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 08/23/18 EST. NO. 005 TIME 09:58 AM R.E. NAME: DAVIS, ALAN 07-301404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 30,098.06 A.C. @ U.P.(+) 060918 N 01 0 30,098.06 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 30,098.06 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 08/23/18 EST. NO. 005 TIME 09:58 AM R.E. NAME: DAVIS, ALAN 07-301404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM-2406 MAR 2018 -4,575.00 001 CEM 2406 MAR 2018 4,575.00 002 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS CPR'S APR '18 -3,000.00 004 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301404 TIME 09:58 AM ESTIMATE NO. 005 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18 LOCATION PROGRESS ESTIMATE 07-VEN-126-R13.6/R34.6 ----------------- GRANITE CONSTRUCTION COMPANY IN VEN FR HAUN CRK BRIDGE / CNTY LN 5335 DEBBIE RD SANTA BARBARA CA 93111 FED. AID NO. ACNH- 126(55)E SLAB REPLACE & CP OL AC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.750 1,125 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.250 500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 312,000.00 21.000 12,600.00 88.000 52,800 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.500 5,000 005 TRAFFIC CONTROL SYSTEM LS 475,000.0000 475,000.00 0.040 19,000.00 0.160 76,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 1,800.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 14.0000 34,440.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 100.0000 11,000.00 0.000 0 009 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.040 800.00 0.160 3,200 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 2,400.00 9.000 1,800 012 TEMPORARY FIBER ROLL LF 3.2500 32,500.00 0.000 0 013 TEMPORARY GRAVEL BAG BERM LF 4.5000 45,000.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 015 HEALTH AND SAFETY PLAN LS 2,500.0000 2,500.00 0.750 1,875 016 TREATED WOOD WASTE LB 0.2100 135,870.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.000 0 018 ROADWAY EXCAVATION CY 60.0000 59,400.00 0.000 0 019 SHOULDER BACKING TON 195.0000 19,500.00 0.000 0 020 CLASS 3 AGGREGATE BASE (CY) CY 45.0000 81,000.00 0.000 0 021 LEAN CONCRETE BASE CY 135.0000 456,300.00 0.000 0 022 HOT MIX ASPHALT (TYPE A) TON 93.0000 9,765,000.00 2,759.940 256,674.42 14,948.600 1,390,219 PROGRAM CAS145 PAGE 2 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301404 TIME 09:58 AM ESTIMATE NO. 005 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 150.0000 81,000.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.4000 49,980.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.6000 864.00 0.000 0 026 TACK COAT TON 1,300.0000 130,000.00 4.400 5,720.00 29.140 37,882 027 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 30.0000 372,000.00 6,184.000 185,520 028 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 36,200.00 33,635.000 33,635.00 33,635.000 33,635 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.4000 244,800.00 3,350.000 8,040.00 3,350.000 8,040 030 ADJUST UTILITY COVER TO GRADE EA 300.0000 600.00 0.000 0 031 DETECTABLE WARNING SURFACE SQFT 25.0000 11,000.00 0.000 0 032 MINOR CONCRETE (CURB, SIDEWALK AND CY 385.0000 28,490.00 27.600 10,626.00 27.600 10,626 CURB RAMP) 033 REMOVE CONCRETE CY 550.0000 40,700.00 81.400 44,770 (CURB, GUTTER, AND SIDEWALK) (CY) 034 PRE/POST CONSTRUCTION SURVEYS EA 650.0000 12,350.00 9.500 6,175 035 REMOVE PAVEMENT MARKER EA 0.8000 73,040.00 413.000 330.40 413.000 330 036 GUARD RAILING DELINEATOR EA 32.0000 10,560.00 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6000 46,020.00 0.000 0 038 RELOCATE ROADSIDE SIGN EA 300.0000 300.00 0.000 0 039 MIDWEST GUARDRAIL SYSTEM LF 26.5000 1,311,750.00 0.000 0 040 VEGETATION CONTROL (MINOR CONCRETE) SQYD 29.0000 638,000.00 0.000 0 041 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 112,500.00 0.000 0 042 SOFTSTOP TERMINAL SYSTEM EA 3,850.0000 277,200.00 0.000 0 043 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,450.0000 178,850.00 0.000 0 044 REMOVE GUARDRAIL LF 6.8500 339,075.00 0.000 0 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 256,000.00 0.000 0 046 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2000 7,168.00 0.000 0 047 12" RUMBLE STRIP STA 11.0000 66,330.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 049 MODIFYING EXISTING ELECTRICAL SYSTEM LS 69,500.0000 69,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301404 TIME 09:58 AM ESTIMATE NO. 005 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 347,425.82 1,860,623.20 ADJUSTMENT OF COMPENSATION 30,098.06 30,098.06 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 377,523.88 1,890,721.26 050 MOBILIZATION LS 667,329.0000 667,329.00 0.750 500,496 ORIGINAL CONTRACT AMOUNT 16,566,316.00 TOTAL WORK COMPLETED 377,523.88 2,391,218.01 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 377,523.88 2,388,218.01 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 02/02/18 520 02/23/18 00/00/00 05/21/20 87 11 0 0 14% 17% PROGRESS IS SATISFACTORY DAVIS, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/18