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 11/19/19 EST. NO. 007 TIME 01:11 PM R.E. NAME: BRAR, BALJINDER 05-1F4304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 450.00 E.W. @ F.A.(+) 070119 N 0002.0 0002 1,835.74 070119 N 0003.0 2,285.74 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,285.74 TOTAL TO DATE 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 11/19/19 EST. NO. 007 TIME 01:11 PM R.E. NAME: BRAR, BALJINDER 05-1F4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE HMA WITHHOLDINGS -74,957.34 005 HMA DEDUCTIONS -10,396.12 006 RHMA 10/10 & 10/1119 -6,083.75 007 -6,083.75 -91,437.21 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 006 MISS PAYROLLS -5,000.00 007 RECD PAYROLLS #6 5,000.00 007 0.00 -5,000.00 TOTAL DEDUCTIONS -6,083.75 -96,437.21 PROGRAM CAS145 PAGE 1 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F4304 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 11/19/19 LOCATION PROGRESS ESTIMATE 05-SBT-25-R49.7/R52.4 ----------------- GRANITE ROCK COMPANY IN SAN BENITO COUNTY IN HOLLISTER 5225 HELLYER AVE STE 220 FROM SUNNYSLOPE/TRES PINOS RD TO SAN JOSE CA 95138 SAN FELIPE RD FED. AID NO. HSNH-P025(32)E ROADWAY SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,512.0000 1,512.00 0.050 75.60 0.900 1,360 003 CONSTRUCTION AREA SIGNS LS 19,500.0000 19,500.00 0.800 15,600 004 TRAFFIC CONTROL SYSTEM LS 185,240.0000 185,240.00 0.070 12,966.80 0.920 170,420 005 TYPE III BARRICADE EA 50.0000 3,250.00 62.000 3,100 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.4000 84,384.00 28,983.000 69,559 007 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 10.0000 11,300.00 1,167.000 11,670 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 11,900.00 27.000 945.00 560.000 19,600 009 PLASTIC TRAFFIC DRUMS EA 50.0000 7,000.00 137.000 6,850 010 TEMPORARY PAVEMENT MARKER EA 5.0000 4,200.00 709.000 3,545 011 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,500.0000 7,500.00 0.200 1,500.00 0.900 6,750 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.070 700.00 0.920 9,200 013 TEMPORARY RAILING (TYPE K) LF 15.0000 90,300.00 6,000.000 90,000 014 TEMPORARY CRASH CUSHION MODULE EA 200.0000 5,600.00 28.000 5,600 015 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,500.0000 4,500.00 1.000 4,500 SYSTEM 016 JOB SITE MANAGEMENT LS 8,500.0000 8,500.00 0.070 595.00 0.920 7,820 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,800.0000 2,800.00 0.050 140.00 0.900 2,520 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 10,500.00 0.000 0 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 300.0000 1,800.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 600.0000 1,200.00 0.000 0 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.7800 15,132.00 0.000 0 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F4304 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 255.0000 8,925.00 5.000 1,275.00 35.000 8,925 024 TEMPORARY FIBER ROLL LF 3.5800 23,341.60 0.000 0 025 TEMPORARY CONSTRUCTION ENTRANCE EA 3,800.0000 15,200.00 4.000 15,200 026 STREET SWEEPING LS 5,000.0000 5,000.00 0.070 350.00 0.920 4,600 027 TEMPORARY CONCRETE WASHOUT LS 1,900.0000 1,900.00 0.100 190.00 0.950 1,805 028 TREATED WOOD WASTE LB 0.5000 780.00 0.000 0 029 ADJUST PULL BOX EA 500.0000 4,000.00 0.000 0 030 CLEARING AND GRUBBING (LS) LS 71,700.0000 71,700.00 0.050 3,585.00 1.000 71,700 031 ROADWAY EXCAVATION CY 22.0000 413,600.00 409.000 8,998.00 16,876.000 371,272 032 STRUCTURE BACKFILL (SLURRY CEMENT) CY 175.5599 5,214.13 14.700 2,580 (F) 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 600.0000 1,200.00 1.000 600.00 1.000 600 034 HYDROSEED SQFT 0.0700 27,580.00 130,000.000 9,100.00 327,000.000 22,890 035 COMPOST (CY) CY 34.0000 57,800.00 700.000 23,800.00 1,480.000 50,320 036 INCORPORATE MATERIALS SQFT 0.0700 4,445.00 26,750.000 1,872.50 58,500.000 4,095 037 CLASS 2 AGGREGATE BASE (CY) CY 48.0000 873,600.00 16,299.970 782,398 038 CRACK TREATMENT LNMI 44,000.0000 8,800.00 0.000 0 039 PREPAVING INERTIAL PROFILER LS 1,500.0000 1,500.00 0.000 0 040 REPLACE ASPHALT CONCRETE SURFACING CY 900.0000 45,000.00 23.100 20,790.00 49.400 44,460 041 HOT MIX ASPHALT (TYPE A) TON 103.0000 767,350.00 737.300 75,941.90 7,102.720 731,580 042 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 155.0000 390,600.00 374.250 58,008.75 2,774.250 430,008 043 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 20.0000 10,800.00 540.000 10,800.00 540.000 10,800 (PAVING GEOCOMPOSITE GRID) 044 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 142.0000 2,130.00 0.000 0 045 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 142.0000 1,420.00 0.000 0 046 TACK COAT TON 1,800.0000 16,200.00 9.000 16,200 047 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 110.0000 14,300.00 118.510 13,036 048 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 17,100.00 8,547.000 17,094 049 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 67,900.00 3,798.500 26,589.50 9,699.800 67,898 PROGRAM CAS145 PAGE 3 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F4304 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 42,400.00 8.390 33,560.00 10.520 42,080 (F) 051 18" REINFORCED CONCRETE PIPE LF 300.0000 24,000.00 75.000 22,500 052 DRAINAGE INLET MARKER EA 40.0000 640.00 0.000 0 053 36" PRECAST CONCRETE PIPE INLET LF 500.0000 10,500.00 20.200 10,100 054 REMOVE CULVERT (LF) LF 85.0000 4,420.00 67.800 5,763 055 REMOVE INLET EA 1,400.0000 4,200.00 2.000 2,800.00 3.000 4,200 056 ADJUST INLET EA 4,200.0000 29,400.00 2.000 8,400.00 6.000 25,200 057 MODIFY INLET EA 4,300.0000 98,900.00 9.000 38,700.00 23.000 98,900 058 DETECTABLE WARNING SURFACE SQFT 27.0000 7,560.00 100.000 2,700.00 274.500 7,411 059 MINOR CONCRETE (MISCELLANEOUS CY 850.0000 20,400.00 25.250 21,462 CONSTRUCTION) 060 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 800.0000 440,000.00 85.280 68,224.00 549.270 439,416 AND DRIVEWAY) 061 MINOR CONCRETE (CURB RAMP) CY 900.0000 99,000.00 64.800 58,320.00 104.700 94,230 062 REMOVE CONCRETE CY 250.0000 45,000.00 48.740 12,185.00 179.780 44,945 (CURB, GUTTER, AND SIDEWALK) (CY) 063 PRE/POST CONSTRUCTION SURVEYS EA 4,000.0000 16,000.00 2.000 8,000 064 MISCELLANEOUS IRON AND STEEL LB 7.0000 5,460.00 536.000 3,752 065 SURVEY MONUMENT (TYPE A) EA 1,500.0000 3,000.00 0.000 0 066 CHAIN LINK FENCE (TYPE CL-6) LF 21.0000 81,690.00 3,890.000 81,690 067 8' CHAIN LINK GATE (TYPE CL-6) EA 1,499.0000 5,996.00 4.000 5,996.00 4.000 5,996 068 REMOVE FENCE LF 2.5000 8,025.00 3,210.000 8,025 069 REMOVE PAVEMENT MARKER EA 2.0000 1,280.00 608.000 1,216 070 DELINEATOR (CLASS 1) EA 40.0000 2,440.00 0.000 0 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,640.00 0.000 0 072 REMOVE ROADSIDE SIGN EA 100.0000 1,100.00 0.000 0 073 RESET ROADSIDE SIGN EA 200.0000 3,600.00 0.000 0 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.5000 1,350.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2500 787.50 0.000 0 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 4 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F4304 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.5000 765.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 077 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.2500 3,450.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 1,036.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 079 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 2,252.50 0.000 0 080 ROADSIDE SIGN - ONE POST EA 275.0000 6,325.00 0.000 0 081 ROADSIDE SIGN - TWO POST EA 350.0000 5,600.00 0.000 0 082 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 42,560.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 12,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 45,875.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 950.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 086 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 8,140.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 087 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 24,560.00 24,500.000 19,600 088 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 11,190.00 0.000 0 089 12" RUMBLE STRIP STA 66.0000 13,200.00 197.500 13,035 (ASPHALT CONCRETE PAVEMENT) 090 MODIFYING EXISTING ELECTRICAL SYSTEM LS 842,000.0000 842,000.00 0.356 299,752.00 0.559 470,678 PROGRAM CAS145 PAGE 5 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F4304 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 789,460.05 4,527,159.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,285.74 2,285.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 791,745.79 4,529,445.44 091 MOBILIZATION LS 590,000.0000 590,000.00 1.000 590,000 ORIGINAL CONTRACT AMOUNT 5,921,695.73 TOTAL WORK COMPLETED 791,745.79 5,119,445.44 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -6,083.75 -96,437.21 TOTAL 785,662.04 5,023,008.23 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 12/10/18 95 05/01/19 05/01/19 02/10/20 42 184 0 0 85% 44% PROGRESS IS SATISFACTORY BRAR, BALJINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/19