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 12/27/22 EST. NO. 006 TIME 09:48 AM R.E. NAME: BRAR, BALJINDER S 05-0F9704 --------------------------------------------------------------------------- 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 12/27/22 EST. NO. 006 TIME 09:48 AM R.E. NAME: BRAR, BALJINDER S 05-0F9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 006 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0F9704 TIME 09:48 AM ESTIMATE NO. 006 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: BRAR, BALJINDER S DATE OF THIS ESTIMATE 12/27/22 LOCATION RERUN PROGRESS ESTIMATE 05-MON-101-62.2/62.9 ----------------------- GRANITE ROCK COMPANY IN MONTEREY COUNTY NEAR SOLEDAD 5225 HELLYER AVENUE; FROM 0.5 MILE SOUTH TO 0.2 MILE SAN JOSE CA 95138 NORTH OF THE NORTH SOLEDAD OVERHEAD FED. AID NO. ANCH-Q101(401)E NORTH SOLEDAD OH BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 165,000.00 20.000 30,000.00 88.000 132,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 64,000.0000 64,000.00 0.030 1,920.00 0.680 43,520 006 TRAFFIC CONTROL SYSTEM LS 106,080.0000 106,080.00 0.090 9,547.20 0.560 59,404 007 TYPE III BARRICADE EA 150.0000 7,650.00 20.000 3,000 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.5000 46,500.00 4,560.000 11,400.00 17,943.000 44,857 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 6.0000 3,300.00 126.000 756.00 423.000 2,538 010 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 15,000.00 77.000 4,620.00 248.000 14,880 011 PLASTIC TRAFFIC DRUMS EA 60.0000 7,200.00 13.000 780.00 111.000 6,660 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 24,000.00 124.000 12,400.00 392.000 39,200 SYSTEM DAY 013 TEMPORARY PAVEMENT MARKER EA 5.0000 1,550.00 73.000 365.00 287.000 1,435 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.090 1,080.00 0.560 6,720 015 TEMPORARY AUTOMATED END OF QUEUE EA 625.0000 34,375.00 69.000 43,125 WARNING SYSTEM (TYPE 1) DAY 016 END OF QUEUE MONITORING AND EA 1,285.0000 10,280.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 017 TEMPORARY RAILING (TYPE K) LF 35.0000 92,400.00 880.000 30,800.00 2,700.000 94,500 018 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 8,000.00 1.000 4,000.00 2.000 8,000 019 TEMPORARY CRASH CUSHION MODULE EA 320.0000 16,000.00 39.000 12,480 020 TEMPORARY RADAR SPEED FEEDBACK EA 8,000.0000 32,000.00 4.000 32,000 SIGN SYSTEM 021 JOB SITE MANAGEMENT LS 22,400.0000 22,400.00 0.090 2,016.00 0.560 12,544 PROGRAM CAS145 PAGE 2 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0F9704 TIME 09:48 AM ESTIMATE NO. 006 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: BRAR, BALJINDER S DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.020 40.00 0.833 1,666 023 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 024 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,200.00 2,600.000 5,200 STRIPE (HAZARDOUS WASTE) 025 TREATED WOOD WASTE LB 1.7000 8,755.00 0.000 0 026 REMOVE CONCRETE (SQYD) SQYD 167.0000 668.00 0.000 0 027 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 0.090 90.00 0.560 560 028 STRUCTURE EXCAVATION (BRIDGE) CY 944.0000 92,512.00 37.000 34,928 (F) 029 STRUCTURE BACKFILL (BRIDGE) CY 390.0000 28,860.00 48.000 18,720 (F) 030 HYDROSEED SQFT 0.4800 2,880.00 0.000 0 031 COMPOST (CY) CY 79.5000 3,180.00 0.000 0 032 INCORPORATE MATERIALS SQFT 0.0800 480.00 0.000 0 033 FULL WIDTH SEGMENT CORRECTION EA 1,000.0000 1,000.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 145.0000 73,950.00 8.560 1,241 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 205.0000 284,950.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 25.0000 25.00 0.000 0 037 TACK COAT TON 1,585.0000 12,680.00 0.000 0 038 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 35.0000 2,100.00 60.000 2,100 039 REMOVE ASPHALT CONCRETE DIKE LF 525.0000 525.00 0.000 0 040 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4000 52,360.00 30.000 102 041 STRUCTURAL CONCRETE, BRIDGE CY 2,150.0000 133,300.00 0.000 0 (F) 042 MINOR CONCRETE CY 1,500.0000 6,000.00 1.330 1,995 043 DRILL AND BOND DOWEL LF 47.0000 51,747.00 640.000 30,080 044 CLEAN EXPANSION JOINT LF 25.0000 6,450.00 0.000 0 045 JOINT SEAL (MR 1") LF 65.0000 16,770.00 0.000 0 046 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 16,039.50 0.000 0 (F) 047 STRUCTURAL STEEL (PIPE PIN) LB 5.0000 19,720.00 1,972.000 9,860 (F) 048 CARBON FIBER REINFORCED POLYMER STRIPS LF 41.1100 283,987.88 3,454.000 141,993 PROGRAM CAS145 PAGE 3 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0F9704 TIME 09:48 AM ESTIMATE NO. 006 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: BRAR, BALJINDER S DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 RAPID SETTING CONCRETE (PATCH) CF 790.0000 180,120.00 7.740 6,114 050 REMOVE UNSOUND CONCRETE CF 350.0000 79,800.00 7.740 2,709 051 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.5000 13,708.50 0.000 0 052 REFINISH CONCRETE SURFACE SQFT 10.0000 6,840.00 342.000 3,420 053 FURNISH POLYESTER CONCRETE OVERLAY CF 120.0000 91,440.00 0.000 0 054 PLACE POLYESTER CONCRETE OVERLAY SQFT 7.7500 70,827.25 0.000 0 (F) 055 COMPOSITE COLUMN STRENGTHENING SQFT 1.0000 9,719.00 7,552.000 7,552 056 BRIDGE REMOVAL (PORTION) LS 448,000.0000 448,000.00 0.500 224,000 057 MINOR CONCRETE (CURB) (LF) LF 128.0000 3,840.00 30.000 3,840 058 REMOVE CONCRETE CURB (LF) LF 24.0000 720.00 30.000 720 059 SETTLEMENT AND DEFLECTION MONITORING LS 50,000.0000 50,000.00 0.000 0 060 REMOVE AND REPLACE MONUMENT EA 2,500.0000 2,500.00 0.000 0 061 FENCE (TYPE BW, 6-STRAND, METAL POST) LF 15.0000 13,350.00 0.000 0 062 REMOVE FENCE (TYPE BW) LF 7.0000 6,230.00 0.000 0 063 REMOVE PAVEMENT MARKER EA 1.0000 390.00 389.000 389 064 DELINEATOR (CLASS 1) EA 38.0000 5,320.00 0.000 0 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,600.00 0.000 0 066 CONCRETE BARRIER MARKER EA 25.0000 1,200.00 0.000 0 067 OBJECT MARKER EA 75.0000 600.00 0.000 0 068 REMOVE ROADSIDE SIGN EA 165.0000 1,815.00 0.000 0 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 1,710.00 0.000 0 (0.063"-UNFRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,400.00 0.000 0 (0.080"-UNFRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 4,500.00 0.000 0 (0.063"-FRAMED) 072 ROADSIDE SIGN - ONE POST EA 325.0000 5,850.00 0.000 0 073 ROADSIDE SIGN - TWO POST EA 750.0000 4,500.00 0.000 0 074 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 150.00 0.000 0 EXISTING POST 075 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 46.0000 11,040.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0F9704 TIME 09:48 AM ESTIMATE NO. 006 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: BRAR, BALJINDER S DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 71.0000 19,880.00 150.000 10,650 077 VEGETATION CONTROL (MINOR CONCRETE) SQYD 226.0000 10,396.00 14.000 3,164 078 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 340.0000 85,680.00 126.000 42,840 (F) 079 ALTERNATIVE CRASH CUSHION SYSTEM EA 40,800.0000 163,200.00 1.000 40,800 080 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 225.0000 195,975.00 407.000 91,575 (F) 081 REMOVE GUARDRAIL LF 12.0000 5,640.00 515.000 6,180 082 SALVAGE METAL BRIDGE RAILING LF 30.0000 3,000.00 100.000 3,000 083 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 8,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 15,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 2,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 087 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 8,175.00 10,437.000 7,827 088 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 500.00 250.000 500 089 12" RUMBLE STRIP STA 3,800.0000 5,320.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 090 CONTRAST STRIPE PAINT (2-COAT) LF 1.0000 1,400.00 0.000 0 091 CONDUIT SYSTEM LS 36,000.0000 36,000.00 0.400 14,400 PROGRAM CAS145 PAGE 5 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0F9704 TIME 09:48 AM ESTIMATE NO. 006 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: BRAR, BALJINDER S DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 109,814.20 1,276,491.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 109,814.20 1,276,491.79 092 MOBILIZATION LS 292,000.0000 292,000.00 0.950 277,400 ORIGINAL CONTRACT AMOUNT 3,664,010.13 TOTAL WORK COMPLETED 109,814.20 1,553,891.79 MATERIALS ON HAND ON SITE 27,281.30 77,281.30 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 132,095.50 1,626,173.09 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 04/08/22 110 07/07/22 07/07/22 01/24/23 88 26 0 0 41% 80% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H BRAR, BALJINDER S RESIDENT ENGINEER