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 09/20/22 EST. NO. 010 TIME 12:24 PM R.E. NAME: PANNU, ART 05-1K0504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 76,715.96 A.C. @ L.S.(+) 090722 N 0001 0 76,715.96 TOTAL THIS ESTIMATE 18,127.60 TOTAL PREVIOUS ESTIMATE 94,843.56 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 09/20/22 EST. NO. 010 TIME 12:24 PM R.E. NAME: PANNU, ART 05-1K0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LCS COMPLIANCE & WPC -13,048.00 006 25% WITHHOLD -14,219.69 007 ANT MISS FINAL DOCS -30,000.00 008 ANT MISS FINAL DOCS 30,000.00 009 MISS CEM-2402F -10,000.00 009 MISS CEM-4401 -10,000.00 009 0.00 -47,267.69 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 009 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -57,267.69 PROGRAM CAS145 PAGE 1 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K0504 TIME 12:24 PM ESTIMATE NO. 010 BID OPENING 09/29/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/25/22 R.E. NAME: PANNU, ART DATE OF THIS ESTIMATE 09/20/22 LOCATION SEMI-FINAL ESTIMATE 05-MON-1-55.7/55.9 ------------------- GORDON N. BALL, INC. IN MONTEREY COUNTY, SOUTH OF LITTLE 333 CAMILLE AVENUE; SUR RIVER BRIDGE ALAMO CA 94507 FED. AID NO. STER-31SU(4)E CONSTRUCT EARTH RETAINING SYSTEM, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.750 3,750 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 62,500.00 124.000 62,000 003 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 1.000 4,000 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.990 49,500 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.0000 456.00 57.000 456 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 1,440.00 1,440.000 1,440 007 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 4,080.00 60.000 3,600 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 16,000.00 4.000 16,000 009 END OF QUEUE MONITORING AND EA 3,000.0000 30,000.00 10.000 30,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 010 TEMPORARY RAILING (TYPE K) LF 40.0000 28,800.00 720.000 28,800 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 8,000.00 2.000 8,000 012 JOB SITE MANAGEMENT LS 70,000.0000 70,000.00 0.990 69,300 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 014 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 100.00 0.000 0 015 TEMPORARY FIBER ROLL LF 5.0000 1,000.00 200.000 1,000 016 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.990 990 017 TEMPORARY HIGH-VISIBILITY FENCE LF 3.0000 3,120.00 1,014.000 3,042 018 ROADWAY EXCAVATION CY 125.0000 21,250.00 157.750 19,718 019 STRUCTURE EXCAVATION (PILE CAP) CY 220.0000 48,840.00 222.000 48,840 (F) 020 STRUCTURE BACKFILL (PILE CAP) CY 100.0000 11,800.00 118.000 11,800 (F) 021 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,000.00 2.000 1,000 PROGRAM CAS145 PAGE 2 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K0504 TIME 12:24 PM ESTIMATE NO. 010 BID OPENING 09/29/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/25/22 R.E. NAME: PANNU, ART DATE OF THIS ESTIMATE 09/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 DUFF (SQFT) SQFT 1.0000 3,300.00 0.000 0 023 COMPOST SOCK LF 7.0000 2,100.00 300.000 2,100 024 HYDROSEED SQFT 0.2500 1,500.00 6,000.000 1,500 025 COMPOST (CY) CY 125.0000 1,875.00 18.630 2,328 026 INCORPORATE MATERIALS SQFT 0.2000 1,200.00 6,000.000 1,200 027 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 16,600.00 75.000 15,000 028 HOT MIX ASPHALT (TYPE A) TON 300.0000 57,000.00 175.000 52,500 029 TACK COAT TON 5,000.0000 1,500.00 0.300 1,500 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 12,000.00 1,500.000 12,000 031 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 420.0000 558,180.00 1,361.250 571,725 032 STRUCTURAL CONCRETE, PILE CAP CY 750.0000 109,500.00 146.000 109,500 (F) 033 BAR REINFORCING STEEL (PILE CAP) LB 2.0000 9,198.00 4,599.000 9,198 (F) 034 BAR REINFORCING STEEL (PILING) LB 2.0000 105,730.00 52,865.000 105,730 (F) 035 SURVEY MONUMENT (TYPE A) EA 1,000.0000 2,000.00 0.000 0 036 SURVEY MONUMENT (TYPE D) EA 1,000.0000 4,000.00 3.000 3,000 037 REMOVE PAVEMENT MARKER EA 5.0000 650.00 130.000 650 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 1,950.00 130.000 1,950 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,940.00 4,700.000 4,700 (ENHANCED WET NIGHT VISIBILITY) 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,000.00 3,000.000 3,000 041 TEMPORARY SIGNAL SYSTEMS LS 190,000.0000 190,000.00 1.000 190,000 PROGRAM CAS145 PAGE 3 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1K0504 TIME 12:24 PM ESTIMATE NO. 010 BID OPENING 09/29/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/25/22 R.E. NAME: PANNU, ART DATE OF THIS ESTIMATE 09/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,451,568.50 ADJUSTMENT OF COMPENSATION 76,715.96 76,715.96 EXTRA WORK 0.00 18,127.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 76,715.96 1,546,412.06 042 MOBILIZATION LS 150,000.0000 150,000.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,606,609.00 TOTAL WORK COMPLETED 76,715.96 1,696,412.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -57,267.69 TOTAL 76,715.96 1,639,144.37 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 11/12/21 125 01/10/22 01/10/22 07/25/22 125 15 0 0 100% 100% PANNU, ART RESIDENT ENGINEER