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 08/23/21 EST. NO. 001 TIME 09:27 AM R.E. NAME: 06-0Y1104 --------------------------------------------------------------------------- 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 08/23/21 EST. NO. 001 TIME 09:27 AM R.E. NAME: 06-0Y1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y1104 TIME 09:27 AM ESTIMATE NO. 001 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: DATE OF THIS ESTIMATE 08/23/21 LOCATION PROGRESS ESTIMATE 06-KER-178-24.6/R44.2 ----------------- TALLEY OIL, INC IN KERN COUNTY AT MIRACLE HOT 12483 ROAD 29; SPRINGS FROM 2 MILES SOUTH OF MADERA CA 93638 DEMOCRAT SPRINGS ROAD TO 0.1 MILE SOUTH OF LAKE ISABELLA BOULEVARD FED. AID NO. N O N E PME MED CHIP SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 67,500.00 23.000 34,500.00 23.000 34,500 003 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.704 15,488.00 0.704 15,488 004 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.511 63,875.00 0.511 63,875 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 500.0000 15,000.00 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.511 7,665.00 0.511 7,665 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.511 10,220.00 0.511 10,220 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.000 0 009 SAND COVER (SEAL) TON 85.0000 52,700.00 248.000 21,080.00 248.000 21,080 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 525.0000 84,000.00 64.000 33,600.00 64.000 33,600 011 POLYMER ASPHALTIC EMULSION TON 550.0000 561,000.00 408.000 224,400.00 408.000 224,400 (SEAL COAT) 012 SCREENINGS TON 45.0000 413,100.00 3,672.000 165,240.00 3,672.000 165,240 013 REMOVE PAVEMENT MARKER EA 0.5100 6,018.00 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.9500 34,810.00 0.000 0 015 REMOVE ROADSIDE SIGN PANEL EA 51.0000 8,160.00 124.000 6,324.00 124.000 6,324 016 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 14,280.00 541.440 11,370.24 541.440 11,370 (0.063"-UNFRAMED) 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 10,080.00 403.670 8,477.07 403.670 8,477 (0.080"-UNFRAMED) 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 41.0000 1,394.00 25.000 1,025.00 25.000 1,025 (0.063"-FRAMED) 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 41.0000 3,895.00 40.500 1,660.50 40.500 1,660 (0.080"-FRAMED) 020 INSTALL ROADSIDE SIGN PANEL ON EA 255.0000 40,800.00 124.000 31,620.00 124.000 31,620 EXISTING POST 021 THERMOPLASTIC PAVEMENT MARKING SQFT 5.1000 3,111.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 157.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y1104 TIME 09:27 AM ESTIMATE NO. 001 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 38,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 339,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0200 357.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 110,800.00 0.000 0 027 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 2,196.00 738.000 2,656.80 738.000 2,656 PROGRAM CAS145 PAGE 3 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y1104 TIME 09:27 AM ESTIMATE NO. 001 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 639,201.61 639,201.61 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 639,201.61 639,201.61 ORIGINAL CONTRACT AMOUNT 1,993,508.50 TOTAL WORK COMPLETED 639,201.61 639,201.61 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 639,201.61 639,201.61 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 06/08/21 45 00/00/00 00/00/00 09/22/21 23 1 0 0 32% 51% PROGRESS IS SATISFACTORY RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/21