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 03/18/21 EST. NO. 011 TIME 09:13 PM R.E. NAME: THOMAS PETERSEN 05-1G3004 --------------------------------------------------------------------------- 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 03/18/21 EST. NO. 011 TIME 09:13 PM R.E. NAME: THOMAS PETERSEN 05-1G3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT LDS 6 X $3500 -21,000.00 003 ANT 8 LDS @ $3500 -28,000.00 004 ANT 7 LDS @$3500 DAY -24,500.00 005 ANT 33 LDS @ $3500 -115,500.00 006 ANT 9 LDS @ $3500 -31,500.00 007 ANT 63 LDS X $3500 220,500.00 011 MISS CEM-2402F -10,000.00 011 210,500.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 004 MISS PAYROLLS -2,000.00 005 RECD PAYROLLS #4 & 5 4,000.00 006 MISS PAYROLLS -10,000.00 011 -10,000.00 -10,000.00 LIQUIDATED DAMAGES 63 LDS X $3500.00 -220,500.00 011 -220,500.00 -220,500.00 OVERBID ITEMS OVERBID ITEM NO. 020 -79,191.90 002 OVERBID ITEM NO. 020 -4,168.00 005 OVERBID ITEM NO. 020 83,359.90 011 83,359.90 0.00 TOTAL DEDUCTIONS 63,359.90 -240,500.00 PROGRAM CAS145 PAGE 1 DATE 03/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G3004 TIME 09:13 PM ESTIMATE NO. 011 BID OPENING 10/01/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/04/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 03/18/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 05-SB-0-0.0/ .0 ---------------------------------------- 05-SLO-0-0.0/ .0 BC RENTALS LLC. DBA BC TRAFFIC IN SAN LUIS OBISPO AND SANTA SPECIALIST BARBARA COUNTIES AT VARIOUS 638 W SOUTHERN AVE; LOCATIONS ORANGE CA 92865 FED. AID NO. SSTG-000C(505)E FURNISH & INSTALL ROADSIDE SIGNS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 22,500.0000 22,500.00 0.270 6,075.00 1.000 22,500 003 TRAFFIC CONTROL SYSTEM LS 277,000.0000 277,000.00 1.000 277,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 005 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 1.000 5,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000 007 TREATED WOOD WASTE LB 0.5000 1,685.00 5,670.000 2,835.00 7,966.000 3,983 008 REMOVE ROADSIDE SIGN EA 90.0000 3,870.00 85.000 7,650 009 REMOVE ROADSIDE SIGN PANEL EA 70.0000 1,120.00 12.000 840 010 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.4400 69,192.00 575.000 4,278.00 9,300.000 69,192 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0100 44,135.10 46.000 368.46 5,510.000 44,135 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.2100 14,449.50 45.000 684.45 950.000 14,449 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.7600 9,298.40 59.000 929.84 590.000 9,298 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 014 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2400 69,536.00 1,365.000 5,787.60 16,400.000 69,536 015 ROADSIDE SIGN - ONE POST EA 270.0000 151,200.00 595.500 160,785 016 ROADSIDE SIGN - TWO POST EA 450.0000 3,600.00 7.000 3,150 017 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 135.0000 4,725.00 68.000 9,180 METHOD) 018 INSTALL ROADSIDE SIGN PANEL ON EA 81.0000 72,090.00 575.000 46,575 EXISTING POST 019 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 03/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G3004 TIME 09:13 PM ESTIMATE NO. 011 BID OPENING 10/01/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/04/21 R.E. NAME: THOMAS PETERSEN DATE OF THIS ESTIMATE 03/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 21,208.35 762,274.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 149,010.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 21,208.35 911,284.91 020 MOBILIZATION LS 178,000.0000 178,000.00 1.000 178,000 ORIGINAL CONTRACT AMOUNT 946,401.00 TOTAL WORK COMPLETED 21,208.35 1,089,284.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 63,359.90 -240,500.00 TOTAL 84,568.25 848,784.91 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 020 MOBILIZATION 94,640.10 178,000.00 83,359.90 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 11/04/19 120 12/30/19 00/00/00 03/04/21 152 11 0 0 100% 100% THOMAS PETERSEN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/18/21