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 03/22/22 EST. NO. 004 TIME 05:38 PM R.E. NAME: LANG, TIM/GILL, SANDEEP 05-0N2204 --------------------------------------------------------------------------- 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 03/22/22 EST. NO. 004 TIME 05:38 PM R.E. NAME: LANG, TIM/GILL, SANDEEP 05-0N2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 004 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 03/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 05:38 PM ESTIMATE NO. 004 BID OPENING 03/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 03/22/22 LOCATION RERUN PROGRESS ESTIMATE 05-SLO-46-0.0/ .0 ----------------------- 05-SLO-101-0.0/ .0 LEE WILSON ELECTRIC COMPANY, IN SAN LUIS OBISPO COUNTY AT INC. VARIOUS LOCATIONS 1151 EL CAMINO REAL; ARROYO GRANDE CA 93420 FED. AID NO. N O N E INSTALL VEHICLE DETECTION SYSTEMS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 50.0000 5,500.00 17.000 850.00 65.000 3,250 003 CONSTRUCTION AREA SIGNS LS 36,085.0000 36,085.00 0.046 1,659.91 0.777 28,038 004 TRAFFIC CONTROL SYSTEM LS 144,900.0000 144,900.00 0.155 22,459.50 0.592 85,780 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 140.0000 15,400.00 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,310.0000 14,310.00 0.100 1,431.00 0.300 4,293 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.155 3,100.00 0.592 11,840 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 009 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.100 120.00 0.300 360 010 CLEARING AND GRUBBING (LS) LS 5,400.0000 5,400.00 0.100 540.00 0.300 1,620 011 WOOD MULCH CY 190.0000 10,070.00 0.000 0 012 CHECK AND TEST EXISTING IRRIGATION LS 5,135.0000 5,135.00 0.000 0 FACILITIES 013 DRY SEED (SQFT) SQFT 0.7000 8,470.00 0.000 0 014 COMPOST (CY) CY 175.0000 13,125.00 0.000 0 015 MINOR HOT MIX ASPHALT TON 2,200.0000 6,600.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 34.5000 2,070.00 0.000 0 017 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 34.5000 4,830.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 30.0000 6,000.00 0.000 0 019 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,660.0000 73,040.00 0.000 0 PILE (SIGN FOUNDATION) 020 FURNISH SIGN STRUCTURE (TRUSS) LB 4.9500 139,887.00 0.000 0 (F) 021 INSTALL SIGN STRUCTURE (TRUSS) LB 0.7500 21,195.00 0.000 0 (F) 022 GUARD RAILING DELINEATOR EA 50.0000 300.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 05:38 PM ESTIMATE NO. 004 BID OPENING 03/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 03/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OBJECT MARKER (TYPE N) EA 100.0000 200.00 0.000 0 024 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 200.00 0.000 0 025 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 39.0000 9,750.00 0.000 0 026 VEGETATION CONTROL (MINOR CONCRETE) SQYD 325.0000 42,250.00 0.000 0 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,210.0000 2,420.00 0.000 0 028 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,740.0000 11,480.00 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.100 250.00 0.300 750 SYSTEM ELEMENTS DURING CONSTRUCTION 030 TRAFFIC MONITORING STATION SYSTEM LS 1,161,150.0000 1,161,150.00 0.110 127,726.50 0.224 260,097 031 CHANGEABLE MESSAGE SIGN SYSTEM LS 150,910.0000 150,910.00 0.093 14,034.63 0.284 42,858 032 CAMERA SYSTEMS LS 161,055.0000 161,055.00 0.075 12,079.13 0.415 66,837 PROGRAM CAS145 PAGE 3 DATE 03/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 05:38 PM ESTIMATE NO. 004 BID OPENING 03/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 03/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 184,250.67 507,675.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 184,250.67 507,675.72 033 MOBILIZATION LS 120,000.0000 120,000.00 0.950 114,000 ORIGINAL CONTRACT AMOUNT 2,197,632.00 TOTAL WORK COMPLETED 184,250.67 621,675.72 MATERIALS ON HAND ON SITE 319,839.55 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 182,250.67 939,515.27 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 05/07/21 110 07/27/21 07/27/21 05/23/22 58 97 0 0 28% 53% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY LANG, TIM/GILL, SANDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/22