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 09/19/23 EST. NO. 003 TIME 02:31 PM R.E. NAME: JAKE GARCIA 06-1E5804 --------------------------------------------------------------------------- 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 09/19/23 EST. NO. 003 TIME 02:31 PM R.E. NAME: JAKE GARCIA 06-1E5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON COMP HMA CO 3 -21,652.50 003 -21,652.50 -21,652.50 TOTAL DEDUCTIONS -21,652.50 -21,652.50 PROGRAM CAS145 PAGE 1 DATE 09/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E5804 TIME 02:31 PM ESTIMATE NO. 003 BID OPENING 03/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 09/19/23 LOCATION PROGRESS ESTIMATE 06-KER-43-9.0/15.7 ----------------- 06-KER-46-20.0/27.5 AMERICAN PAVEMENT SYSTEMS, KERN COUNTY NEAR WASCO ON ROUTE 43 FROM INC. 0.2 MILE SOUTH OF ROUTE 58 TO 0.5 MILE 1012 11TH STREET NORTH OF RIVERSIDE AVENUE AND ROUTE 46 MODESTO CA 95354 FROM 0.5 MILE WEST OF ROUTE 33 TO HOLLOWAY FED. AID NO. N O N E PRECOATED AGGREGATE (SEAL COAT), ASPHALT-R ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 140,000.00 10.000 40,000.00 35.000 140,000 003 CONSTRUCTION AREA SIGNS LS 63,750.0000 63,750.00 0.600 38,250 004 TRAFFIC CONTROL SYSTEM LS 470,000.0000 470,000.00 0.286 134,420.00 1.000 470,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,775.0000 12,425.00 1.000 1,775 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 75.0000 6,000.00 0.000 0 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.286 12,870.00 1.000 45,000 008 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 140.0000 9,800.00 0.000 0 009 JOB SITE MANAGEMENT LS 49,000.0000 49,000.00 0.286 14,014.00 1.000 49,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 60,500.00 93,272.000 46,636 STRIPE (HAZARDOUS WASTE) 012 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 5.0000 350.00 70.000 350 MARKING (HAZARDOUS WASTE) 013 SAND COVER (SEAL) TON 150.0000 91,500.00 24.420 3,663.00 538.150 80,722 014 ASPHALT-RUBBER BINDER TON 545.0000 436,000.00 137.490 74,932.05 665.550 362,724 015 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,000.0000 56,000.00 4.490 8,980.00 31.590 63,180 016 ASPHALTIC EMULSION (FLUSH COAT) TON 2,000.0000 104,000.00 10.470 20,940.00 66.870 133,740 017 CRACK TREATMENT LNMI 5,500.0000 82,500.00 18.300 100,650 018 PRECOATED AGGREGATE (SEAL COAT) TON 45.0000 234,000.00 852.740 38,373.30 4,172.540 187,764 019 HOT MIX ASPHALT (TYPE A) TON 250.0000 400,000.00 431.550 107,887.50 1,521.110 380,277 020 TACK COAT TON 2,200.0000 9,460.00 0.080 176.00 3.580 7,876 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.5000 48,950.00 3,606.600 19,836.30 11,877.600 65,326 022 REMOVE PAVEMENT MARKER EA 1.0000 5,170.00 4,620.000 4,620 PROGRAM CAS145 PAGE 2 DATE 09/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E5804 TIME 02:31 PM ESTIMATE NO. 003 BID OPENING 03/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 09/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 18,095.00 4,903.000 17,160.50 4,903.000 17,160 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.2500 6,625.00 401.750 5,323.19 401.750 5,323 (0.063"-UNFRAMED) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 3,520.00 232.000 2,552.00 232.000 2,552 (0.080"-UNFRAMED) 026 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 95.0000 8,740.00 72.000 6,840.00 72.000 6,840 POST 027 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.5000 39,050.00 7,179.000 39,484.50 7,179.000 39,484 WET NIGHT VISIBILITY) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 2,800.00 1,745.000 1,221.50 1,745.000 1,221 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 69,370.00 89,552.000 62,686.40 89,552.000 62,686 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 270,900.00 232,430.000 244,051.50 232,430.000 244,051 (ENHANCED WET NIGHT VISIBILITY) 031 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 7,065.00 3,310.000 4,965.00 3,310.000 4,965 (ENHANCED WET NIGHT VISIBILITY) 032 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 5,240.00 3,000.000 6,000.00 3,000.000 6,000 (ENHANCED WET NIGHT VISIBILITY) 033 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 69,600.00 161,586.000 64,634 034 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 14,000.00 6,300.000 12,600 035 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 036 MODIFYING TRAFFIC MONITORING STATIONS LS 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000 PROGRAM CAS145 PAGE 3 DATE 09/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E5804 TIME 02:31 PM ESTIMATE NO. 003 BID OPENING 03/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: JAKE GARCIA DATE OF THIS ESTIMATE 09/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 891,376.74 2,675,411.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 891,376.74 2,675,411.84 ORIGINAL CONTRACT AMOUNT 2,869,410.00 TOTAL WORK COMPLETED 891,376.74 2,675,411.84 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -21,652.50 -21,652.50 TOTAL 869,724.24 2,653,759.34 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 05/22/23 35 07/17/23 07/17/23 09/28/23 35 12 0 0 92% 100% PROGRESS IS SATISFACTORY JAKE GARCIA RESIDENT ENGINEER