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 01/07/22 EST. NO. 006 TIME 08:36 AM R.E. NAME: LANG, TIM/TALLONE, MATTHEW 05-1H3604 --------------------------------------------------------------------------- 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 01/07/22 EST. NO. 006 TIME 08:36 AM R.E. NAME: LANG, TIM/TALLONE, MATTHEW 05-1H3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 004 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 01/07/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3604 TIME 08:36 AM ESTIMATE NO. 006 BID OPENING 03/10/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM/TALLONE, MATTHEW DATE OF THIS ESTIMATE 01/07/22 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 05-SLO-101-55.4/58.4 ------------------------------ BORTOLUSSI & WATKIN, INC. IN SAN LUIS OBISPO COUNTY FROM 0.2 77 LARKSPUR STREET; MILE NORTH OF THE SOUTH PASO ROBLES SAN RAFAEL CA 94901 OVERHEAD TO 0.4 MILE SOUTH OF THE NORTH PASO ROBLES OVERHEAD FED. AID NO. N O N E UPGRADE IRRIGATION TO RECYCLED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 700.0000 31,500.00 45.000 31,500 003 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.802 2,005 004 TRAFFIC CONTROL SYSTEM LS 23,000.0000 23,000.00 1.000 23,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 20.0000 1,800.00 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,500.0000 2,500.00 1.000 2,500 007 END OF QUEUE MONITORING AND EA 500.0000 2,500.00 4.000 2,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.644 1,610 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.762 533 010 TEMPORARY DRAINAGE INLET PROTECTION EA 370.0000 2,220.00 6.000 2,220 011 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 1,040.00 260.000 1,040 012 ROADWAY EXCAVATION CY 35.0000 1,890.00 54.000 1,890 013 ROADSIDE CLEARING LS 6,000.0000 6,000.00 1.000 6,000 014 SOIL AMENDMENT CY 85.0000 850.00 10.000 850 015 PACKET FERTILIZER EA 0.5000 190.00 380.000 190 016 PLANT (GROUP B) EA 35.0000 4,550.00 130.000 4,550 017 PLANT ESTABLISHMENT WORK LS 7,500.0000 7,500.00 0.467 3,502 018 WOOD MULCH CY 30.0000 20,100.00 -1.000 -30.00 670.000 20,100 019 CHECK AND TEST EXISTING IRRIGATION LS 3,640.0000 3,640.00 1.000 3,640 FACILITIES 020 REMOVE IRRIGATION FACILITY LS 3,500.0000 3,500.00 1.000 3,500 021 CONTROL AND NEUTRAL CONDUCTORS LS 14,000.0000 14,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/07/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3604 TIME 08:36 AM ESTIMATE NO. 006 BID OPENING 03/10/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM/TALLONE, MATTHEW DATE OF THIS ESTIMATE 01/07/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 1 1/2" REMOTE CONTROL VALVE EA 550.0000 550.00 0.000 0 023 2" REMOTE CONTROL VALVE EA 600.0000 600.00 0.000 0 024 3" WYE STRAINER ASSEMBLY EA 1,300.0000 1,300.00 1.000 1,300 025 8 STATION IRRIGATION CONTROLLER EA 13,500.0000 13,500.00 0.000 0 (WALL MOUNTED) 026 32 STATION IRRIGATION CONTROLLER EA 11,100.0000 22,200.00 0.000 0 (WALL MOUNT) 027 RECYCLED WATER IDENTIFICATION AND LS 15,700.0000 15,700.00 0.000 0 WARNING SIGNS 028 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 43.0000 15,910.00 370.000 15,910 (F) 029 IRRIGATION CONTROLLER ENCLOSURE EA 2,200.0000 2,200.00 0.000 0 CABINET 030 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 2,400.0000 2,400.00 1.000 2,400 031 BACKFLOW PREVENTER ENCLOSURE EA 2,300.0000 2,300.00 1.000 2,300 032 BACKFLOW PREVENTER BLANKET EA 500.0000 500.00 1.000 500 033 FLOW SENSOR EA 1,200.0000 1,200.00 1.000 1,200 034 RISER SPRINKLER ASSEMBLY (BUBBLER) EA 20.0000 2,600.00 130.000 2,600 035 3" GATE VALVE EA 900.0000 2,700.00 3.000 2,700 036 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 2,380.00 595.000 2,380 (F) LINE) 037 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 3,275.00 655.000 3,275 (F) (SUPPLY LINE) 038 2" PLASTIC PIPE (CLASS 315) LF 6.0000 5,490.00 915.000 5,490 (F) (SUPPLY LINE) 039 3" PLASTIC PIPE (CLASS 315) LF 7.0000 33,705.00 4,815.000 33,705 (F) (SUPPLY LINE) 040 PRESSURE REGULATING VALVE EA 1,350.0000 1,350.00 1.000 1,350 041 BALL VALVE EA 550.0000 550.00 1.000 550 042 10" WELDED STEEL PIPE CONDUIT LF 125.0000 12,500.00 100.000 12,500 043 CLASS 2 AGGREGATE BASE (CY) CY 85.0000 3,060.00 36.000 3,060 044 MINOR HOT MIX ASPHALT TON 500.0000 19,500.00 39.000 19,500 045 CHAIN LINK FENCE (TYPE CL-6) LF 31.8500 35,035.00 1,100.000 35,035 046 4' CHAIN LINK GATE (TYPE CL-6) EA 1,000.0000 1,000.00 1.000 1,000 047 REMOVE FENCE (TYPE WM) LF 7.6000 8,436.00 1,110.000 8,436 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 01/07/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3604 TIME 08:36 AM ESTIMATE NO. 006 BID OPENING 03/10/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM/TALLONE, MATTHEW DATE OF THIS ESTIMATE 01/07/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 ELECTRIC SERVICE FOR IRRIGATION LS 34,386.0000 34,386.00 1.000 34,386.00 1.000 34,386 PROGRAM CAS145 PAGE 4 DATE 01/07/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H3604 TIME 08:36 AM ESTIMATE NO. 006 BID OPENING 03/10/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM/TALLONE, MATTHEW DATE OF THIS ESTIMATE 01/07/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,356.00 304,707.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,356.00 304,707.90 050 MOBILIZATION LS 42,300.0000 42,300.00 1.000 42,300 ORIGINAL CONTRACT AMOUNT 423,607.00 TOTAL WORK COMPLETED 34,356.00 347,007.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 34,356.00 342,007.90 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 05/07/21 135 08/11/21 08/11/21 01/08/22 43 48 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY LANG, TIM/TALLONE, MATTHEW RESIDENT ENGINEER PROGRAM CAS145 DATE 01/07/22