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 07/19/24 EST. NO. 002 TIME 03:52 PM R.E. NAME: JAKE GARCIA 06-1F8404 --------------------------------------------------------------------------- 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 07/19/24 EST. NO. 002 TIME 03:52 PM R.E. NAME: JAKE GARCIA 06-1F8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8404 TIME 03:52 PM ESTIMATE NO. 002 BID OPENING 01/25/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 07/19/24 LOCATION PROGRESS ESTIMATE 06-KER-33-R60.2/73.7 ----------------- PAPICH CONSTRUCTION COMPANY, KERN COUNTY FROM ROUTE 46 TO KINGS COUNTY INC. LINE 398 SUNRISE TERRACE ARROYO GRANDE CA 93420 FED. AID NO. N O N E COLD PLANE WITH HOT MIX ASPHALT AND RUBBER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,850.0000 1,850.00 1.000 1,850 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,700.0000 68,000.00 10.000 17,000.00 17.000 28,900 003 CONSTRUCTION AREA SIGNS LS 6,225.0000 6,225.00 0.600 3,735 004 TRAFFIC CONTROL SYSTEM LS 457,228.0000 457,228.00 0.250 114,307.00 0.425 194,321 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,670.0000 50,100.00 5.000 8,350.00 11.000 18,370 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 135.0000 8,100.00 20.000 2,700.00 34.000 4,590 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,775.0000 6,775.00 0.250 1,693.75 0.425 2,879 008 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 135.0000 5,400.00 20.000 2,700.00 34.000 4,590 009 JOB SITE MANAGEMENT LS 5,185.0000 5,185.00 0.250 1,296.25 0.425 2,203 010 WATER POLLUTION CONTROL PROGRAM LS 1,600.0000 1,600.00 1.000 1,600 011 STREET SWEEPING LS 7,110.0000 7,110.00 0.250 1,777.50 0.425 3,021 012 SHOULDER BACKING TON 136.0000 81,600.00 0.000 0 013 HOT MIX ASPHALT (TYPE A) TON 122.0000 1,196,820.00 1,445.820 176,390.04 9,537.250 1,163,544 014 ASPHALTIC EMULSION (BONDED WEARING TON 825.0000 107,250.00 104.000 85,800.00 104.000 85,800 COURSE) 015 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 147.0000 1,352,400.00 7,303.000 1,073,541.00 7,303.000 1,073,541 (BONDED WEARING COURSE) 016 TACK COAT TON 635.0000 18,415.00 5.080 3,225.80 25.900 16,446 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 269,100.00 21,576.600 28,049.58 72,057.270 93,674 018 REMOVE PAVEMENT MARKER EA 1.0700 749.00 696.000 744 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 7,080.00 0.000 0 020 REMOVE ROADSIDE SIGN (WOOD POST) EA 85.0000 170.00 0.000 0 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 1,375.00 0.000 0 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 216.00 0.000 0 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 07/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8404 TIME 03:52 PM ESTIMATE NO. 002 BID OPENING 01/25/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 07/19/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 130.0000 2,080.00 0.000 0 POST 024 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.5000 9,295.00 0.000 0 WET NIGHT VISIBILITY) 025 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 0.9000 2,772.00 0.000 0 12-3) 026 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 0.9000 63,900.00 0.000 0 36-12) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 146,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 028 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 029 12" RUMBLE STRIP (ASPHALT CONCRETE STA 53.4000 37,914.00 0.000 0 PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 07/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8404 TIME 03:52 PM ESTIMATE NO. 002 BID OPENING 01/25/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 07/19/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,516,830.92 2,699,812.83 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,516,830.92 2,699,812.83 ORIGINAL CONTRACT AMOUNT 3,917,989.00 TOTAL WORK COMPLETED 1,516,830.92 2,699,812.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,516,830.92 2,699,812.83 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 04/30/24 40 05/20/24 05/20/24 08/21/24 17 26 0 0 69% 43% PROGRESS IS SATISFACTORY JAKE GARCIA RESIDENT ENGINEER