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 03/20/25 EST. NO. 007 TIME 02:43 PM R.E. NAME: TRISTAN GEBHART 05-0N7054 --------------------------------------------------------------------------- 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 0001 2,150.22 E.W. @ F.A.(+) 110624 N 0030.0 0005 2,769.27 101924 N 0007.0 0006 889.55 110624 N 0009.0 0007 608.53 013125 N 0045.0 0008 1,452.40 100824 N 0048.0 0012 1,060.28 101624 N 0058.0 005 0001 14,279.60 A.C. @ F.A.(+) 092524 N 0051.0 0002 1,227.43 112724 N 0011.0 008 0003 6,643.34 E.W. @ F.A.(+) 122624 N 0033.0 015 0003 4,964.05 E.W. @ F.A.(+) 100824 N 0056.0 021 0025 3,204.47 E.W. @ F.A.(+) 121324 N 0050.0 0026 1,684.38 020825 N 0053.0 40,933.52 TOTAL THIS ESTIMATE 134,588.15 TOTAL PREVIOUS ESTIMATE 175,521.67 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 03/20/25 EST. NO. 007 TIME 02:43 PM R.E. NAME: TRISTAN GEBHART 05-0N7054 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B2GNOW NONCOMPLIANCE -30,000.00 004 B2GNOW COMPLIANCE 10,000.00 005 B2GNOW COMPLIANCE 10,000.00 006 B2GNOW COMPLIANCE 10,000.00 007 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 LOCATION PROGRESS ESTIMATE 05-SB-101-10.4/11.1 ----------------- GRANITE CONSTRUCTION COMPANY IN SANTA BARBARA COUNTY IN AND NEAR SANTA PO BOX 50085 BARBARA FROM 0.1 MILE SOUTH OF OLIVE MILL WATSONVILLE CA 95077 ROAD OVERCROSSING TO 0.3 MILE SOUTH OF CABRILLO BOULAVARD UNCERCROSSING FED. AID NO. N O N E HIGHWAY 101: CARPINTERIA TO SANTA BARBARA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,500.0000 6,500.00 1.000 6,500 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 2,000.0000 2,000.00 1.000 2,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 8,450.0000 4,444,700.00 12.000 101,400.00 105.000 887,250 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 66,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 6,600.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 235,000.0000 235,000.00 0.084 19,740.00 0.534 125,490 007 TRAFFIC CONTROL SYSTEM LS 1,299,414.0000 1,299,414.00 0.022 28,587.11 0.198 257,283 008 TRAFFIC CONTROL SUPERVISOR DAY 600.0000 315,600.00 12.000 7,200.00 105.000 63,000 009 TYPE III BARRICADE EA 95.0000 1,235.00 2.000 190.00 2.000 190 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8000 78,240.00 660.000 528.00 31,610.000 25,288 011 CHANNELIZER (SURFACE MOUNTED) EA 145.0000 20,300.00 106.000 15,370 012 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 125.0000 65,750.00 12.000 1,500.00 105.000 13,125 SYSTEM 013 TEMPORARY PAVEMENT MARKER EA 10.0000 14,900.00 517.000 5,170 014 TEMPORARY BARRIER SYSTEM LF 20.0000 676,800.00 560.000 11,200.00 15,568.000 311,360 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 70,500.0000 70,500.00 0.022 1,551.00 0.198 13,959 016 TEMPORARY AUTOMATED END OF QUEUE WARNING DAY 77.0000 40,502.00 12.000 924.00 105.000 8,085 SYSTEM (TYPE 1) 017 END OF QUEUE MONITORING AND WARNING WITH EA 2,500.0000 75,000.00 5.000 12,500 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 018 TEMPORARY CRASH CUSHION TL-3 EA 7,000.0000 91,000.00 7.000 49,000 019 JOB SITE MANAGEMENT LS 295,000.0000 295,000.00 0.022 6,490.00 0.198 58,410 020 STORMWATER POLLUTION PREVENTION PLAN LS 5,000.0000 5,000.00 1.000 5,000 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 9,600.00 2.000 800.00 3.000 1,200 PROGRAM CAS145 PAGE 2 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 023 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,000.0000 4,000.00 1.000 1,000.00 1.000 1,000 CONTROL) 024 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 2.1000 14,700.00 3,333.330 6,999.99 3,333.330 6,999 MATRIX) 025 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 33,750.00 13.000 5,850 026 TEMPORARY FIBER ROLL LF 7.5000 23,700.00 342.875 2,571.56 3,264.875 24,486 027 TEMPORARY CONSTRUCTION ENTRANCE EA 18,000.0000 162,000.00 1.000 18,000.00 2.000 36,000 028 STREET SWEEPING LS 315,000.0000 315,000.00 0.022 6,930.00 0.199 62,685 029 TEMPORARY CONCRETE WASHOUT LS 39,000.0000 39,000.00 0.023 897.00 0.202 7,878 030 ADL BURIAL LOCATION REPORT LS 25,000.0000 25,000.00 0.200 5,000.00 0.400 10,000 031 TREATED WOOD WASTE LB 0.4000 21,160.00 52,580.000 21,032 032 TEMPORARY HIGH-VISIBILITY FENCE LF 27.0000 105,030.00 585.000 15,795.00 3,203.000 86,481 033 CLEARING AND GRUBBING (LS) LS 425,000.0000 425,000.00 0.050 21,250.00 0.750 318,750 034 ROADWAY EXCAVATION CY 108.0000 2,733,480.00 4,219.670 455,724.36 8,905.410 961,784 035 ROADWAY EXCAVATION (TYPE R-1) (AERIALLY CY 90.0000 502,650.00 429.680 38,671.20 2,608.650 234,778 DEPOSITED LEAD) 036 STRUCTURE EXCAVATION (SOUND WALL) CY 132.0000 40,260.00 0.000 0 (F) 037 STRUCTURE BACKFILL (SOUND WALL) CY 325.0000 64,350.00 0.000 0 (F) 038 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 3.5000 139,293.00 0.000 0 A1 039 SUBGRADE ENHANCEMENT GEOGRID SQYD 7.0000 278,586.00 0.000 0 040 ROADSIDE CLEARING LS 18,000.0000 18,000.00 0.000 0 041 ROCK BLANKET SQFT 37.0000 262,700.00 0.000 0 042 MAINTAIN EXISTING PLANTED AREAS LS 25,000.0000 25,000.00 0.000 0 043 OPERATE EXISTING IRRIGATION FACILITIES LS 6,500.0000 6,500.00 0.199 1,293.50 0.199 1,293 044 REMOVE IRRIGATION FACILITY LS 7,250.0000 7,250.00 0.000 0 045 CAM COUPLER ASSEMBLY EA 1,900.0000 3,800.00 0.000 0 046 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 20.0000 12,360.00 0.000 0 (F) LINE) 047 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 40.0000 9,240.00 0.000 0 (F) LINE) 048 1 1/2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 15.0000 2,340.00 0.000 0 (F) LINE) PROGRAM CAS145 PAGE 3 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 2" SPRINKLER CONTROL CONDUIT LF 135.0000 46,845.00 0.000 0 (F) 050 12" CORRUGATED HIGH DENSITY POLYETHYLENE LF 265.0000 127,200.00 45.000 11,925 PIPE CONDUIT 051 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 850.0000 3,400.00 0.000 0 052 BONDED FIBER MATRIX (SQFT) SQFT 0.3000 21,450.00 0.000 0 053 FIBER ROLLS LF 6.2500 27,125.00 0.000 0 054 COMPOST (CY) CY 125.0000 46,250.00 0.000 0 055 INCORPORATE MATERIALS SQFT 0.5000 14,150.00 0.000 0 056 CLASS 1 AGGREGATE SUBBASE CY 105.0000 607,950.00 0.000 0 057 CLASS 2 AGGREGATE BASE (CY) CY 88.0000 484,440.00 4,099.060 360,717 058 HOT MIX ASPHALT (TYPE A) TON 190.0000 2,441,500.00 4,811.860 914,253 059 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 1.5000 289,593.00 0.000 0 060 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.2500 9,006.25 1,442.000 9,012 061 CONTINUOUSLY REINFORCED CONCRETE CY 600.0000 6,660,000.00 0.000 0 PAVEMENT 062 JOINTED PLAIN CONCRETE PAVEMENT CY 675.0000 472,500.00 0.000 0 063 NEXT GENERATION CONCRETE SURFACING SQYD 13.5000 449,550.00 0.000 0 064 TEMPORARY SHORING LS 750,000.0000 750,000.00 0.476 357,000 065 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 160.0000 368,960.00 0.000 0 066 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 360.0000 42,480.00 0.000 0 067 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,900.0000 186,200.00 0.000 0 (SIGN FOUNDATION) 068 STRUCTURAL CONCRETE, SOUND WALL CY 3,200.0000 198,400.00 0.000 0 (F) 069 STRUCTURAL CONCRETE, BOX CULVERT CY 4,500.0000 202,500.00 8.530 38,385 (F) 070 STRUCTURAL CONCRETE, HEADWALL CY 5,100.0000 35,700.00 0.000 0 (F) 071 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,400.0000 1,485,000.00 43.320 233,928 (F) 072 BAR REINFORCING STEEL (BOX CULVERT) LB 1.3000 16,876.60 2,478.000 3,221 (F) 073 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 8.5000 657,917.00 0.000 0 074 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 0.6000 46,441.20 0.000 0 075 SOUND WALL (MASONRY BLOCK) SQFT 36.0000 547,560.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 18" ALTERNATIVE PIPE CULVERT LF 235.0000 589,850.00 625.700 147,039 077 24" ALTERNATIVE PIPE CULVERT LF 360.0000 144,000.00 0.000 0 078 30" ALTERNATIVE PIPE CULVERT LF 510.0000 127,500.00 42.000 21,420 079 CONCRETE BACKFILL (PIPE TRENCH) CY 745.0000 35,015.00 0.000 0 (F) 080 18" REINFORCED CONCRETE PIPE LF 300.0000 447,000.00 313.300 93,990 081 24" REINFORCED CONCRETE PIPE LF 460.0000 96,600.00 38.500 17,710 082 36" REINFORCED CONCRETE PIPE LF 550.0000 115,500.00 0.000 0 083 42" REINFORCED CONCRETE PIPE LF 715.0000 243,100.00 0.000 0 084 GRATED LINE DRAIN LF 480.0000 28,320.00 0.000 0 085 ABANDON CULVERT (LF) LF 168.0000 9,744.00 0.000 0 086 REMOVE CULVERT (LF) LF 60.0000 178,200.00 239.000 14,340 087 REMOVE INLET EA 2,500.0000 82,500.00 3.000 7,500 088 REMOVE HEADWALL EA 3,900.0000 3,900.00 0.000 0 089 ADJUST INLET EA 7,000.0000 35,000.00 0.500 3,500 090 CAP INLET EA 4,100.0000 4,100.00 1.000 4,100 091 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 950.0000 6,650.00 0.000 0 METHOD B) (CY) 092 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 980.00 0.000 0 093 MINOR CONCRETE (GUTTER) (CY) CY 1,400.0000 43,400.00 0.000 0 094 MINOR CONCRETE DIKE (TYPE A) LF 55.0000 50,600.00 0.000 0 095 MINOR CONCRETE DIKE (TYPE C) LF 50.0000 2,000.00 0.000 0 096 MINOR CONCRETE DIKE (TYPE E) LF 50.0000 95,500.00 0.000 0 097 MINOR CONCRETE DIKE (TYPE F) LF 50.0000 11,000.00 0.000 0 098 DETECTABLE WARNING SURFACE SQFT 53.0000 7,420.00 0.000 0 099 MINOR CONCRETE (CURB RAMP) CY 2,350.0000 25,850.00 0.000 0 100 REMOVE CONCRETE (CURB AND GUTTER) LF 11.0000 8,800.00 0.000 0 101 MISCELLANEOUS IRON AND STEEL LB 2.5000 72,090.00 2,282.000 5,705 (F) 102 TEMPORARY FENCE LF 34.0000 22,100.00 520.000 17,680 PROGRAM CAS145 PAGE 5 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 CHAIN LINK FENCE (TYPE CL-6, VINYL-CLAD) LF 60.0000 144,000.00 0.000 0 104 4' CHAIN LINK GATE (TYPE CL-6, EA 3,100.0000 18,600.00 0.000 0 VINYL-CLAD) 105 10' CHAIN LINK GATE (TYPE CL-6) EA 5,500.0000 27,500.00 0.000 0 106 REMOVE CHAIN LINK FENCE LF 12.5000 36,125.00 517.000 6,462 107 REMOVE DELINEATOR EA 80.0000 6,720.00 0.000 0 108 DELINEATOR (CLASS 1) EA 96.0000 4,320.00 0.000 0 109 GUARD RAILING DELINEATOR EA 50.0000 200.00 0.000 0 110 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 3,400.00 0.000 0 111 OBJECT MARKER EA 57.0000 171.00 0.000 0 112 OBJECT MARKER (TYPE P) EA 190.0000 4,370.00 9.000 1,710 113 REMOVE MARKER EA 131.0000 655.00 0.000 0 114 REMOVE ROADSIDE SIGN EA 250.0000 2,250.00 2.000 500 115 RESET ROADSIDE SIGN EA 750.0000 6,000.00 0.000 0 116 RELOCATE ROADSIDE SIGN EA 975.0000 12,675.00 0.000 0 117 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 50.0000 39,000.00 0.000 0 118 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,960.00 0.000 0 (0.063"-UNFRAMED) 119 METAL (BARRIER MOUNTED SIGN) LB 30.0000 25,200.00 0.000 0 120 ROADSIDE SIGN - ONE POST EA 750.0000 3,000.00 0.000 0 121 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 275.0000 1,925.00 0.000 0 METHOD) 122 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 80.0000 35,200.00 0.000 0 123 VEGETATION CONTROL (MINOR CONCRETE) SQYD 160.0000 51,200.00 0.000 0 124 CONCRETE BARRIER (TYPE 60MSD MOD2) LF 175.0000 78,750.00 0.000 0 125 TRANSITION RAILING (TYPE AGT) EA 9,000.0000 18,000.00 0.000 0 126 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 3,300.0000 3,300.00 0.000 0 127 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 8,200.0000 16,400.00 0.000 0 128 BURIED POST END ANCHOR (TYPE B-F) EA 4,000.0000 4,000.00 0.000 0 129 CONCRETE BARRIER (TYPE 60MS MOD1) LF 300.0000 144,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 CONCRETE BARRIER (TYPE 60MC MOD1) LF 435.0000 1,218,000.00 0.000 0 131 CONCRETE BARRIER (TYPE 60AP MOD1) LF 1,100.0000 66,000.00 0.000 0 132 CONCRETE BARRIER (TYPE 836SV) LF 330.0000 310,200.00 0.000 0 133 REMOVE BARRIER LF 12.2500 40,547.50 3,907.250 47,863 134 REMOVE GUARDRAIL LF 13.0000 4,160.00 350.000 4,550.00 350.000 4,550 135 REMOVE CONCRETE BARRIER LF 45.0000 79,650.00 1,508.090 67,864 136 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 17.0000 5,950.00 0.000 0 WET NIGHT VISIBILITY) 137 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 9,780.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 138 8" THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 780.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 139 12" THERMOPLASTIC TRAFFIC STRIPE LF 17.0000 9,350.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 140 REMOVE PAINTED PAVEMENT MARKING SQFT 10.0000 1,000.00 252.000 2,520 141 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 19,600.00 13,196.000 23,093 142 12" RUMBLE STRIP (CONCRETE PAVEMENT) STA 260.0000 28,600.00 0.000 0 143 CONTRAST STRIPE PAINT (1-COAT) LF 0.8000 7,456.00 0.000 0 144 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.7500 25,840.00 0.000 0 (WARRANTY) (BROKEN 36-12) 145 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.199 497.50 0.199 497 SYSTEM ELEMENTS DURING CONSTRUCTION 146 TEMPORARY LIGHTING SYSTEMS LS 390,000.0000 390,000.00 0.070 27,300.00 0.902 351,780 147 MODIFYING LIGHTING SYSTEMS LS 400,000.0000 400,000.00 0.000 0 148 MODIFYING TRAFFIC MONITORING STATIONS LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N7054 TIME 02:43 PM ESTIMATE NO. 007 BID OPENING 03/05/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TRISTAN GEBHART DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 786,590.22 6,407,467.74 ADJUSTMENT OF COMPENSATION 15,507.03 15,507.03 EXTRA WORK 25,426.49 160,014.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 827,523.74 6,582,989.41 149 MOBILIZATION LS 3,026,029.8100 3,026,029.81 0.750 2,269,522 ORIGINAL CONTRACT AMOUNT 38,261,867.36 TOTAL WORK COMPLETED 827,523.74 8,852,511.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 837,523.74 8,852,511.77 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 07/23/24 526 09/13/24 09/13/24 11/25/26 105 21 0 0 23% 20% PROGRESS IS SATISFACTORY TRISTAN GEBHART RESIDENT ENGINEER