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 06/20/23 EST. NO. 001 TIME 11:27 AM R.E. NAME: LANG, TIM 05-1M7404 --------------------------------------------------------------------------- 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 06/20/23 EST. NO. 001 TIME 11:27 AM R.E. NAME: LANG, TIM 05-1M7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M7404 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 11/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 06/20/23 LOCATION PROGRESS ESTIMATE 05-VAR ----------------- CAL STRIPE, INC. SANTA BARBARA AND SAN LUIS OBISPO COUNTIES 2040 E. STEEL RD AT VARIOUS LOCATIONS COLTON CA 92324 FED. AID NO. SSTG-000C(546)E INSTALL RUMBLE STRIPS AND UPGRADE STRIPING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.1000 2,800.10 1.000 2,800.10 1.000 2,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 350.0000 45,500.00 16.000 5,600.00 16.000 5,600 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.500 10,000.00 0.500 10,000 004 TRAFFIC CONTROL SYSTEM LS 412,300.0000 412,300.00 0.123 50,712.90 0.123 50,712 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 21.4300 4,500.30 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,800.0000 19,800.00 0.000 0 007 END OF QUEUE MONITORING AND WARNING WITH EA 47.3700 9,000.30 0.000 0 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 22.7300 2,500.30 0.000 0 009 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 011 TREATED WOOD WASTE LB 2.0000 6,620.00 0.000 0 012 HOT MIX ASPHALT (TYPE A) TON 262.5000 451,500.00 0.000 0 013 TACK COAT TON 725.0000 3,045.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.5000 96,900.00 0.000 0 015 REMOVE PAVEMENT MARKER EA 1.0000 5,710.00 0.000 0 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 28,550.00 0.000 0 017 REMOVE ROADSIDE SIGN EA 200.0000 3,400.00 0.000 0 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 5,060.00 0.000 0 (0.063"-UNFRAMED) 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 12,500.00 0.000 0 (0.080"-UNFRAMED) 020 ROADSIDE SIGN - ONE POST EA 1,750.0000 52,500.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.0000 13,020.00 0.000 0 WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 06/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M7404 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 11/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 06/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 168,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 11,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 96,500.00 0.000 0 025 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 5,610.00 0.000 0 026 6" RUMBLE STRIP (ASPHALT CONCRETE STA 62.0000 27,280.00 0.000 0 PAVEMENT) 027 12" RUMBLE STRIP (ASPHALT CONCRETE STA 62.0000 339,760.00 0.000 0 PAVEMENT) 028 12" RUMBLE STRIP (ASPHALT CONCRETE STA 62.0000 1,550.00 0.000 0 PAVEMENT-SINUSOIDAL) 029 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 0.6500 130.00 0.000 0 030 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 0.6500 55,510.00 0.000 0 031 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M7404 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 11/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 06/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 70,613.00 70,613.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 70,613.00 70,613.00 032 MOBILIZATION LS 190,203.0000 190,203.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,099,999.00 TOTAL WORK COMPLETED 70,613.00 70,613.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 70,613.00 70,613.00 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 12/29/22 130 00/00/00 00/00/00 12/05/23 20 1 0 0 3% 15% PROGRESS IS SATISFACTORY LANG, TIM RESIDENT ENGINEER