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 02/17/22 EST. NO. 006 TIME 03:28 PM R.E. NAME: BALJINDER BRAR 05-1M0104 --------------------------------------------------------------------------- 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 02/17/22 EST. NO. 006 TIME 03:28 PM R.E. NAME: BALJINDER BRAR 05-1M0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 004 RECD PAYROLLS 10,000.00 006 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0104 TIME 03:28 PM ESTIMATE NO. 006 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/22/21 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 02/17/22 LOCATION FINAL ESTIMATE 05-MON-68-R16.8/20.0 -------------- GRANITE CONSTRUCTION COMPANY IN MONTEREY COUNTY IN AND NEAR 580 WEST BEACH STREET; SALINAS FROM 0.9 MILE EAST OF TORO WATSONVILLE CA 95076 PARK UNDERCROSSING TO BLANCO ROAD FED. AID NO. N O N E OVERLAY WITH RUBBERIZED HOT MIX ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,175.3500 1,175.35 1.000 1,175 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 60,000.00 50.000 60,000 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 004 TRAFFIC CONTROL SYSTEM LS 166,000.0000 166,000.00 1.000 166,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 57.4300 3,216.08 56.000 3,216 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,475.8200 5,475.82 1.000 5,475 007 END OF QUEUE MONITORING AND EA 1,150.0000 11,500.00 10.000 11,500 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 645.0000 645.00 1.000 645 010 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 011 REMOVE CONCRETE (CY) CY 1,500.0000 16,500.00 11.000 16,500 012 SHOULDER BACKING TON 95.0000 52,250.00 583.000 55,385 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 4,000.0000 2,800.00 1.000 4,000 014 FULL WIDTH SEGMENT CORRECTION EA 3,800.0000 3,800.00 1.000 3,800 015 PARTIAL WIDTH SEGMENT CORRECTION EA 3,800.0000 11,400.00 3.000 11,400 016 HOT MIX ASPHALT (TYPE A) TON 176.0000 61,600.00 392.650 69,106 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 126.0000 1,132,740.00 9,268.590 1,167,842 018 DATA CORE LS 2,000.0000 2,000.00 1.000 2,000 019 TACK COAT TON 500.0000 18,500.00 41.850 20,925 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 63,200.00 16,545.000 66,180 021 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 7,000.00 7.000 7,000 PROGRAM CAS145 PAGE 2 DATE 02/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0104 TIME 03:28 PM ESTIMATE NO. 006 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/22/21 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 02/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 DETECTABLE WARNING SURFACE SQFT 40.0000 4,800.00 111.000 4,440 023 REMOVE DETECTABLE WARNING SURFACE SQFT 60.0000 1,080.00 18.000 1,080 024 MINOR CONCRETE (CURB RAMP) CY 2,800.0000 28,000.00 10.000 28,000 025 REMOVE CONCRETE CURB (LF) LF 22.0000 3,740.00 170.000 3,740 026 PRE/POST CONSTRUCTION SURVEYS EA 500.0000 2,500.00 5.000 2,500 027 ADJUST MANHOLE FRAME AND COVER EA 2,200.0000 8,800.00 4.000 8,800 (UTILITY) 028 REMOVE PAVEMENT MARKER EA 1.1800 5,121.20 4,340.000 5,121 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5300 6,883.50 2,022.000 7,137 030 THERMOPLASTIC PAVEMENT MARKING SQFT 4.7000 15,651.00 2,141.000 10,062 (ENHANCED WET NIGHT VISIBILITY) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 70.00 196.000 68 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 308.00 960.000 336 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 3,850.00 11,153.000 3,903 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7100 42,103.00 59,629.000 42,336 (ENHANCED WET NIGHT VISIBILITY) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 70.00 140.000 49 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0600 2,300.20 2,039.000 2,161 (ENHANCED WET NIGHT VISIBILITY) 037 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.1800 4,377.80 4,595.000 5,422 (ENHANCED WET NIGHT VISIBILITY) 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1800 13,932.00 77,400.000 13,932 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.4700 4,895.10 3,330.000 4,895 040 REMOVE 6" TRAFFIC STRIPE LF 0.1800 1,697.40 9,430.000 1,697 041 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.1800 448.40 430.000 507 (BROKEN 17-7) 042 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.1800 33,866.00 31,200.000 36,816 (BROKEN 36-12) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 044 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 10,070.0000 10,070.00 1.000 10,070 045 MODIFYING TRAFFIC MONITORING STATIONS LS 41,125.0000 41,125.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0104 TIME 03:28 PM ESTIMATE NO. 006 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/22/21 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 02/17/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,872,227.63 ADJUSTMENT OF COMPENSATION 0.00 77,470.43 EXTRA WORK 0.00 13,267.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,962,965.25 046 MOBILIZATION LS 77,638.0000 77,638.00 1.000 77,638 ORIGINAL CONTRACT AMOUNT 1,942,628.85 TOTAL WORK COMPLETED 0.00 2,040,603.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 10,000.00 2,040,603.25 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 05/07/21 50 06/14/21 05/24/21 10/22/21 50 57 0 0 100% 100% BALJINDER BRAR RESIDENT ENGINEER PROGRAM CAS145 DATE 02/17/22