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 05/24/21 EST. NO. 002 TIME 08:32 PM R.E. NAME: THOMAS PETERSEN 05-1G1304 --------------------------------------------------------------------------- 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 05/24/21 EST. NO. 002 TIME 08:32 PM R.E. NAME: THOMAS PETERSEN 05-1G1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 001 0.00 -2,000.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1304 TIME 08:32 PM ESTIMATE NO. 002 BID OPENING 06/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 05/24/21 LOCATION PROGRESS ESTIMATE 05-SB-1-M29.9/49.2 ----------------- CALPORTLAND CONSTRUCTION IN SANTA BARBARA COUNTY ABOUT 5.8 1625 E. DONOVAN ROAD; MILES NORTH OF LOMPOC FROM SANTA MARIA CA 93454 CALIFORNIA BOULEVARD TO ROUTE 166 NEAR GUADALUPE FED. AID NO. N O N E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,400.0000 4,400.00 1.000 4,400 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 171,000.00 9.000 16,200.00 9.000 16,200 003 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.630 3,465.00 0.630 3,465 004 TRAFFIC CONTROL SYSTEM LS 426,700.0000 426,700.00 0.090 38,403.00 0.090 38,403 005 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 735.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 6,000.0000 6,000.00 0.090 540.00 0.090 540 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.090 2,250.00 0.090 2,250 008 TEMPORARY RAILING (TYPE K) LF 24.0000 26,400.00 0.000 0 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,800.0000 12,600.00 0.000 0 010 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.090 900.00 0.090 900 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 012 TEMPORARY CONCRETE WASHOUT LS 2,100.0000 2,100.00 0.000 0 013 TREATED WOOD WASTE LB 0.3000 11,430.00 0.000 0 014 REMOVE CONCRETE (CY) CY 1,200.0000 3,600.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 55,500.0000 55,500.00 0.000 0 016 ROADWAY EXCAVATION CY 70.0000 6,720.00 0.000 0 017 SHOULDER BACKING TON 47.0000 192,700.00 0.000 0 018 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.9200 2,208.00 0.000 0 019 HYDROSEED SQFT 0.0800 22,000.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 85.0000 13,600.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) TON 108.0000 981,720.00 1,533.430 165,610.44 1,533.430 165,610 022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 104.0000 2,246,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1304 TIME 08:32 PM ESTIMATE NO. 002 BID OPENING 06/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 6,500.0000 6,500.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.7500 1,925.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.7500 4,537.50 0.000 0 026 PLACE HOT MIX ASPHALT SQYD 200.0000 8,400.00 0.000 0 (MISCELLANEOUS AREA) 027 TACK COAT TON 600.0000 52,200.00 4.170 2,502.00 4.170 2,502 028 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 260.0000 4,420.00 0.000 0 029 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 4,475.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 196,500.00 1,586.670 7,933.35 1,586.670 7,933 031 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 36.0000 27,360.00 0.000 0 032 12" ENTRANCE TAPER EA 615.0000 15,375.00 0.000 0 033 12" ANCHOR ASSEMBLY EA 500.0000 12,500.00 0.000 0 034 REMOVE DOWNDRAIN (EA) EA 400.0000 10,000.00 0.000 0 035 ADJUST INLET EA 2,500.0000 2,500.00 0.000 0 036 ADJUST MONUMENT COVER TO GRADE EA 750.0000 1,500.00 0.000 0 037 REMOVE PAVEMENT MARKER EA 1.1000 6,105.00 500.000 550.00 500.000 550 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 15,780.00 0.000 0 039 REMOVE ROADSIDE SIGN (WOOD POST) EA 65.0000 4,485.00 0.000 0 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 341.00 0.000 0 (0.063"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 2,160.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 636.00 0.000 0 (0.080"-UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,800.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 2,300.00 0.000 0 045 ROADSIDE SIGN - ONE POST EA 230.0000 15,410.00 0.000 0 046 ROADSIDE SIGN - TWO POST EA 365.0000 730.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 6,000.00 0.000 0 048 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 38.0000 40,280.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1304 TIME 08:32 PM ESTIMATE NO. 002 BID OPENING 06/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 VEGETATION CONTROL (MINOR CONCRETE) SQYD 67.0000 93,130.00 0.000 0 050 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 30,100.00 0.000 0 051 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,850.0000 34,650.00 0.000 0 052 QUADGUARD II CRASH CUSHION SYSTEM EA 33,100.0000 33,100.00 0.000 0 053 CONCRETE BARRIER TRANSITION LF 790.0000 252,800.00 0.000 0 054 REMOVE GUARDRAIL LF 8.0000 11,840.00 0.000 0 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 624.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 30,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 201,210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 058 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,110.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 059 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.0000 15,690.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 060 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 2,000.00 0.000 0 061 6" RUMBLE STRIP STA 44.5000 45,390.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 062 12" RUMBLE STRIP STA 44.5000 76,540.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 063 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,500.0000 3,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 064 TRAFFIC MONITORING STATION SYSTEM LS 47,700.0000 47,700.00 0.000 0 065 MODIFYING FLASHING BEACON SYSTEMS LS 66,700.0000 66,700.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G1304 TIME 08:32 PM ESTIMATE NO. 002 BID OPENING 06/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 238,353.79 243,878.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 238,353.79 243,878.79 066 MOBILIZATION LS 610,175.0000 610,175.00 0.000 0 ORIGINAL CONTRACT AMOUNT 6,229,291.50 TOTAL WORK COMPLETED 238,353.79 243,878.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 238,353.79 241,878.79 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 08/07/20 95 10/16/20 00/00/00 09/22/21 10 137 0 0 4% 11% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY THOMAS PETERSEN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/21