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 12/02/22 EST. NO. 009 TIME 12:29 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 --------------------------------------------------------------------------- 007 0001 185,879.65 E.W. @ L.S.(+) 112122 N 49-7-1 185,879.65 TOTAL THIS ESTIMATE 61,757.86 TOTAL PREVIOUS ESTIMATE 247,637.51 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 12/02/22 EST. NO. 009 TIME 12:29 PM R.E. NAME: LANG, TIM/GILL, SANDEEP 05-0N2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT MISS DOCS -20,000.00 007 ANT MISS DOCS 20,000.00 009 20,000.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 004 RECD PYRLS #04 2,000.00 008 MISS PAYROLLS -10,000.00 009 -10,000.00 -10,000.00 TOTAL DEDUCTIONS 10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 12/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 12:29 PM ESTIMATE NO. 009 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 11/15/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 12/02/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 5.000 250.00 115.000 5,750 003 CONSTRUCTION AREA SIGNS LS 36,085.0000 36,085.00 0.100 3,608.50 1.000 36,085 004 TRAFFIC CONTROL SYSTEM LS 144,900.0000 144,900.00 0.048 6,955.20 1.000 144,900 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 140.0000 15,400.00 3.000 420 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,310.0000 14,310.00 0.100 1,431.00 1.000 14,310 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.048 960.00 1.000 20,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000 009 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 1.000 1,200 010 CLEARING AND GRUBBING (LS) LS 5,400.0000 5,400.00 1.000 5,400 011 WOOD MULCH CY 190.0000 10,070.00 53.000 10,070 012 CHECK AND TEST EXISTING IRRIGATION LS 5,135.0000 5,135.00 1.000 5,135.00 1.000 5,135 FACILITIES 013 DRY SEED (SQFT) SQFT 0.7000 8,470.00 12,100.000 8,470 014 COMPOST (CY) CY 175.0000 13,125.00 75.000 13,125 015 MINOR HOT MIX ASPHALT TON 2,200.0000 6,600.00 4.000 8,800 016 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 34.5000 2,070.00 88.000 3,036 017 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 34.5000 4,830.00 140.000 4,830 018 REMOVE ASPHALT CONCRETE DIKE LF 30.0000 6,000.00 238.250 7,147 019 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,660.0000 73,040.00 44.000 73,040 PILE (SIGN FOUNDATION) 020 FURNISH SIGN STRUCTURE (TRUSS) LB 4.9500 139,887.00 28,260.000 139,887 (F) 021 INSTALL SIGN STRUCTURE (TRUSS) LB 0.7500 21,195.00 28,260.000 21,195.00 28,260.000 21,195 (F) 022 GUARD RAILING DELINEATOR EA 50.0000 300.00 6.000 300 PROGRAM CAS145 PAGE 2 DATE 12/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 12:29 PM ESTIMATE NO. 009 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 11/15/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 12/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.000 200 024 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 200.00 1.000 200 025 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 39.0000 9,750.00 250.000 9,750 026 VEGETATION CONTROL (MINOR CONCRETE) SQYD 325.0000 42,250.00 155.400 50,505 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,210.0000 2,420.00 2.000 2,420 028 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,740.0000 11,480.00 2.000 11,480 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.100 250.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 030 TRAFFIC MONITORING STATION SYSTEM LS 1,161,150.0000 1,161,150.00 0.975 1,132,121 031 CHANGEABLE MESSAGE SIGN SYSTEM LS 150,910.0000 150,910.00 0.885 133,555 032 CAMERA SYSTEMS LS 161,055.0000 161,055.00 0.050 8,052.75 1.000 161,055 PROGRAM CAS145 PAGE 3 DATE 12/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N2204 TIME 12:29 PM ESTIMATE NO. 009 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 11/15/22 R.E. NAME: LANG, TIM/GILL, SANDEEP DATE OF THIS ESTIMATE 12/02/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,087.45 2,029,087.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 185,879.65 247,637.51 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 233,967.10 2,276,724.61 033 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 2,197,632.00 TOTAL WORK COMPLETED 233,967.10 2,396,724.61 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -10,000.00 TOTAL 243,967.10 2,386,724.61 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/07/21 110 07/27/21 07/27/21 11/15/22 131 211 7 0 100% 100% LANG, TIM/GILL, SANDEEP RESIDENT ENGINEER