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 03/26/24 EST. NO. 016 TIME 08:27 PM R.E. NAME: MURDOCK,KEVIN/ENGLER, JAIME 05-1R1404 --------------------------------------------------------------------------- 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 0408 1,209.65 E.W. @ F.A.(+) 021224 N A11179 0412 17,483.93 122923 N 0435.0 0413 8,167.10 020324 N 0438.0 0414 23,584.26 020324 N 0440.0 0415 58,443.64 020324 N 0441.0 0433 11,411.59 112423 N 0462.0 0434 11,658.36 120123 N 0463.0 0435 6,338.01 120823 N 0464.0 0436 13,532.21 121523 N 0465.0 0437 1,948.58 122223 N 0466.0 0438 3,165.55 122923 N 0467.0 0440 6,758.10 011224 N 0469.0 0441 1,955.03 011924 N 0470.0 0443 28,912.58 120223 N 0331.0 0448 4,729.85 121523 N 0375.0 0451 59,674.79 112123 N 0378.0 0452 11,428.65 111123 N 0381.0 0455 82,061.53 121323 N 0387.0 0456 16,618.89 122323 N 0390.0 0458 4,744.72 121623 N 0397.0 0460 21,981.55 020324 N 0439.0 0467 1,490.19 012924 N 0480.0 0471 3,736.94 020424 N 0481.0 0486 10,963.82 102323 N 0305.1 0487 7,141.83 011724 N 0416.0 0488 2,537.32 011824 N 0417.0 0489 9,457.13 010524 N 0482.0 0490 11,336.05 010624 N 0483.0 0491 4,887.11 021324 N 0484.0 0493 7,644.45 111623 N 0323.0 0495 13,008.81 112123 N 0325.0 0497 8,968.87 111223 N 0332.0 0498 9,094.13 111323 N 0333.0 0500 9,230.14 111423 N 0335.0 0501 8,239.77 111423 N 0336.0 0503 6,441.74 111523 N 0338.0 0504 3,263.58 111623 N 0339.0 0505 2,910.26 111723 N 0340.0 0506 8,664.78 111823 N 0341.0 0507 17,106.14 111923 N 0342.0 0508 1,446.36 112923 N 0343.0 0509 9,809.25 103123 N 0269.0 0510 6,766.37 111123 N 0304.0 0512 10,090.63 111223 N 0306.0 0513 8,075.47 111123 N 0307.0 0514 13,275.22 111923 N 0308.0 0516 10,063.13 112023 N 0310.0 0517 9,433.21 112023 N 0311.0 0518 2,347.27 112123 N 0312.0 0519 11,963.72 112123 N 0313.0 0520 6,233.46 112223 N 0314.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 03/26/24 EST. NO. 016 TIME 08:27 PM R.E. NAME: MURDOCK,KEVIN/ENGLER, JAIME 05-1R1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0521 1,446.36 112223 N 0315.0 0522 1,446.36 112723 N 0316.0 0523 5,875.12 112723 N 0317.0 0524 4,579.60 112823 N 0318.0 0525 1,446.36 112823 N 0319.0 646,229.52 TOTAL THIS ESTIMATE 9,579,711.64 TOTAL PREVIOUS ESTIMATE 10,225,941.16 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 03/26/24 EST. NO. 016 TIME 08:27 PM R.E. NAME: MURDOCK,KEVIN/ENGLER, JAIME 05-1R1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL CEM-4401 2023 -10,000.00 012 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 005 MISS PAYROLLS -4,000.00 007 MISS PAYROLLS -10,000.00 011 MISS PAYROLLS -10,000.00 012 MISS PAYROLLS -10,000.00 014 RECD PAYROLLS 11 10,000.00 014 MISS PAYROLLS -6,000.00 016 RECD PAYROLLS 14 10,000.00 016 4,000.00 -30,000.00 TOTAL DEDUCTIONS 4,000.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 03/26/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1R1404 TIME 08:27 PM ESTIMATE NO. 016 BID OPENING 05/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/24 R.E. NAME: MURDOCK,KEVIN/ENGLER, JAIME DATE OF THIS ESTIMATE 03/26/24 LOCATION PROGRESS ESTIMATE 05-SB-101-47.0/47.3 ----------------- CALPORTLAND CONSTRUCTION GAVIOTA CREEK SCOUR REPAIRS, SB CNTY 101 @ 1625 E DONOVAN RD GAVIOTA TUNNELS. REPAIR SECANT PILE WALL & SANTA MARIA, CA 93454 REPAIR EMBANKMENT. DIRS EFA 05A2625 FED. AID NO. N O N E GAVIOTA CREEK REPAIRS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 GAVIOTA CREEK REPAIRS (BOND PREMIUM) LS 75,000.0000 75,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/26/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1R1404 TIME 08:27 PM ESTIMATE NO. 016 BID OPENING 05/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/24 R.E. NAME: MURDOCK,KEVIN/ENGLER, JAIME DATE OF THIS ESTIMATE 03/26/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 646,229.52 10,225,941.16 SUBTOTAL AMOUNT EARNED 646,229.52 10,225,941.16 ORIGINAL CONTRACT AMOUNT 75,000.00 TOTAL WORK COMPLETED 646,229.52 10,225,941.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 4,000.00 -40,000.00 TOTAL 650,229.52 10,185,941.16 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 05/26/23 100 01/13/23 01/13/23 12/31/24 172 0 0 0 68% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H MURDOCK,KEVIN/ENGLER, JAIME RESIDENT ENGINEER