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 12/19/19 EST. NO. 008 TIME 02:51 PM R.E. NAME: LILIAN BENNETZEN 05-1C3704 --------------------------------------------------------------------------- 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 12/19/19 EST. NO. 008 TIME 02:51 PM R.E. NAME: LILIAN BENNETZEN 05-1C3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE W/H PILE MIT & ACEPT -100,000.00 005 REL W/H #01 100,000.00 006 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 002 MISS PAYROLLS -10,000.00 004 RECD PAYROLLS #01 2,000.00 004 MISS PAYROLLS -8,000.00 005 MISS PAYROLLS -5,000.00 006 MISS PAYROLLS -10,000.00 007 RECD PAYROLLS #4 & 5 18,000.00 007 MISSING PAYROLL -10,000.00 008 -10,000.00 -25,000.00 TOTAL DEDUCTIONS -10,000.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 12/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C3704 TIME 02:51 PM ESTIMATE NO. 008 BID OPENING 10/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: LILIAN BENNETZEN DATE OF THIS ESTIMATE 12/19/19 LOCATION PROGRESS ESTIMATE 05-SLO-101-16.4/ .0 ----------------- BRIDGEWAY CIVIL CONSTRUCTORS, IN SAN LUIS OBISPO COUNTY IN PISMO INC. AT PISMO CREEK BRIDGE (BR 49-0015K) 4950 ALLISON PARKWAY, SUITE A VACAVILLE CA 95688 FED. AID NO. B1NH-Q101(340)E REPAIR CHANNEL PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,690.0000 1,690.00 1.000 1,690 002 CONSTRUCTION AREA SIGNS LS 11,250.0000 11,250.00 0.030 337.50 0.880 9,900 003 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 0.090 7,200.00 0.910 72,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.090 1,800.00 0.910 18,200 005 JOB SITE MANAGEMENT LS 337,000.0000 337,000.00 0.090 30,330.00 0.910 306,670 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.750 435 007 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 21,800.00 1,678.000 1,678.00 1,678.000 1,678 (BONDED FIBER MATRIX) 008 TEMPORARY LARGE SEDIMENT BARRIER LF 28.0000 8,400.00 0.000 0 009 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 1.000 5,000 010 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.180 450.00 1.000 2,500 011 TEMPORARY HIGH-VISIBILITY FENCE LF 9.0000 693.00 77.000 693 012 CLEARING AND GRUBBING (LS) LS 14,000.0000 14,000.00 0.100 1,400.00 1.000 14,000 013 ROADWAY EXCAVATION CY 95.0000 67,450.00 71.000 6,745.00 710.000 67,450 014 STRUCTURE EXCAVATION (TYPE D) CY 50.0000 700.00 14.000 700 (F) 015 DITCH EXCAVATION CY 55.0000 16,500.00 -270.000 -14,850.00 30.000 1,650 016 IMPORTED BORROW (CY) CY 100.0000 9,500.00 0.000 0 017 SOIL AMENDMENT CY 305.0000 610.00 0.000 0 018 ORGANIC FERTILIZER LB 12.0000 120.00 0.000 0 019 PLANT (GROUP H) EA 100.0000 15,700.00 8.000 800 020 PLANT (GROUP A) EA 64.0000 3,200.00 0.000 0 021 INVASIVE PLANT MANAGEMENT LS 28,000.0000 28,000.00 0.090 2,520.00 0.910 25,480 022 PLANT ESTABLISHMENT WORK LS 14,000.0000 14,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C3704 TIME 02:51 PM ESTIMATE NO. 008 BID OPENING 10/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: LILIAN BENNETZEN DATE OF THIS ESTIMATE 12/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WOOD MULCH CY 300.0000 1,500.00 0.000 0 024 CHECK AND TEST EXISTING IRRIGATION LS 2,000.0000 2,000.00 1.000 2,000 FACILITIES 025 OPERATE EXISTING IRRIGATION FACILITIES LS 2,800.0000 2,800.00 0.090 252.00 0.910 2,548 026 1 1/2" GALVANIZED STEEL PIPE LF 85.0000 18,700.00 110.000 9,350.00 220.000 18,700 (F) (SUPPLY LINE) 027 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 60.0000 2,400.00 40.000 2,400.00 40.000 2,400 028 RISER SPRINKLER ASSEMBLY EA 33.0000 1,551.00 47.000 1,551.00 47.000 1,551 029 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 19.0000 5,700.00 300.000 5,700.00 300.000 5,700 (F) LINE) 030 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 20.0000 700.00 35.000 700.00 35.000 700 (F) (SUPPLY LINE) 031 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 21.0000 420.00 20.000 420.00 20.000 420 (F) (SUPPLY LINE) 032 2" PLASTIC PIPE (CLASS 315) LF 22.0000 440.00 20.000 440.00 20.000 440 (F) (SUPPLY LINE) 033 CHECK VALVE EA 18.0000 72.00 4.000 72.00 4.000 72 034 PVC PIPE CONDUIT (SLEEVE) LF 100.0000 10,000.00 100.000 10,000 (F) 035 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 420.0000 420.00 0.500 210.00 0.500 210 036 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.3000 3,055.00 1,462.500 1,901.25 1,462.500 1,901 037 COMPOST SOCK LF 23.0000 5,290.00 173.000 3,979.00 173.000 3,979 038 HYDROSEED SQFT 0.1800 2,718.00 11,325.000 2,038.50 11,325.000 2,038 039 COMPOST (CY) CY 100.0000 4,700.00 33.000 3,300.00 33.000 3,300 040 60" PERMANENT STEEL CASING LF 3,100.0000 192,200.00 62.000 192,200 041 60" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,400.0000 86,800.00 62.000 86,800 042 48" CAST-IN-DRILLED-HOLE CONCRETE LF 1,100.0000 121,000.00 110.000 121,000 PILING (ROCK SOCKET) 043 STEEL SHEET PILING SQFT 45.0000 244,620.00 5,436.000 244,620 044 PRESTRESSING CAST-IN-PLACE CONCRETE LS 32,000.0000 32,000.00 1.000 32,000 045 STRUCTURAL CONCRETE, BRIDGE CY 3,200.0000 156,800.00 49.000 156,800 (F) 046 DRILL AND BOND DOWEL LF 35.0000 1,120.00 33.000 1,155 (CHEMICAL ADHESIVE)(LF) 047 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 107,682.00 35,894.000 107,682 (F) 048 BAR REINFORCING STEEL (GALVANIZED) LB 3.2000 1,027.20 321.000 1,027 (F) 049 REMOVE SLOPE PAVING (SQYD) SQYD 315.0000 53,550.00 297.500 93,712 PROGRAM CAS145 PAGE 3 DATE 12/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C3704 TIME 02:51 PM ESTIMATE NO. 008 BID OPENING 10/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: LILIAN BENNETZEN DATE OF THIS ESTIMATE 12/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SLOPE PAVING (CONCRETE) CY 1,140.0000 34,200.00 -2.480 -2,827.20 20.020 22,822 051 ROCK SLOPE PROTECTION CY 312.0000 49,920.00 160.000 49,920 (F) (1T, CLASS VIII, METHOD B) 052 CONCRETED-ROCK SLOPE PROTECTION CY 460.0000 276,000.00 600.000 276,000 (F) (1/4 T, CLASS V, METHOD A) (CY) 053 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 11.0000 7,920.00 720.000 7,920 054 CHAIN LINK FENCE (TYPE CL-6) LF 39.0000 17,160.00 220.000 8,580 055 REMOVE CHAIN LINK FENCE LF 8.0000 3,520.00 440.000 3,520 PROGRAM CAS145 PAGE 4 DATE 12/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C3704 TIME 02:51 PM ESTIMATE NO. 008 BID OPENING 10/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: LILIAN BENNETZEN DATE OF THIS ESTIMATE 12/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 67,097.05 1,991,365.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 11,395.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,097.05 2,002,760.77 056 MOBILIZATION LS 234,000.0000 234,000.00 1.000 234,000 ORIGINAL CONTRACT AMOUNT 2,345,678.20 TOTAL WORK COMPLETED 67,097.05 2,236,760.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -25,000.00 TOTAL 57,097.05 2,211,760.77 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 12/19/18 140 02/19/19 00/00/00 01/10/20 126 88 0 0 92% 90% PROGRESS IS SATISFACTORY LILIAN BENNETZEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/19