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 05/29/18 EST. NO. 007 TIME 02:37 PM R.E. NAME: DE ANDA, ANTHONY 05-1C1704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 4,196.94 E.W. @ F.A.(+) 103017 N 0075.0 005 0001 18,902.04 A.C. @ L.S.(+) 031518 N 0001 0 23,098.98 TOTAL THIS ESTIMATE 63,438.15 TOTAL PREVIOUS ESTIMATE 86,537.13 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 05/29/18 EST. NO. 007 TIME 02:37 PM R.E. NAME: DE ANDA, ANTHONY 05-1C1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 005 RECD PAYROLLS 10,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/29/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1704 TIME 02:37 PM ESTIMATE NO. 007 BID OPENING 01/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 05/29/18 LOCATION FINAL ESTIMATE 05-SLO-1-5.3/5.8 -------------- CALPORTLAND CONSTRUCTION AT THE INTERSECTION OF SR 1 AND 1625 EAST DONOVAN RD SHERIDAN ROAD SANTA MARIA CA 93454 FED. AID NO. N O N E ADD LEFT TURN CHANNELIZATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 4,825.0000 4,825.00 1.000 4,825 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,600.0000 8,600.00 1.000 8,600 005 JOB SITE MANAGEMENT LS 10,250.0000 10,250.00 1.000 10,250 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 400.00 1.000 400 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,750.0000 3,500.00 0.000 0 009 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 010 TEMPORARY CONCRETE WASHOUT LS 750.0000 750.00 0.000 0 011 TREATED WOOD WASTE LB 2.0000 560.00 220.000 440.00 220.000 440 012 REMOVE FLARED END SECTION EA 600.0000 1,200.00 2.000 1,200 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,208.00 0.000 0 014 REMOVE PAVEMENT MARKER EA 1.0000 450.00 203.000 203 015 REMOVE ROADSIDE SIGN EA 60.0000 240.00 5.000 300 016 REMOVE PIPE (LF) LF 45.0000 1,260.00 22.000 990 017 REMOVE INLET EA 1,200.0000 2,400.00 2.000 2,400 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 21,280.00 3,376.000 23,632 019 CLEARING AND GRUBBING (LS) LS 92,270.0000 92,270.00 1.000 92,270 020 ROADWAY EXCAVATION CY 50.0000 46,000.00 999.000 49,950 021 IMPORTED BORROW (CY) CY 18.0000 5,400.00 391.840 7,053.12 766.840 13,803 022 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 500.00 1.000 500 PROGRAM CAS145 PAGE 2 DATE 05/29/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1704 TIME 02:37 PM ESTIMATE NO. 007 BID OPENING 01/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 05/29/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HYDROSEED SQFT 0.0900 4,860.00 21,311.000 1,917 024 COMPOST SQFT 0.2900 15,660.00 21,311.000 6,180 025 CLASS 2 AGGREGATE BASE (CY) CY 65.0000 61,750.00 919.000 59,735 026 PREPAVING INERTIAL PROFILER LS 2,600.0000 2,600.00 1.000 2,600 027 HOT MIX ASPHALT (TYPE A) TON 89.0000 119,260.00 1,436.000 127,804 028 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 146.0000 181,040.00 1,062.180 155,078 029 DATA CORE LS 1,350.0000 1,350.00 1.000 1,350 030 PLACE HOT MIX ASPHALT SQYD 177.0000 1,239.00 7.000 1,239 (MISCELLANEOUS AREA) 031 TACK COAT TON 450.0000 7,650.00 4.920 2,214 032 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,080.0000 3,388.00 1.100 3,388 (F) 033 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 4.000 1,400 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.8400 75.24 10.000 68 (0.063"UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPR XI) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.3100 263.16 34.500 252 (0.08"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2000 197.40 44.500 186 037 12" ALTERNATIVE PIPE CULVERT LF 87.0000 4,350.00 44.000 3,828 038 18" ALTERNATIVE PIPE CULVERT LF 100.0000 8,000.00 77.000 7,700 039 CONCRETE BACKFILL (PIPE TRENCH) CY 320.0000 1,344.00 4.200 1,344 (F) 040 12" ALTERNATIVE FLARED END SECTION EA 460.0000 920.00 2.000 920 041 18" ALTERNATIVE FLARED END SECTION EA 515.0000 515.00 1.000 515 042 ROCK SLOPE PROTECTION CY 165.0000 1,650.00 10.000 1,650 (F) (150 LB, CLASS III, METHOD B) (CY) 043 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 24.0000 816.00 33.500 804 044 MISCELLANEOUS IRON AND STEEL LB 2.3000 549.70 239.000 549 (F) 045 DELINEATOR (CLASS 1) EA 42.0000 168.00 4.000 168 046 OBJECT MARKER EA 65.0000 130.00 2.000 130 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,920.00 585.000 234.00 12,560.000 5,024 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 435.50 669.000 434 PROGRAM CAS145 PAGE 3 DATE 05/29/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1704 TIME 02:37 PM ESTIMATE NO. 007 BID OPENING 01/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 05/29/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 2,280.00 165.000 1,980 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 2,046.00 238.000 737 PROGRAM CAS145 PAGE 4 DATE 05/29/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1704 TIME 02:37 PM ESTIMATE NO. 007 BID OPENING 01/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/18 R.E. NAME: DE ANDA, ANTHONY DATE OF THIS ESTIMATE 05/29/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 7,727.12 724,962.43 ADJUSTMENT OF COMPENSATION 18,902.04 25,603.31 EXTRA WORK 4,196.94 60,933.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 30,826.10 811,499.56 051 MOBILIZATION LS 84,000.0000 84,000.00 1.000 84,000 ORIGINAL CONTRACT AMOUNT 844,950.00 TOTAL WORK COMPLETED 30,826.10 895,499.56 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 30,826.10 895,499.56 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 04/12/17 75 09/05/17 09/05/17 01/10/18 71 17 0 0 100% 100% DE ANDA, ANTHONY RESIDENT ENGINEER PROGRAM CAS145 DATE 05/29/18