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 09/18/21 EST. NO. 005 TIME 12:43 PM R.E. NAME: AMARJIT DHALIWAL 06-0U1004 --------------------------------------------------------------------------- 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 09/18/21 EST. NO. 005 TIME 12:43 PM R.E. NAME: AMARJIT DHALIWAL 06-0U1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING DOCS VAR -371,978.10 001 REL 25% DEDUCT EST.1 371,978.10 002 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -5,000.00 004 REC'D PAYROLL EST.04 5,000.00 005 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U1004 TIME 12:43 PM ESTIMATE NO. 005 BID OPENING 01/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/18/21 LOCATION PROGRESS ESTIMATE 06-KER-43-0.1/9.3 ----------------- 06-KER-119-18.1/19.8 GRANITE CONSTRUCTION COMPANY IN KERN COUNTY ON STATE ROUTE 43, 585 WEST BEACH ST NEAR BAKERSFIELD FROM STATE ROUTE WATSONVILLE CA 95076 119 TO 0.3 MILE SOUTH OF NOREIGA ROAD & ON STATE ROUTE 199 FROM ENOS LANE TO ROUTE 5/119 SEPARATION FED. AID NO. ACST-X029(148)E PAVEMENT PRESERVATION (CAPM) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.750 375 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,050.0000 194,750.00 12.000 24,600.00 88.000 180,400 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.040 800.00 0.880 17,600 005 TRAFFIC CONTROL SYSTEM LS 460,000.0000 460,000.00 0.130 59,800.00 0.930 427,800 006 TRAFFIC CONE EA 25.0000 8,250.00 330.000 8,250 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.8000 9,856.00 3,520.000 9,856 008 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 8,800.00 114.000 6,270 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 70.0000 7,000.00 53.000 3,710 SYSTEM DAY 010 TEMPORARY PAVEMENT MARKER EA 9.0000 990.00 110.000 990 011 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,000.0000 2,000.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.130 5,200.00 0.930 37,200 013 TEMPORARY RAILING (TYPE K) LF 15.0000 43,500.00 2,900.000 43,500 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,800.0000 60,800.00 16.000 60,800 015 TEMPORARY RADAR SPEED FEEDBACK EA 2,200.0000 13,200.00 6.000 13,200 SIGN SYSTEM 016 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.130 1,300.00 0.930 9,300 017 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 018 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 2,250.00 5.000 2,250 019 TEMPORARY FIBER ROLL LF 4.6500 11,160.00 2,400.000 11,160 020 STREET SWEEPING LS 80,000.0000 80,000.00 0.130 10,400.00 0.930 74,400 021 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.130 260.00 0.930 1,860 022 TREATED WOOD WASTE LB 0.8000 23,840.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U1004 TIME 12:43 PM ESTIMATE NO. 005 BID OPENING 01/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 100.0000 11,000.00 110.000 11,000 024 SHOULDER BACKING TON 75.0000 208,500.00 2,346.700 176,002.50 3,146.700 236,002 025 IMPORTED BORROW (CY) CY 40.0000 11,600.00 290.000 11,600 026 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 225.0000 450.00 1.000 225.00 2.000 450 027 HYDROMULCH SQFT 0.1000 3,580.00 35,800.000 3,580.00 35,800.000 3,580 028 HYDROSEED SQFT 0.1200 4,296.00 35,800.000 4,296.00 35,800.000 4,296 029 COLD IN-PLACE RECYCLING (EMULSIFIED SQYD 6.7500 722,250.00 110,541.670 746,156 ASPHALT) 030 CEMENT (COLD IN-PLACE RECYCLING) TON 160.0000 35,200.00 102.950 16,472 031 EMULSIFIED ASPHALT (COLD IN-PLACE TON 435.0000 369,750.00 716.570 311,707 RECYCLING) 032 ASPHALTIC EMULSION (COLD IN-PLACE TON 400.0000 22,800.00 23.750 9,500 RECYCLING) 033 SAND COVER (COLD IN-PLACE RECYCLING) TON 75.0000 12,000.00 117.740 8,830 034 INTELLIGENT COMPACTION (COLD IN-PLACE LS 70,000.0000 70,000.00 1.000 70,000 RECYCLING) 035 CRACK TREATMENT LNMI 5,162.0000 14,969.80 2.680 13,834 036 FULL WIDTH SEGMENT CORRECTION EA 3,000.0000 6,000.00 2.000 6,000 037 PARTIAL WIDTH SEGMENT CORRECTION EA 1,500.0000 12,000.00 8.000 12,000 038 INTELLIGENT COMPACTION LS 70,000.0000 70,000.00 0.130 9,100.00 0.930 65,100 039 HOT MIX ASPHALT (TYPE A) TON 82.0000 1,590,800.00 17,888.240 1,466,835 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 1,216,000.00 1,045.330 99,306.35 12,794.650 1,215,491 041 DATA CORE LS 3,000.0000 3,000.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3000 195.00 145.000 188.50 145.000 188 043 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 12,077.00 8,328.000 10,826.40 8,328.000 10,826 044 PLACE HOT MIX ASPHALT SQYD 75.0000 2,625.00 0.000 0 (MISCELLANEOUS AREA) 045 TACK COAT TON 400.0000 36,000.00 80.000 32,000 046 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 4,815.00 9,630.000 4,815 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4000 225,400.00 149,517.330 209,324 048 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 75.0000 6,525.00 87.000 6,525 (.079" THICK) 049 12" ENTRANCE TAPER EA 750.0000 1,500.00 2.000 1,500 PROGRAM CAS145 PAGE 3 DATE 09/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U1004 TIME 12:43 PM ESTIMATE NO. 005 BID OPENING 01/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 12" STEEL FLARED END SECTION EA 450.0000 900.00 2.000 900 051 REMOVE OVERSIDE DRAIN EA 400.0000 2,400.00 0.000 0 052 REMOVE DOWNDRAIN (EA) EA 400.0000 800.00 2.000 800 053 ADJUST INLET EA 3,000.0000 18,000.00 5.000 15,000.00 5.000 15,000 054 ROCK SLOPE PROTECTION CY 350.0000 4,200.00 12.000 4,200 (60 LB, CLASS II, METHOD B) (CY) 055 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.0000 570.00 38.000 570 056 DETECTABLE WARNING SURFACE SQFT 20.0000 520.00 26.000 520.00 26.000 520 057 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,200.0000 8,400.00 7.000 8,400 CURB RAMP) 058 REMOVE CONCRETE CY 750.0000 5,250.00 7.000 5,250 (CURB, GUTTER, AND SIDEWALK) (CY) 059 PRE/POST CONSTRUCTION SURVEYS EA 5,950.0000 5,950.00 0.500 2,975 060 SURVEY MONUMENT (TYPE B) EA 700.0000 4,200.00 1.000 700.00 1.000 700 061 ADJUST MONUMENT COVER TO GRADE EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 062 REMOVE AND REPLACE MONUMENT EA 1,200.0000 3,600.00 1.000 1,200.00 1.000 1,200 063 REMOVE PAVEMENT MARKER EA 1.0000 2,000.00 2,000.000 2,000 064 DELINEATOR (CLASS 1) EA 75.0000 9,750.00 0.000 0 065 GUARD RAILING DELINEATOR EA 24.0000 1,104.00 46.000 1,104 066 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 4,746.00 2,215.000 4,651.50 2,215.000 4,651 067 OBJECT MARKER EA 81.0000 3,807.00 0.000 0 068 REMOVE ROADSIDE SIGN EA 115.0000 13,800.00 0.000 0 069 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 28.0000 1,960.00 0.000 0 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 9,360.00 0.000 0 (0.063"-UNFRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 6,720.00 0.000 0 (0.080"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,400.00 0.000 0 (0.063"-FRAMED) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 5,200.00 0.000 0 (0.080"-FRAMED) 074 ROADSIDE SIGN - ONE POST EA 300.0000 33,000.00 0.000 0 075 ROADSIDE SIGN - TWO POST EA 630.0000 9,450.00 0.000 0 076 INSTALL ROADSIDE SIGN PANEL ON EA 170.0000 2,550.00 0.000 0 EXISTING POST PROGRAM CAS145 PAGE 4 DATE 09/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U1004 TIME 12:43 PM ESTIMATE NO. 005 BID OPENING 01/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 31.0000 10,850.00 300.000 9,300 078 VEGETATION CONTROL MAT (RUBBER OR FIBER) SQYD 190.0000 51,300.00 391.000 74,290.00 391.000 74,290 079 TRANSITION RAILING (TYPE WB-31) EA 4,900.0000 39,200.00 8.000 39,200 080 END ANCHOR ASSEMBLY (TYPE SFT) EA 940.0000 940.00 0.000 0 081 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 36,300.00 10.000 33,000.00 10.000 33,000 082 REUSABLE CRASH CUSHION EA 29,000.0000 174,000.00 6.000 174,000 083 CONCRETE BARRIER (TYPE 60MS LF 215.0000 90,300.00 420.000 90,300 MODIFIED) 084 CONCRETE BARRIER TRANSITION LF 395.0000 47,400.00 114.000 45,030 085 REMOVE GUARDRAIL LF 15.0000 17,850.00 1,115.000 16,725 086 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7000 10,545.00 1,671.000 6,182.70 1,671.000 6,182 (ENHANCED WET NIGHT VISIBILITY) 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 188.80 590.000 188.80 590.000 188 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 14,368.00 43,430.000 13,897.60 43,430.000 13,897 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 94,500.00 126,355.000 88,448.50 126,355.000 88,448 (ENHANCED WET NIGHT VISIBILITY) 090 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 3,584.00 2,005.000 3,208.00 2,005.000 3,208 (ENHANCED WET NIGHT VISIBILITY) 091 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 4,158.00 732.000 1,537.20 732.000 1,537 (ENHANCED WET NIGHT VISIBILITY) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 4,924.50 4,688.000 4,922 093 12" RUMBLE STRIP STA 30.0000 18,600.00 578.250 17,347.50 578.250 17,347 (ASPHALT CONCRETE PAVEMENT) 094 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.930 1,395.00 0.930 1,395 SYSTEM ELEMENTS DURING CONSTRUCTION 095 TRAFFIC MONITORING STATION SYSTEM LS 60,000.0000 60,000.00 0.900 54,000.00 0.900 54,000 096 MODIFYING FLASHING BEACON SYSTEMS LS 30,000.0000 30,000.00 0.700 21,000.00 0.700 21,000 PROGRAM CAS145 PAGE 5 DATE 09/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U1004 TIME 12:43 PM ESTIMATE NO. 005 BID OPENING 01/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 743,451.55 6,128,950.17 ADJUSTMENT OF COMPENSATION 0.00 36,298.65 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 743,451.55 6,165,248.82 097 MOBILIZATION LS 400,000.0000 400,000.00 1.000 400,000 ORIGINAL CONTRACT AMOUNT 6,947,374.10 TOTAL WORK COMPLETED 743,451.55 6,565,248.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 748,451.55 6,565,248.82 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 02/18/21 95 00/00/00 00/00/00 09/29/21 88 12 0 0 91% 93% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/21