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 09/17/24 EST. NO. 001 TIME 02:18 PM R.E. NAME: ALFREDO CALDERONE 05-1Q4604 --------------------------------------------------------------------------- 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 09/17/24 EST. NO. 001 TIME 02:18 PM R.E. NAME: ALFREDO CALDERONE 05-1Q4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 02:18 PM ESTIMATE NO. 001 BID OPENING 02/06/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALFREDO CALDERONE DATE OF THIS ESTIMATE 09/17/24 LOCATION PROGRESS ESTIMATE 05-SB-192-13.8/17.4 ----------------- PAPICH CONSTRUCTION COMPANY, SANTA BARBARA COUNTY IN AND NEAR INC. CARPINTERIA FROM 0.9 MILE WEST OF NIDEVER 398 SUNRISE TERRACE ROAD TO LINDEN AVENUE ARROYO GRANDE CA 93420 FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE RHMA (GAP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,400.0000 3,400.00 1.000 3,400.00 1.000 3,400 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,375.0000 175,000.00 14.000 61,250.00 14.000 61,250 003 CONSTRUCTION AREA SIGNS LS 3,375.0000 3,375.00 0.710 2,396.25 0.710 2,396 004 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.130 65,000.00 0.130 65,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,950.0000 6,950.00 0.130 903.50 0.130 903 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 133.1500 9,054.20 10.000 1,331.50 10.000 1,331 007 JOB SITE MANAGEMENT LS 19,695.0000 19,695.00 0.350 6,893.25 0.350 6,893 008 WATER POLLUTION CONTROL PROGRAM LS 1,600.0000 1,600.00 0.350 560.00 0.350 560 009 SHOULDER BACKING TON 181.2000 115,968.00 0.000 0 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 750.0000 150.00 0.000 0 011 HOT MIX ASPHALT (TYPE A) TON 482.6000 154,432.00 227.200 109,646.72 227.200 109,646 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 269.0500 1,452,870.00 1,972.950 530,822.20 1,972.950 530,822 013 DATA CORE LS 6,485.0000 6,485.00 0.000 0 014 TACK COAT TON 600.0000 8,400.00 0.000 0 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.4000 131,520.00 20,696.000 49,670.40 20,696.000 49,670 016 LOWER AND RAISE FRAME AND COVER EA 1,650.0000 6,600.00 0.000 0 (UTILITY) 017 REMOVE PAVEMENT MARKER EA 25.0000 200.00 0.000 0 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,920.00 0.000 0 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 285.00 0.000 0 (0.063"-UNFRAMED) 020 ROADSIDE SIGN - ONE POST EA 375.0000 750.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 10.0000 6,100.00 0.000 0 WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 3,784.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 02:18 PM ESTIMATE NO. 001 BID OPENING 02/06/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALFREDO CALDERONE DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 94,770.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 2,400.00 0.000 0 025 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 12.5000 1,625.00 0.000 0 026 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 17.5000 4,200.00 0.000 0 (WARRANTY) PROGRAM CAS145 PAGE 3 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 02:18 PM ESTIMATE NO. 001 BID OPENING 02/06/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALFREDO CALDERONE DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 831,873.82 831,873.82 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 831,873.82 831,873.82 ORIGINAL CONTRACT AMOUNT 2,715,533.20 TOTAL WORK COMPLETED 831,873.82 831,873.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 831,873.82 831,873.82 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 05/13/24 40 09/03/24 00/00/00 10/08/24 5 0 0 0 30% 13% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY ALFREDO CALDERONE RESIDENT ENGINEER