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 07/21/23 EST. NO. 004 TIME 03:44 PM R.E. NAME: RICK MOBERLY, P.E. 09-379304 --------------------------------------------------------------------------- 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 07/21/23 EST. NO. 004 TIME 03:44 PM R.E. NAME: RICK MOBERLY, P.E. 09-379304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 004 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 07/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-379304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RICK MOBERLY, P.E. DATE OF THIS ESTIMATE 07/21/23 LOCATION RERUN PROGRESS ESTIMATE 09-INY-127-21.0/34.5 ----------------------- 09-INY-127-41.8/49.4 HAT CREEK CONSTRUCTION & INYO COUNTY NEAR SHOSHONE FROM 4.6 MILES MATERIALS, INC. NORTH OF ROUTE 178 WEST TO 7.6 MILES SOUTH 24339 STATE HWY 89 N. OF ROUTE 190 AND FROM 0.3 MILE SOUTH OF BURNEY CA 96013 ROUTE 190 TO NEVADA STATE LINE FED. AID NO. CSTP-P127(3)E PARTIAL DEPTH RECYCLE AND HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 275,000.00 24.000 60,000.00 76.000 190,000 003 CONSTRUCTION AREA SIGNS LS 14,200.0000 14,200.00 0.750 10,650 004 TRAFFIC CONTROL SYSTEM LS 711,454.0000 711,454.00 0.090 64,030.86 1.000 711,454 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1800 80,100.00 477,698.000 85,985 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.5000 10,370.00 260.000 7,930 SYSTEM DAY 007 PORTABLE FLASHING BEACONS (EA) EA 810.0000 4,860.00 6.000 4,860 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,500.0000 36,000.00 8.000 36,000 009 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,500.0000 14,000.00 0.000 0 SYSTEM 010 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 35.5000 12,070.00 340.000 12,070 011 JOB SITE MANAGEMENT LS 28,000.0000 28,000.00 0.820 22,960 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 1.000 850 013 TEMPORARY FIBER ROLL LF 21.5000 430.00 0.000 0 014 STREET SWEEPING LS 165,000.0000 165,000.00 0.100 16,500.00 1.000 165,000 015 TREATED WOOD WASTE LB 0.3000 2,427.00 7,484.000 2,245.20 7,484.000 2,245 016 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 1,130.0000 47,460.00 42.000 47,460 017 SHOULDER BACKING TON 55.0000 715,000.00 11,198.750 615,931 018 PARTIAL DEPTH RECYCLING (EMULSIFIED SQYD 8.0000 2,624,000.00 328,000.000 2,624,000 ASPHALT) 019 CEMENT (PARTIAL DEPTH RECYCLING) TON 275.0000 173,250.00 345.990 95,147 020 RECYCLING AGENT (PARTIAL DEPTH TON 900.0000 1,557,000.00 1,620.260 1,458,234 RECYCLING) 021 ASPHALTIC EMULSION (PARTIAL DEPTH TON 650.0000 117,000.00 80.750 52,487 RECYCLING) 022 SAND COVER (PARTIAL DEPTH RECYCLING) TON 75.0000 37,500.00 322.700 24,202 PROGRAM CAS145 PAGE 2 DATE 07/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-379304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RICK MOBERLY, P.E. DATE OF THIS ESTIMATE 07/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 127.0000 7,454,900.00 58,395.020 7,416,167 024 DATA CORE LS 2,750.0000 2,750.00 1.000 2,750 025 TACK COAT TON 5,000.0000 150,000.00 111.925 559,625 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4000 43,208.00 9,772.560 42,999 027 OBJECT MARKER (TYPE K-2) EA 75.0000 150.00 2.000 150.00 2.000 150 028 REMOVE MARKER EA 150.0000 300.00 0.000 0 029 REMOVE ROADSIDE SIGN EA 275.0000 14,575.00 53.000 14,575.00 53.000 14,575 030 SALVAGE ROADSIDE SIGN (TURNABLE METAL EA 350.0000 3,500.00 10.000 3,500.00 10.000 3,500 POST) 031 ROADSIDE SIGN (TURNABLE METAL POST) EA 5,575.0000 55,750.00 10.000 55,750.00 10.000 55,750 032 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 46.0000 14,720.00 224.000 10,304.00 224.000 10,304 033 FURNISH LAMINATED PANEL SIGN (2 SQFT 66.0000 21,120.00 0.000 0 1/2"-TYPE B) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 5,250.00 258.650 4,526.38 258.650 4,526 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 5,270.00 300.000 5,100.00 300.000 5,100 (0.080"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 3,640.00 128.000 3,584.00 128.000 3,584 (0.080"-FRAMED) 037 ROADSIDE SIGN - ONE POST EA 425.0000 13,600.00 30.000 12,750.00 30.000 12,750 038 ROADSIDE SIGN - TWO POST EA 850.0000 5,950.00 6.000 5,100.00 6.000 5,100 039 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 300.0000 2,400.00 8.000 2,400.00 8.000 2,400 POST 040 FURNISH LAMINATED WOOD POST (TYPE M) EA 1,900.0000 15,200.00 8.000 15,200.00 8.000 15,200 041 INSTALL ROADSIDE SIGN (LAMINATED WOOD EA 2,750.0000 13,750.00 3.000 8,250.00 3.000 8,250 BOX POST) 042 FURNISH LAMINATED WOOD BOX POST (TYPE L) EA 2,100.0000 4,200.00 2.000 4,200.00 2.000 4,200 043 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 10.0000 1,200.00 118.000 1,180.00 118.000 1,180 WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5200 53,040.00 83,007.000 43,163.64 83,007.000 43,163 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8200 219,760.00 227,836.000 186,825.52 227,836.000 186,825 (ENHANCED WET NIGHT VISIBILITY) 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 700.0000 700.00 1.000 700 SYSTEM ELEMENTS DURING CONSTRUCTION 047 MODIFYING TRAFFIC MONITORING STATIONS LS 6,000.0000 6,000.00 1.000 6,000 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-379304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RICK MOBERLY, P.E. DATE OF THIS ESTIMATE 07/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 18,000.00 1.500 9,000 050 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS PROGRAM CAS145 PAGE 4 DATE 07/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-379304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RICK MOBERLY, P.E. DATE OF THIS ESTIMATE 07/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 519,334.60 14,582,267.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 124,000.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 519,334.60 14,706,267.68 051 MOBILIZATION LS 650,000.0000 650,000.00 1.000 650,000 ORIGINAL CONTRACT AMOUNT 15,409,904.00 TOTAL WORK COMPLETED 519,334.60 15,356,267.68 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 514,334.60 15,351,267.68 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 02/15/23 110 04/03/23 04/03/23 09/08/23 75 2 0 0 96% 68% PROGRESS IS SATISFACTORY RICK MOBERLY, P.E. RESIDENT ENGINEER