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 07/28/22 EST. NO. 001 TIME 11:50 AM R.E. NAME: 06-0W9904 --------------------------------------------------------------------------- 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 07/28/22 EST. NO. 001 TIME 11:50 AM R.E. NAME: 06-0W9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W9904 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: DATE OF THIS ESTIMATE 07/28/22 LOCATION RERUN PROGRESS ESTIMATE 06-KER-204-2.8/ .0 ----------------------- GRIFFITH COMPANY IN KERN COUNTY IN BAKERSFIELD ON 1128 CARRIER PARKWAY AVE; SR-204 AT 8TH STREET BAKERSFIELD CA 93308 FED. AID NO. HSST-P204(6)E INSTALL HYBRID PEDESTRIAN BEACON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,150.0000 74,750.00 22.000 25,300.00 22.000 25,300 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.700 3,150.00 0.700 3,150 004 TRAFFIC CONTROL SYSTEM LS 210,000.0000 210,000.00 0.340 71,400.00 0.340 71,400 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 4,250.0000 4,250.00 0.340 1,445.00 0.340 1,445 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,250.0000 13,250.00 0.340 4,505.00 0.340 4,505 007 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.340 7,480.00 0.340 7,480 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 0.750 487.50 0.750 487 009 TEMPORARY DRAINAGE INLET PROTECTION EA 775.0000 2,325.00 1.000 775.00 1.000 775 010 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.340 680.00 0.340 680 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 55.0000 1,980.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 1.5000 1,530.00 0.000 0 013 REMOVE CONCRETE (CY) CY 390.0000 14,040.00 36.000 14,040.00 36.000 14,040 014 ROADWAY EXCAVATION CY 480.0000 52,800.00 110.000 52,800.00 110.000 52,800 015 CLASS 2 AGGREGATE BASE (CY) CY 680.0000 17,000.00 25.000 17,000.00 25.000 17,000 016 HOT MIX ASPHALT (TYPE A) TON 380.0000 17,860.00 62.000 23,560.00 62.000 23,560 017 PLACE HOT MIX ASPHALT SQYD 10.0000 580.00 0.000 0 (MISCELLANEOUS AREA) 018 HOT MIX ASPHALT-OPEN GRADED TON 220.0000 112,200.00 0.000 0 (BONDED WEARING COURSE) 019 TACK COAT TON 1,145.0000 4,580.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 14,740.00 0.000 0 021 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,600.0000 23,400.00 9.000 23,400.00 9.000 23,400 (F) 022 PEDESTRIAN BARRICADE (MOD) LF 485.0000 11,640.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W9904 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: DATE OF THIS ESTIMATE 07/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRESS REDUCING SLAB CY 790.0000 15,800.00 20.000 15,800.00 20.000 15,800 (F) 024 18" REINFORCED CONCRETE PIPE LF 295.0000 26,550.00 90.000 26,550.00 90.000 26,550 025 REMOVE CULVERT (LF) LF 170.0000 5,780.00 34.000 5,780.00 34.000 5,780 026 REMOVE INLET EA 5,675.0000 5,675.00 1.000 5,675.00 1.000 5,675 027 ADJUST INLET EA 4,150.0000 4,150.00 0.000 0 028 DETECTABLE WARNING SURFACE SQFT 30.0000 2,700.00 0.000 0 029 MINOR CONCRETE (MISCELLANEOUS CY 635.0000 29,210.00 28.300 17,970.50 28.300 17,970 CONSTRUCTION) 030 MINOR CONCRETE (TEXTURED PAVING) CY 1,350.0000 6,750.00 0.000 0 031 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 595.0000 4,760.00 8.000 4,760.00 8.000 4,760 032 MISCELLANEOUS IRON AND STEEL LB 20.0000 26,960.00 910.000 18,200.00 910.000 18,200 (F) 033 ADJUST ACCESS BOX (UTILITY) EA 2,850.0000 2,850.00 0.000 0 034 LOWER AND RAISE FRAME AND COVER EA 3,500.0000 3,500.00 0.000 0 (UTILITY) 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 385.00 0.000 0 036 REMOVE ROADSIDE SIGN EA 175.0000 1,050.00 0.000 0 037 REMOVE ROADSIDE SIGN PANEL EA 75.0000 225.00 0.000 0 038 RELOCATE ROADSIDE SIGN EA 350.0000 350.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 1,595.00 0.000 0 (0.063"-UNFRAMED) 040 ROADSIDE SIGN - ONE POST EA 475.0000 3,325.00 0.000 0 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 1,200.00 0.000 0 METHOD) 042 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 350.0000 700.00 0.000 0 043 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 5,670.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.2500 9,977.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 153.75 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 55.0000 825.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.340 510.00 0.340 510 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W9904 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: DATE OF THIS ESTIMATE 07/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 PEDESTRIAN HYBRID BEACON SYSTEMS LS 220,000.0000 220,000.00 0.275 60,500.00 0.275 60,500 050 MODIFYING LIGHTING SYSTEMS LS 92,000.0000 92,000.00 0.249 22,908.00 0.249 22,908 PROGRAM CAS145 PAGE 4 DATE 07/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W9904 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: DATE OF THIS ESTIMATE 07/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 426,176.00 426,176.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 426,176.00 426,176.00 051 MOBILIZATION LS 73,854.7500 73,854.75 0.950 70,162.01 0.950 70,162 ORIGINAL CONTRACT AMOUNT 1,155,511.00 TOTAL WORK COMPLETED 496,338.01 496,338.01 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 496,338.01 496,338.01 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 05/20/22 65 00/00/00 00/00/00 09/20/22 22 5 0 0 43% 34% PROGRESS IS SATISFACTORY RESIDENT ENGINEER