19,600 CURB RAMP) 026 REMOVE CONCRETE CY 484.0000 7,260.00 14.360 6,950 (CURB, GUTTER, AND SIDEWALK) (CY) 027 PRE/POST CONSTRUCTION SURVEYS EA 3,500.0000 3,500.00 1.000 3,500 028 REMOVE PAVEMENT MARKER EA 1.0000 6,840.00 6,834.000 6,834 029 GUARD RAILING DELINEATOR EA 18.8700 283.05 15.000 283 030 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 6,075.00 0.000 0 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 5,580.00 774.000 1,548.00 2,847.000 5,694 032 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 38.7700 15,508.00 392.000 15,197 033 END ANCHOR ASSEMBLY (TYPE SFT) EA 730.9700 2,192.91 3.000 2,192 034 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,482.4000 2,482.40 1.000 2,482 035 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,544.5000 2,544.50 1.000 2,544 036 REMOVE GUARDRAIL LF 13.2600 7,293.00 542.000 7,186 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 39,270.00 0.000 0 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 5,375.50 0.000 0 039 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 8,400.00 2,786.000 8,358.00 2,786.000 8,358 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 12,150.00 0.000 0 (BROKEN 36-12) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 390.00 0.000 0 (BROKEN 17-7) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 40,800.00 100,653.000 40,261 043 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 0.7500 2,100.00 2,794.000 2,095 044 12" RUMBLE STRIP STA 46.0000 37,260.00 845.000 38,870 (ASPHALT CONCRETE PAVEMENT) 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,075.0000 1,075.00 0.340 365.50 1.000 1,075 SYSTEM ELEMENTS DURING CONSTRUCTION 046 MODIFYING EXISTING ELECTRICAL SYSTEM LS 13,400.0000 13,400.00 0.150 2,010.00 1.000 13,400 PROGRAM CAS145 PAGE 3 DATE 04/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H4004 TIME 01:45 PM ESTIMATE NO. 008 BID OPENING 04/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 04/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 38,817.29 2,893,542.61 ADJUSTMENT OF COMPENSATION 0.00 -10,341.72 EXTRA WORK 2,871.38 31,288.84 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 41,688.67 2,914,489.73 047 MOBILIZATION LS 185,000.0000 185,000.00 1.000 185,000 ORIGINAL CONTRACT AMOUNT 3,199,190.01 TOTAL WORK COMPLETED 41,688.67 3,099,489.73 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 41,688.67 3,099,489.73 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 05/30/17 70 08/14/17 08/14/17 04/25/18 67 103 0 0 95% 96% PROGRESS IS SATISFACTORY DE ANDA, ANTHONY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/18