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 10/25/21 EST. NO. 007 TIME 05:02 PM R.E. NAME: SAM DHALIWAL 06-0W1604 --------------------------------------------------------------------------- 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 10/25/21 EST. NO. 007 TIME 05:02 PM R.E. NAME: SAM DHALIWAL 06-0W1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS AUG 2021 CPM -10,000.00 006 MISS JULY 2021 CPM -10,000.00 006 MISS JUNE 2021 CPM -10,000.00 006 REL CPM AUG 10,000.00 007 REL CPM JUNE 10,000.00 007 REL CPM JULY 10,000.00 007 30,000.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 004 REC'D PAYROLL EST.04 10,000.00 005 MISSING PAYROLL -5,000.00 007 -5,000.00 -5,000.00 TOTAL DEDUCTIONS 25,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W1604 TIME 05:02 PM ESTIMATE NO. 007 BID OPENING 08/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 10/25/21 LOCATION RERUN PROGRESS ESTIMATE 06-KER-5-7.5/9.0 ----------------------- BUGLER CONSTRUCTION NEAR GRAPEVINE FROM 2.5 MI NORTH OF 4847 HOPYARD RD; FORT TEJON OVERCROSSING TO 1.2 MI PLEASANTON CA 94588 SOUTH OF GRAPEVINE UNDERCROSSING FED. AID NO. N O N E UPGRADE DRAINAGE SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 1.000 1,400 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 0.250 1,500.00 0.750 4,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 240,000.00 9.000 18,000.00 120.000 240,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 2.000 4,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 10.500 2,100 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.120 1,320.00 1.000 11,000 007 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.070 9,800.00 1.000 140,000 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 600.0000 6,000.00 0.000 0 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,000.0000 14,000.00 0.070 980.00 1.000 14,000 010 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.070 630.00 1.000 9,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 12,500.00 0.000 0 013 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 24,000.00 4.000 24,000 014 STREET SWEEPING LS 4,000.0000 4,000.00 0.070 280.00 1.000 4,000 015 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000 016 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 700.0000 84,000.00 9.000 6,300.00 120.000 84,000 017 WATER QUALITY MONITORING REPORT EA 200.0000 24,000.00 9.000 1,800.00 120.000 24,000 018 WATER QUALITY ANNUAL REPORT EA 5,000.0000 5,000.00 0.000 0 019 TEMPORARY CREEK DIVERSION SYSTEMS LS 600,000.0000 600,000.00 0.120 72,000.00 1.000 600,000 020 ASBESTOS COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 021 INVASIVE SPECIES CONTROL LS 2,000.0000 2,000.00 0.070 140.00 1.000 2,000 022 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 49,950.00 8,538.000 42,690 PROGRAM CAS145 PAGE 2 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W1604 TIME 05:02 PM ESTIMATE NO. 007 BID OPENING 08/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 024 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 800.0000 800.00 0.000 0 025 HYDROMULCH SQFT 0.4000 3,376.00 8,440.000 3,376.00 8,440.000 3,376 026 HYDROSEED SQFT 0.5000 4,220.00 8,440.000 4,220.00 8,440.000 4,220 027 STRUCTURAL CONCRETE, BOX CULVERT CY 1,120.0000 1,192,800.00 1,065.000 1,192,800 (F) 028 BAR REINFORCING STEEL (BOX CULVERT) LB 1.5000 333,012.00 222,008.000 333,012 (F) 029 GALVANIC ANODE EA 30.0000 226,200.00 7,716.000 231,480 030 CLEANING, INSPECTING, AND PREPARING LF 65.0000 293,150.00 4,480.000 291,200 CULVERT (LF) 031 CULVERT SLURRY-CEMENT BACKFILL CY 45.0000 2,250.00 0.170 7 032 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.070 140.00 0.830 1,660 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W1604 TIME 05:02 PM ESTIMATE NO. 007 BID OPENING 08/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 120,486.00 3,315,945.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 120,486.00 3,315,945.65 033 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,702,158.00 TOTAL WORK COMPLETED 120,486.00 3,665,945.65 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 25,000.00 -5,000.00 TOTAL 145,486.00 3,660,945.65 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 09/11/20 120 04/12/21 04/12/21 10/21/21 120 116 0 0 92% 100% PROGRESS IS SATISFACTORY SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/21