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 05/22/23 EST. NO. 005 TIME 05:57 PM R.E. NAME: JASON KLINE/TAYLOR MERLO 05-1K03U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 1,695.72 E.W. @ F.A.(+) 040523 N 0101.0 0004 1,380.11 040623 N 0103.0 0006 1,380.11 040723 N 0105.0 0012 1,728.44 041223 N 0111.0 0014 1,618.62 041323 N 0113.0 0016 1,893.17 041423 N 0115.0 0018 208.07 012523 N 0003.0 0019 1,234.30 012623 N 0004.0 0021 2,526.20 011823 N 0008.0 0022 1,994.58 011923 N 0009.0 0023 1,994.58 012023 N 0010.0 0024 1,999.44 012323 N 0013.0 0025 1,999.44 012423 N 0014.0 0026 1,999.44 012523 N 0015.0 0027 1,999.44 012623 N 0016.0 0028 1,999.44 012723 N 0017.0 0029 1,874.25 013023 N 0018.0 0031 2,003.63 013123 N 0020.0 0033 1,994.11 020123 N 0022.0 0035 1,968.81 020223 N 0024.0 0036 1,994.11 020323 N 0025.0 0037 2,008.49 020623 N 0026.0 0038 2,008.49 020723 N 0027.0 0039 1,956.84 012123 N 0011.0 0040 2,299.48 012223 N 0012.0 0042 2,008.49 020823 N 0029.0 0044 2,008.49 020923 N 0031.0 0046 1,867.17 021023 N 0033.0 0048 1,621.74 021323 N 0035.0 0049 1,932.97 021423 N 0036.0 0050 1,968.29 021523 N 0037.0 0051 1,799.68 021623 N 0038.0 0053 1,799.68 021723 N 0040.0 0055 1,867.17 022123 N 0042.0 0057 1,745.90 022223 N 0044.0 0059 1,745.90 022323 N 0046.0 0060 1,867.17 022423 N 0047.0 0061 1,932.60 022723 N 0048.0 0063 2,044.07 022823 N 0050.0 0065 2,044.07 030123 N 0052.0 0067 2,044.07 030223 N 0054.0 0069 2,044.07 030323 N 0056.0 0070 1,737.24 030623 N 0057.0 0072 1,737.24 030723 N 0059.0 0074 1,391.53 030823 N 0061.0 0076 1,158.48 030923 N 0063.0 0078 1,158.48 031023 N 0065.0 0080 1,158.48 031323 N 0067.0 0082 1,612.41 031423 N 0069.0 0084 1,612.41 031523 N 0071.0 0086 1,612.41 031623 N 0073.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 05/22/23 EST. NO. 005 TIME 05:57 PM R.E. NAME: JASON KLINE/TAYLOR MERLO 05-1K03U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0088 1,158.48 031723 N 0075.0 0090 1,382.91 032023 N 0077.0 0092 1,382.91 032123 N 0079.0 0094 1,382.91 032223 N 0081.0 0096 1,815.87 032323 N 0083.0 0098 1,752.39 032423 N 0085.0 0100 1,752.39 032723 N 0087.0 0102 1,752.39 032823 N 0089.0 0106 1,612.41 033023 N 0093.0 0108 1,612.41 033123 N 0095.0 0110 1,754.69 040323 N 0097.0 002 0001 36,074.00 E.W. @ L.S.(+) 041923 N 0117.0 004 0001 495.47 E.W. @ F.A.(+) 012023 N 0002.0 009 0001 776.63 E.W. @ F.A.(+) 013123 N 0005.0 0002 1,538.62 020223 N 0006.0 147,524.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 147,524.00 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 05/22/23 EST. NO. 005 TIME 05:57 PM R.E. NAME: JASON KLINE/TAYLOR MERLO 05-1K03U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 003 MISS PAYROLLS -10,000.00 004 RECD PAYROLLS #3 10,000.00 004 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 LOCATION PROGRESS ESTIMATE 05-SB-101-10.0/10.5 ----------------- GRANITE CONSTRUCTION COMPANY SANTA BARBARA COUNTY IN AND NEAR SANTA 5335 DEBBIE ROAD BARBARA FROM 0.1 MILE SOUTH OF SAN YSIDRO SANTA BARBARA CA 93111 ROAD OVERCOSSING TO 0.1 MILE NORTH OF OLIVE MILL ROAD OVERCROSSING FED. AID NO. N O N E HIGHWAY 101: CARPINTERIA TO SANTA BARBARA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,600.0000 4,600.00 1.000 4,600 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 3,400.0000 3,400.00 0.250 850.00 0.250 850 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,998.8000 1,039,688.00 21.000 83,974.80 82.000 327,901 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 1.000 6,000 005 HOURLY OFF-SITE HR 200.0000 3,000.00 5.500 1,100.00 5.500 1,100 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 60,500.0000 60,500.00 0.500 30,250 007 TRAFFIC CONTROL SYSTEM LS 675,000.0000 675,000.00 0.081 54,675.00 0.316 213,300 008 TYPE III BARRICADE EA 150.0000 1,950.00 4.000 600 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.2000 8,712.00 134.000 964.80 557.000 4,010 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.3800 8,500.80 1,373.000 1,894.74 2,214.000 3,055 011 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 51,350.00 79.000 5,135.00 176.000 11,440 012 PORTABLE DELINEATOR EA 25.0000 1,750.00 52.000 1,300.00 52.000 1,300 013 TEMPORARY BARRIER SYSTEM LF 40.0000 16,000.00 400.000 16,000 014 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 70,000.0000 70,000.00 0.000 0 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 75,000.0000 75,000.00 0.081 6,075.00 0.316 23,700 016 TEMPORARY CRASH CUSHION EA 11,650.0000 11,650.00 1.000 11,650 017 JOB SITE MANAGEMENT LS 93,600.0000 93,600.00 0.081 7,581.60 0.316 29,577 018 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 7,500.00 5.000 2,500 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 795.0000 7,155.00 3.000 2,385 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 022 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,675.0000 16,750.00 0.000 0 CONTROL) PROGRAM CAS145 PAGE 2 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.5500 15,004.00 0.000 0 MATRIX) 024 TEMPORARY CHECK DAM LF 55.0000 5,500.00 0.000 0 025 TEMPORARY DRAINAGE INLET PROTECTION EA 650.0000 10,400.00 5.000 3,250 026 TEMPORARY FIBER ROLL LF 10.0000 43,600.00 230.000 2,300 027 TEMPORARY GRAVEL BAG BERM LF 8.9000 1,780.00 30.000 267 028 TEMPORARY CONSTRUCTION ENTRANCE EA 8,045.0000 64,360.00 2.500 20,112 029 STREET SWEEPING LS 155,000.0000 155,000.00 0.081 12,555.00 0.316 48,980 030 TEMPORARY CONCRETE WASHOUT LS 12,900.0000 12,900.00 0.081 1,044.90 0.316 4,076 031 TREATED WOOD WASTE LB 1.5000 6,750.00 0.000 0 032 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 225,000.0000 225,000.00 0.081 18,225.00 0.316 71,100 033 TEMPORARY HIGH-VISIBILITY FENCE LF 8.5000 9,945.00 1,057.900 8,992 034 CLEARING AND GRUBBING (LS) LS 115,000.0000 115,000.00 0.900 103,500 035 ROADWAY EXCAVATION CY 120.0000 643,200.00 140.000 16,800.00 1,878.100 225,372 036 ROADWAY EXCAVATION (TOPSOIL) CY 120.0000 132,000.00 304.000 36,480 037 STRUCTURE EXCAVATION (RETAINING WALL) CY 75.0000 28,350.00 161.000 12,075.00 378.000 28,350 (F) 038 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 1,250.0000 26,250.00 21.000 26,250.00 21.000 26,250 (F) 039 SAND BEDDING CY 1,275.0000 1,275.00 0.000 0 040 STRUCTURE BACKFILL (RETAINING WALL) CY 250.0000 86,500.00 212.000 53,000 (F) 041 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 3,400.0000 44,200.00 0.000 0 (F) 042 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 975.0000 16,575.00 17.000 16,575.00 17.000 16,575 (F) 043 LEAN CONCRETE BACKFILL CY 1,375.0000 12,375.00 0.000 0 (F) 044 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 7.5000 21,525.00 340.000 2,550.00 1,170.000 8,775 A1 045 SUBGRADE ENHANCEMENT GEOGRID SQYD 6.5500 18,798.50 340.000 2,227.00 1,170.000 7,663 046 ROADSIDE CLEARING LS 22,150.0000 22,150.00 0.000 0 047 DECORATIVE BOULDERS EA 443.0000 53,160.00 0.000 0 048 CULTIVATION SQYD 2.2500 3,622.50 0.000 0 049 BIORETENTION SOIL MEDIA (BSM) CY 194.0000 122,220.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SOIL AMENDMENT CY 66.5000 11,305.00 0.000 0 051 ORGANIC FERTILIZER LB 1.7500 3,395.00 0.000 0 052 SLOW-RELEASE FERTILIZER LB 1.9000 475.00 0.000 0 053 SULFATE-SULFUR (LB) LB 1.2000 204.00 0.000 0 054 AGRICULTURAL LIME LB 0.5500 1,133.00 0.000 0 055 SOIL TESTING EA 221.5000 1,772.00 1.000 221 056 PLANT (GROUP K) EA 665.0000 31,255.00 0.000 0 057 PLANT (GROUP A) EA 10.0000 77,400.00 0.000 0 058 PLANT (GROUP B) EA 29.0000 40,310.00 0.000 0 059 PLANT (GROUP U) EA 111.0000 10,101.00 0.000 0 060 MAINTAIN EXISTING PLANTED AREAS LS 26,500.0000 26,500.00 0.000 0 061 PLANT ESTABLISHMENT WORK LS 221,500.0000 221,500.00 0.000 0 062 DECOMPOSED GRANITE SQFT 17.7200 21,264.00 0.000 0 063 WOOD MULCH CY 133.0000 118,370.00 0.000 0 064 ROOT PROTECTOR EA 56.0000 7,840.00 0.000 0 065 ROOT BARRIER LF 11.0000 10,120.00 0.000 0 066 CHECK AND TEST EXISTING IRRIGATION LS 5,550.0000 5,550.00 0.000 0 FACILITIES 067 OPERATE EXISTING IRRIGATION FACILITIES LS 5,550.0000 5,550.00 0.000 0 068 REMOVE IRRIGATION FACILITY LS 3,325.0000 3,325.00 0.000 0 069 CONTROL AND NEUTRAL CONDUCTORS LS 5,540.0000 5,540.00 0.000 0 070 1 1/2" REMOTE CONTROL VALVE EA 443.0000 12,404.00 0.000 0 071 24-32 STATION IRRIGATION CONTROLLER EA 18,830.0000 37,660.00 0.000 0 (WALL MOUNTED) 072 DRIP IRRIGATION TUBING SQFT 3.3500 46,565.00 0.000 0 073 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 4,984.0000 9,968.00 0.000 0 074 FLOW SENSOR EA 996.7500 1,993.50 0.000 0 075 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 66.4500 11,296.50 0.000 0 076 RISER SPRINKLER ASSEMBLY EA 31.0000 8,060.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DRIP VALVE ASSEMBLY EA 388.0000 5,044.00 0.000 0 078 SPRINKLER PROTECTORS EA 66.5000 931.00 0.000 0 079 1 1/2" GATE VALVE EA 554.0000 5,540.00 0.000 0 080 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5400 45,982.00 0.000 0 (F) LINE) 081 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.5000 8,905.00 0.000 0 (F) (SUPPLY LINE) 082 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.5000 3,125.00 0.000 0 (F) LINE) 083 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 22.1500 4,873.00 0.000 0 (F) (SUPPLY LINE) 084 PRESSURE REGULATING VALVE EA 2,215.0000 4,430.00 0.000 0 085 BALL VALVE EA 333.0000 2,997.00 0.000 0 086 PVC PIPE CONDUIT (SLEEVE) LF 22.1500 15,062.00 0.000 0 (F) 087 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 66.5000 8,645.00 30.000 1,995 PIPE CONDUIT 088 10" CORRUGATED HIGH DENSITY POLYETHYLENE LF 88.6000 25,694.00 34.000 3,012 PIPE CONDUIT 089 12" CORRUGATED HIGH DENSITY POLYETHYLENE LF 110.7500 31,010.00 137.000 15,172 PIPE CONDUIT 090 CLASS 5 AGGREGATE SUBBASE CY 240.0000 74,400.00 73.000 17,520.00 73.000 17,520 091 CLASS 2 AGGREGATE BASE (CY) CY 180.6900 469,794.00 1,378.000 248,990.82 1,927.000 348,189 092 HOT MIX ASPHALT (TYPE A) TON 265.0000 657,200.00 323.930 85,841.45 569.600 150,944 093 REMOVE ASPHALT CONCRETE DIKE LF 1.9000 1,729.00 0.000 0 094 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 14.0000 22,960.00 0.000 0 095 CONTINUOUSLY REINFORCED CONCRETE CY 1,594.2500 829,010.00 0.000 0 PAVEMENT 096 JOINTED PLAIN CONCRETE PAVEMENT CY 717.0000 157,740.00 233.000 167,061.00 233.000 167,061 097 ARCHITECTURAL WALL (SQFT) SQFT 418.0000 555,940.00 135.000 56,430 098 STEEL SOLDIER PILE (W 18 X 143) LF 203.0000 35,525.00 175.000 35,525.00 175.000 35,525 099 30" DRILLED HOLE LF 815.0000 113,285.00 139.000 113,285.00 139.000 113,285 100 STRUCTURAL CONCRETE, RETAINING WALL CY 1,860.0000 292,020.00 92.000 171,120 (F) 101 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,990.0000 67,660.00 0.000 0 (F) 102 STRUCTURAL CONCRETE, HEADWALL CY 4,690.0000 89,110.00 10.000 46,900 (F) 103 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,200.0000 145,600.00 8.000 41,600.00 26.500 137,800 (F) PROGRAM CAS145 PAGE 5 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 STRUCTURAL CONCRETE, DRAINAGE INLET EA 17,505.0000 17,505.00 0.000 0 (MOD) 105 MINOR CONCRETE (BACKFILL) CY 590.0000 1,770.00 0.000 0 (F) 106 CONCRETE SURFACE TEXTURE (FRACTURED FIN) SQFT 70.0000 49,000.00 0.000 0 107 CONCRETE SURFACE TEXTURE (FRACTURED RIB) SQFT 30.0000 22,920.00 526.000 15,780 108 CONCRETE SURFACE TEXTURE (SAND BLAST) SQFT 25.0000 3,625.00 0.000 0 109 BAR REINFORCING STEEL (RETAINING WALL) LB 2.9500 56,536.75 8,215.000 24,234.25 19,165.000 56,536 (F) 110 TIMBER LAGGING MFBM 12,550.0000 37,650.00 3.000 37,650.00 3.000 37,650 (F) 111 CLEAN AND PAINT STEEL SOLDIER PILING LS 11,900.0000 11,900.00 1.000 11,900.00 1.000 11,900 112 REMOVE RETAINING WALL (PORTION) (LS) LS 17,385.0000 17,385.00 0.200 3,477 113 REMOVE ASPHALT CONCRETE SURFACING (SQYD) SQYD 0.9500 218.50 0.000 0 114 24" TEMPORARY CULVERT LF 695.0000 4,865.00 0.000 0 115 24" REINFORCED CONCRETE PIPE (CLASS V) LF 310.0000 310,000.00 122.000 37,820.00 678.000 210,180 116 DRAINAGE INLET MARKER EA 320.0000 3,840.00 0.000 0 117 SIDEWALK UNDERDRAIN EA 3,225.0000 9,675.00 0.000 0 118 REMOVE CULVERT (LF) LF 85.0000 64,600.00 318.000 27,030 119 REMOVE INLET EA 2,160.0000 17,280.00 4.000 8,640 120 REMOVE HEADWALL EA 7,550.0000 7,550.00 0.000 0 121 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 350.0000 17,150.00 0.000 0 METHOD B) (CY) 122 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 20.0000 1,480.00 0.000 0 123 MINOR CONCRETE (CURB) (CY) CY 1,240.0000 347,200.00 23.500 29,140.00 33.500 41,540 124 MINOR CONCRETE (CURB) (FLUSH) CY 2,200.0000 8,800.00 2.000 4,400.00 2.000 4,400 125 MINOR CONCRETE (GUTTER) (CY) CY 2,185.0000 17,480.00 0.000 0 126 MINOR CONCRETE (VALLEY GUTTER) CY 1,700.0000 5,100.00 0.000 0 127 MINOR CONCRETE DIKE (TYPE A) LF 70.0000 11,130.00 0.000 0 128 DETECTABLE WARNING SURFACE SQFT 55.0000 34,100.00 0.000 0 129 MINOR CONCRETE (DRIVEWAY) CY 1,030.0000 14,420.00 0.000 0 130 MINOR CONCRETE (SIDEWALK) CY 970.0000 106,700.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (COBBLE TRUCK APRON) SQYD 475.0000 427,500.00 325.700 154,707.50 325.700 154,707 132 COBBLE MAINTENANCE STRIP SQYD 495.0000 217,800.00 60.000 29,700.00 60.000 29,700 133 CONCRETE PAVERS (SQYD) SQYD 540.0000 8,100.00 0.000 0 134 MINOR CONCRETE (CURB RAMP) CY 2,050.0000 73,800.00 0.000 0 135 REMOVE CURB LF 3.1000 8,246.00 1,441.000 4,467 136 MISCELLANEOUS IRON AND STEEL LB 3.5000 7,833.00 0.000 0 (F) 137 MANHOLE FRAME AND COVER EA 1,750.0000 3,500.00 0.000 0 138 MISCELLANEOUS METAL (RETAINING WALL) LB 125.0000 9,875.00 79.000 9,875.00 79.000 9,875 (F) 139 LIGHTING SYSTEM (COUNTY) LS 446,869.0000 446,869.00 0.120 53,624.28 0.120 53,624 140 LIGHTING SYSTEM (CITY) LS 537,069.0000 537,069.00 0.020 10,741.38 0.090 48,336 141 TEMPORARY LIGHTING SYSTEMS (CITY STREET) LS 148,194.0000 148,194.00 0.900 133,374 142 TEMPORARY LIGHTING SYSTEMS (COUNTY LS 185,225.0000 185,225.00 0.000 0 STREET) 143 SPLIT RAIL FENCE LF 51.0000 33,660.00 0.000 0 144 WOODEN FENCE LF 65.0000 15,600.00 0.000 0 145 TEMPORARY FENCE LF 22.0000 33,660.00 0.000 0 146 REMOVE FENCE LF 10.0000 3,000.00 125.000 1,250 147 REMOVE CHAIN LINK FENCE LF 10.0000 1,100.00 0.000 0 148 DELINEATOR (CLASS 1) EA 95.0000 1,900.00 0.000 0 149 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 770.00 0.000 0 150 TREATMENT BEST MANAGEMENT PRACTICE EA 140.0000 3,360.00 0.000 0 MARKER 151 OBJECT MARKER (TYPE P) EA 195.0000 195.00 1.000 195.00 1.000 195 152 REMOVE ROADSIDE SIGN EA 140.0000 4,620.00 0.000 0 153 RELOCATE ROADSIDE SIGN EA 195.0000 2,925.00 0.000 0 154 RELOCATE MONUMENT SIGN EA 10,537.0000 10,537.00 0.000 0 155 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 29.0000 13,630.00 0.000 0 (0.063"-UNFRAMED) 156 ROADSIDE SIGN - ONE POST EA 385.0000 27,335.00 0.000 0 157 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 120.0000 480.00 0.000 0 POST PROGRAM CAS145 PAGE 7 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 65.0000 12,350.00 0.000 0 159 VEGETATION CONTROL (MINOR CONCRETE) SQYD 148.0000 11,988.00 0.000 0 160 TUBE AND CABLE RAILING LF 277.0000 41,550.00 0.000 0 161 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,200.0000 2,200.00 0.000 0 162 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,600.0000 5,600.00 0.000 0 163 ALTERNATIVE CRASH CUSHION EA 40,575.0000 81,150.00 0.000 0 164 CONCRETE BARRIER (TYPE 85SW MOD) LF 2,050.0000 248,050.00 0.000 0 165 REMOVE GUARDRAIL LF 8.7000 1,827.00 143.000 1,244 166 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.5400 11,080.00 0.000 0 WET NIGHT VISIBILITY) 167 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 14,654.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 168 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6600 747.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 169 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.8000 476.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 170 REMOVE PAINTED TRAFFIC STRIPE LF 1.6600 9,462.00 1,302.000 2,161.32 2,111.400 3,504 171 REMOVE PAINTED PAVEMENT MARKING SQFT 5.5000 2,805.00 254.000 1,397.00 368.000 2,024 172 METHYL METHACRYLATE PAINT TRAFFIC STRIPE SQFT 16.6000 1,394.40 0.000 0 CROSSWALK AND PAVEMENT MARKING 173 MODIFYING LIGHTING SYSTEMS LS 175,889.0000 175,889.00 0.480 84,426 PROGRAM CAS145 PAGE 8 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K03U4 TIME 05:57 PM ESTIMATE NO. 005 BID OPENING 10/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JASON KLINE/TAYLOR MERLO DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,389,221.84 3,566,302.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 147,524.00 147,524.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,536,745.84 3,713,826.93 174 MOBILIZATION LS 1,393,609.7200 1,393,609.72 0.200 278,721.94 0.950 1,323,929 ORIGINAL CONTRACT AMOUNT 13,936,108.17 TOTAL WORK COMPLETED 1,815,467.78 5,037,756.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 1,815,467.78 5,027,756.16 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 11/29/22 260 01/06/23 01/06/23 02/07/24 82 10 0 0 35% 32% PROGRESS IS SATISFACTORY JASON KLINE/TAYLOR MERLO RESIDENT ENGINEER