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 10/21/24 EST. NO. 002 TIME 12:02 PM R.E. NAME: CALDARONE, ALFREDO 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 10/21/24 EST. NO. 002 TIME 12:02 PM R.E. NAME: CALDARONE, ALFREDO 05-1Q4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 12:02 PM ESTIMATE NO. 002 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 10/20/24 R.E. NAME: CALDARONE, ALFREDO DATE OF THIS ESTIMATE 10/21/24 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 3,400 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,375.0000 175,000.00 20.000 87,500.00 34.000 148,750 003 CONSTRUCTION AREA SIGNS LS 3,375.0000 3,375.00 0.150 506.25 0.860 2,902 004 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.500 250,000.00 0.630 315,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,950.0000 6,950.00 0.500 3,475.00 0.630 4,378 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 133.1500 9,054.20 38.000 5,059.70 48.000 6,391 007 JOB SITE MANAGEMENT LS 19,695.0000 19,695.00 0.500 9,847.50 0.850 16,740 008 WATER POLLUTION CONTROL PROGRAM LS 1,600.0000 1,600.00 0.500 800.00 0.850 1,360 009 SHOULDER BACKING TON 181.2000 115,968.00 206.500 37,417.80 206.500 37,417 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 750.0000 150.00 0.200 150.00 0.200 150 011 HOT MIX ASPHALT (TYPE A) TON 482.6000 154,432.00 89.400 43,144.44 316.600 152,791 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 269.0500 1,452,870.00 3,421.250 920,487.31 5,394.200 1,451,309 013 DATA CORE LS 6,485.0000 6,485.00 0.000 0 014 TACK COAT TON 600.0000 8,400.00 14.750 8,850.00 14.750 8,850 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.4000 131,520.00 34,015.000 81,636.00 54,711.000 131,306 016 LOWER AND RAISE FRAME AND COVER EA 1,650.0000 6,600.00 4.000 6,600.00 4.000 6,600 (UTILITY) 017 REMOVE PAVEMENT MARKER EA 25.0000 200.00 8.000 200.00 8.000 200 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,920.00 1,497.000 5,988.00 1,497.000 5,988 019 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 6,100.00 603.000 6,030.00 603.000 6,030 WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 3,784.00 2,402.000 1,921.60 2,402.000 1,921 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 12:02 PM ESTIMATE NO. 002 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 10/20/24 R.E. NAME: CALDARONE, ALFREDO DATE OF THIS ESTIMATE 10/21/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 73,109.000 98,697.15 73,109.000 98,697 (ENHANCED WET NIGHT VISIBILITY) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 2,400.00 236.000 2,360.00 236.000 2,360 025 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 12.5000 1,625.00 128.000 1,600.00 128.000 1,600 026 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 17.5000 4,200.00 236.000 4,130.00 236.000 4,130 (WARRANTY) PROGRAM CAS145 PAGE 3 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1Q4604 TIME 12:02 PM ESTIMATE NO. 002 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 10/20/24 R.E. NAME: CALDARONE, ALFREDO DATE OF THIS ESTIMATE 10/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,576,400.75 2,408,274.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,576,400.75 2,408,274.57 ORIGINAL CONTRACT AMOUNT 2,715,533.20 TOTAL WORK COMPLETED 1,576,400.75 2,408,274.57 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,576,400.75 2,408,274.57 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 10/28/24 39 0 0 0 88% 98% PROGRESS IS SATISFACTORY CALDARONE, ALFREDO RESIDENT ENGINEER