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 08/21/19 EST. NO. 004 TIME 10:12 AM R.E. NAME: ROBERT DECKER 06-0E3204 --------------------------------------------------------------------------- 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 08/21/19 EST. NO. 004 TIME 10:12 AM R.E. NAME: ROBERT DECKER 06-0E3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 070 -32.40 001 OVERBID ITEM NO. 070 -16.20 002 OVERBID ITEM NO. 070 -12.96 003 0.00 -61.56 TOTAL DEDUCTIONS 0.00 -61.56 PROGRAM CAS145 PAGE 1 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3204 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 01/31/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 LOCATION PROGRESS ESTIMATE 06-KER-178-R1.7/R6.9 ----------------- WESTCOAST PUBLIC WORKS, INC IN KERN COUNTY IN BAKERSFIELD AT 19933 WELLS DR VARIOUS LOCATIONS FROM "M" STREET WOODLAND HILLS CA 91364 TO 0.1 MI EAST OF FAIRFAX ROAD FED. AID NO. ACNH-P178(67)E ROADSIDE 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 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 24,500.0000 24,500.00 0.040 980.00 0.760 18,620 003 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.140 18,200.00 0.560 72,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,500.0000 1,500.00 0.140 210.00 0.560 840 005 JOB SITE MANAGEMENT LS 130,000.0000 130,000.00 0.140 18,200.00 0.560 72,800 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 007 TEMPORARY DRAINAGE INLET PROTECTION EA 25.0000 325.00 13.000 325 008 STREET SWEEPING LS 500.0000 500.00 0.140 70.00 0.560 280 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.400 600.00 0.400 600 010 TREATED WOOD WASTE LB 0.2000 2,360.00 0.000 0 011 ROADWAY EXCAVATION (TYPE Z-2) CY 125.0000 172,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 012 ROADWAY EXCAVATION (TYPE Z-3) CY 275.0000 25,300.00 0.000 0 (AERIALLY DEPOSITED LEAD) 013 ROADSIDE CLEARING LS 6,000.0000 6,000.00 0.140 840.00 0.560 3,360 014 ROCK BLANKET SQFT 11.7500 1,109,200.00 13,503.000 158,660.25 35,997.200 422,967 015 MAINTAIN EXISTING PLANTED AREAS LS 2,500.0000 2,500.00 0.140 350.00 0.560 1,400 016 WOOD MULCH CY 22.0000 49,500.00 0.000 0 017 CHECK AND TEST EXISTING IRRIGATION LS 2,500.0000 2,500.00 0.500 1,250 FACILITIES 018 OPERATE EXISTING IRRIGATION FACILITIES LS 1,000.0000 1,000.00 0.150 150.00 0.560 560 019 REMOVE IRRIGATION FACILITY LS 1,500.0000 1,500.00 0.000 0 020 CONTROL AND NEUTRAL CONDUCTORS LS 5,000.0000 5,000.00 0.000 0 (ARMOR-CLAD) 021 2" REMOTE CONTROL VALVE EA 350.0000 4,200.00 0.000 0 022 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 65.0000 910.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3204 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 01/31/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RISER SPRINKLER ASSEMBLY EA 50.0000 50.00 0.000 0 024 3" GATE VALVE EA 350.0000 3,500.00 0.000 0 025 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 1,980.00 0.000 0 (F) LINE) 026 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 225.00 0.000 0 (F) (SUPPLY LINE) 027 2" PLASTIC PIPE (CLASS 315) LF 4.0000 12,000.00 0.000 0 (F) (SUPPLY LINE) 028 3" PLASTIC PIPE (CLASS 315) LF 4.5000 6,390.00 0.000 0 (F) (SUPPLY LINE) 029 BALL VALVE EA 350.0000 700.00 0.000 0 030 12" WELDED STEEL PIPE CONDUIT LF 40.0000 24,000.00 0.000 0 031 MINOR HOT MIX ASPHALT TON 250.0000 32,500.00 111.940 27,985 032 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.4000 309.40 91.000 309 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.4000 7,378.00 2,178.000 7,405 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.4000 1,292.00 207.000 703 035 PLACE HOT MIX ASPHALT SQYD 75.0000 150.00 0.000 0 (MISCELLANEOUS AREA) 036 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 45.0000 37,800.00 420.000 18,900 037 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 12,750.00 2,385.000 11,925 038 REMOVE OVERSIDE DRAIN EA 500.0000 500.00 0.000 0 039 MINOR CONCRETE (MISCELLANEOUS CY 1,200.0000 66,000.00 39.500 47,400.00 39.500 47,400 CONSTRUCTION) 040 REMOVE CONCRETE CURB (LF) LF 15.0000 8,550.00 554.000 8,310 041 REMOVE CONCRETE CURB AND SIDEWALK (LF) LF 50.0000 5,650.00 0.000 0 042 CHAIN LINK FENCE (TYPE CL-6) LF 52.0000 13,520.00 0.000 0 043 4' CHAIN LINK GATE (TYPE CL-6) EA 1,250.0000 5,000.00 0.000 0 044 REMOVE CHAIN LINK FENCE LF 9.0000 11,340.00 756.000 6,804 045 DELINEATOR (CLASS 1) EA 100.0000 31,000.00 0.000 0 046 MILEPOST MARKER EA 100.0000 200.00 0.000 0 047 OBJECT MARKER (TYPE K) EA 95.0000 1,710.00 0.000 0 048 OBJECT MARKER (TYPE L) EA 100.0000 1,500.00 0.000 0 049 REMOVE ROADSIDE SIGN EA 135.0000 14,850.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3204 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 01/31/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7500 1,365.00 0.000 0 (0.063"-UNFRAMED) 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 2,520.00 0.000 0 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 052 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.2500 1,230.00 0.000 0 (0.080"-UNFRAMED) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.7500 3,797.50 0.000 0 (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 5,655.00 0.000 0 (0.063" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 960.00 0.000 0 (0.080" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 5,525.00 0.000 0 057 ROADSIDE SIGN - ONE POST EA 275.0000 17,875.00 0.000 0 058 ROADSIDE SIGN - TWO POST EA 800.0000 13,600.00 0.000 0 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 175.0000 3,675.00 0.000 0 METHOD) 060 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 64.0000 16,000.00 0.000 0 061 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 10,800.00 0.000 0 062 TRANSITION RAILING (TYPE WB-31) EA 4,900.0000 4,900.00 0.000 0 063 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,750.0000 1,750.00 0.000 0 064 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,700.0000 9,400.00 0.000 0 065 CONCRETE BARRIER TRANSITION LF 2,500.0000 15,000.00 0.000 0 066 REMOVE GUARDRAIL LF 8.0000 2,160.00 0.000 0 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.150 225.00 0.560 840 SYSTEM ELEMENTS DURING CONSTRUCTION 068 TRAFFIC MONITORING STATION SYSTEM LS 51,000.0000 51,000.00 0.940 47,940.00 0.940 47,940 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 42,000.0000 42,000.00 0.760 31,920.00 0.760 31,920 PROGRAM CAS145 PAGE 4 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3204 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 01/31/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 325,745.25 809,869.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 325,745.25 809,869.50 070 MOBILIZATION LS 243,000.0000 243,000.00 0.950 230,850 ORIGINAL CONTRACT AMOUNT 2,429,351.90 TOTAL WORK COMPLETED 325,745.25 1,040,719.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -61.56 TOTAL 325,745.25 1,040,657.94 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 070 MOBILIZATION 242,935.19 243,000.00 64.81 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 03/21/19 155 04/08/19 04/08/19 12/02/19 86 9 0 0 43% 55% PROGRESS IS SATISFACTORY ROBERT DECKER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/19