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 07/22/22 EST. NO. 003 TIME 04:08 PM R.E. NAME: ROBERT DECKER 06-0X3504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 2,700.00 E.W. @ F.A.(+) 040722 N 0001.0 0002 300.00 053122 N 0002.0 0003 500.00 061022 N 0003.0 3,500.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,500.00 TOTAL TO DATE 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 07/22/22 EST. NO. 003 TIME 04:08 PM R.E. NAME: ROBERT DECKER 06-0X3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM APRIL -10,000.00 001 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -5,000.00 002 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X3504 TIME 04:08 PM ESTIMATE NO. 003 BID OPENING 09/15/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 07/22/22 LOCATION PROGRESS ESTIMATE 06-KER-58-6.0/15.4 ----------------- GRANITE CONSTRUCTION COMPANY NEAR MCKITTRICK FROM SAN LUIS 3005 JAMES ROAD OBISPO COUNTY LINE TO JCT. ROUTE 33 BAKERSFIELD CA 93308 FED. AID NO. N O N 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 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 150,000.00 19.000 38,000.00 61.000 122,000 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.070 560.00 0.840 6,720 004 TRAFFIC CONTROL SYSTEM LS 210,000.0000 210,000.00 0.250 52,500.00 0.810 170,100 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.250 2,000.00 0.810 6,480 006 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 160.0000 22,400.00 38.000 6,080.00 122.000 19,520 DAY 007 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.250 875.00 0.810 2,835 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 009 TEMPORARY FIBER ROLL LF 7.0000 4,900.00 700.000 4,900.00 700.000 4,900 010 TEMPORARY GRAVEL BAG BERM LF 60.0000 8,400.00 140.000 8,400.00 140.000 8,400 011 STREET SWEEPING LS 40,000.0000 40,000.00 0.250 10,000.00 0.810 32,400 012 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 013 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 150.0000 1,500.00 0.000 0 014 WATER QUALITY MONITORING REPORT EA 500.0000 1,000.00 0.000 0 015 WATER QUALITY ANNUAL REPORT EA 1,000.0000 1,000.00 0.000 0 016 TEMPORARY CREEK DIVERSION SYSTEMS LS 10,000.0000 10,000.00 1.000 10,000 017 TREATED WOOD WASTE LB 1.5000 4,725.00 0.000 0 018 TEMPORARY FENCE (TYPE ERTEC) LF 14.0000 65,660.00 1,487.750 20,828.50 4,690.000 65,660 019 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.200 3,000.00 1.000 15,000 020 SHOULDER BACKING TON 55.0000 184,800.00 3,421.000 188,155.00 3,421.000 188,155 021 DRY SEED (SQFT) SQFT 0.5000 2,385.00 4,770.000 2,385.00 4,770.000 2,385 022 HOT MIX ASPHALT TON 84.0000 2,217,600.00 1,019.980 85,678.32 20,391.980 1,712,926 (TYPE A, STATISTICAL PAY FACTOR) PROGRAM CAS145 PAGE 2 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X3504 TIME 04:08 PM ESTIMATE NO. 003 BID OPENING 09/15/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,060,000.00 8,334.590 833,459.00 8,679.970 867,997 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 89.0000 5,340.00 60.000 5,340.00 60.000 5,340 025 TACK COAT TON 350.0000 29,050.00 22.550 7,892.50 60.390 21,136 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.7000 109,900.00 129,434.000 90,603 027 BAR REINFORCING STEEL LB 4.0000 892.00 223.000 892 (F) 028 CONCRETE BACKFILL (PIPE TRENCH) CY 250.0000 22,000.00 88.000 22,000 (F) 029 18" REINFORCED CONCRETE PIPE LF 250.0000 23,250.00 88.000 22,000 030 24" REINFORCED CONCRETE PIPE LF 260.0000 78,000.00 290.500 75,530 031 72" REINFORCED CONCRETE PIPE LF 750.0000 45,000.00 60.000 45,000 032 18" CONCRETE FLARED END SECTION EA 1,400.0000 5,600.00 4.000 5,600 033 24" CONCRETE FLARED END SECTION EA 2,000.0000 20,000.00 10.000 20,000 034 REMOVE HEADWALL EA 2,200.0000 6,600.00 3.000 6,600 035 MINOR CONCRETE (INVERT PAVING) CY 2,200.0000 28,600.00 0.000 0 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 16,950.00 0.000 0 037 MARKER (CULVERT) EA 125.0000 1,125.00 0.000 0 038 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 4,000.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 2,530.00 0.000 0 (0.063"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 972.00 0.000 0 (0.080"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 3,420.00 0.000 0 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 450.0000 17,100.00 0.000 0 043 ROADSIDE SIGN - TWO POST EA 1,250.0000 3,750.00 0.000 0 044 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 1,620.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 125.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 10,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 108,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 12" RUMBLE STRIP STA 25.0000 12,500.00 500.000 12,500.00 500.000 12,500 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X3504 TIME 04:08 PM ESTIMATE NO. 003 BID OPENING 09/15/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 TRAFFIC MONITORING STATION SYSTEM LS 33,000.0000 33,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X3504 TIME 04:08 PM ESTIMATE NO. 003 BID OPENING 09/15/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,282,553.32 3,567,280.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,500.00 3,500.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,286,053.32 3,570,780.62 050 MOBILIZATION LS 271,000.0000 271,000.00 0.050 13,550.00 1.000 271,000 ORIGINAL CONTRACT AMOUNT 4,884,794.00 TOTAL WORK COMPLETED 1,299,603.32 3,841,780.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -15,000.00 TOTAL 1,299,603.32 3,826,780.62 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 10/07/21 75 04/15/22 04/15/22 08/03/22 69 2 0 0 78% 92% PROGRESS IS SATISFACTORY ROBERT DECKER RESIDENT ENGINEER