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 07/24/19 EST. NO. 003 TIME 01:51 PM R.E. NAME: SHAH, MRUDANG 03-0G9904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0005 1,019.68 E.W. @ F.A.(+) 062419 N 0008.0 0008 1,019.68 062719 N 0011.0 0009 997.50 062819 N 0012.0 0010 1,203.62 062919 N 0013.0 003 0001 -12,948.43 A.C. @ U.P.(-) 071819 N 001 0 004 0001 3,511.69 E.W. @ F.A.(+) 062919 N 0014.0 -5,196.26 TOTAL THIS ESTIMATE 3,680.64 TOTAL PREVIOUS ESTIMATE -1,515.62 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 07/24/19 EST. NO. 003 TIME 01:51 PM R.E. NAME: SHAH, MRUDANG 03-0G9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 01:51 PM ESTIMATE NO. 003 BID OPENING 10/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 07/24/19 LOCATION RERUN PROGRESS ESTIMATE 03-YOL-84-5.0/10.9 ----------------------- DESILVA GATES COSNTRUCTION IN YOLO COUNTY FROM N. COURTLAND RD 11555 DUBLIN BLVD. TO 0.4 MILES NORTH OF WILLOW POINT DUBLIN CA 94568 ROAD. FED. AID NO. N O N E CIR W/RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 500.0000 500.00 1.000 500 002 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.750 3,000 003 TRAFFIC CONTROL SYSTEM LS 430,000.0000 430,000.00 0.350 150,500.00 0.400 172,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.400 2,000.00 0.400 2,000 005 JOB SITE MANAGEMENT LS 500.0000 500.00 0.350 175.00 0.350 175 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 1.000 500 007 TEMPORARY CHECK DAM LF 90.0000 1,260.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,500.00 3.000 1,500.00 3.000 1,500 009 TEMPORARY FIBER ROLL LF 4.0000 12,000.00 1,721.000 6,884.00 1,721.000 6,884 010 TREATED WOOD WASTE LB 0.1000 894.00 0.000 0 011 ROADWAY EXCAVATION CY 300.0000 1,200.00 0.000 0 012 SHOULDER BACKING TON 35.0000 131,600.00 0.000 0 013 COLD IN-PLACE RECYCLING SQYD 6.5000 585,000.00 85,643.110 556,680.22 85,643.110 556,680 014 CEMENT (COLD IN-PLACE RECYCLING) TON 125.0000 27,500.00 102.000 12,750.00 102.000 12,750 015 EMULSIFIED RECYCLING AGENT (COLD TON 550.0000 473,000.00 559.730 307,851.50 559.730 307,851 IN-PLACE RECYCLING) 016 ASPHALTIC EMULSION (COLD IN-PLACE TON 600.0000 22,800.00 18.220 10,932.00 18.220 10,932 RECYCLING) 017 SAND COVER (COLD IN-PLACE RECYCLING) TON 90.0000 12,600.00 65.670 5,910.30 65.670 5,910 018 INTELLIGENT COMPACTION (COLD IN-PLACE LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 RECYCLING) 019 PREPAVING INERTIAL PROFILER LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000 020 PREPAVING GRINDING DAY EA 11,000.0000 187,000.00 0.000 0 021 INTELLIGENT COMPACTION LS 10,000.0000 10,000.00 0.000 0 022 HOT MIX ASPHALT (TYPE A) TON 88.0000 339,680.00 3,860.000 339,680.00 3,860.000 339,680 PROGRAM CAS145 PAGE 2 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 01:51 PM ESTIMATE NO. 003 BID OPENING 10/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR HOT MIX ASPHALT TON 200.0000 1,000.00 0.000 0 024 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 108.0000 2,030,400.00 0.000 0 025 DATA CORE LS 5,000.0000 5,000.00 0.000 0 026 TACK COAT TON 1.0000 94.00 14.140 14.14 14.140 14 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 123,500.00 24,700.000 123,500.00 24,700.000 123,500 028 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 4,500.00 0.000 0 029 REMOVE CONCRETE CURB (LF) LF 40.0000 2,080.00 0.000 0 030 ADJUST MONUMENT COVER TO GRADE EA 1,500.0000 1,500.00 0.000 0 031 DELINEATOR (CLASS 1) EA 40.0000 4,800.00 0.000 0 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 5,550.00 0.000 0 033 MILEPOST MARKER EA 40.0000 880.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 100.0000 200.00 0.000 0 035 RESET ROADSIDE SIGN EA 100.0000 100.00 0.000 0 036 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 38.0000 14,060.00 0.000 0 037 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 2,800.00 0.000 0 038 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 19,200.00 0.000 0 039 REMOVE GUARDRAIL LF 6.0000 4,080.00 0.000 0 040 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 5,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 1,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 35,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 134,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 TRAFFIC MONITORING STATION SYSTEM LS 40,000.0000 40,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 01:51 PM ESTIMATE NO. 003 BID OPENING 10/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,534,377.16 1,559,877.16 ADJUSTMENT OF COMPENSATION -12,948.43 -12,948.43 EXTRA WORK 7,752.17 11,432.81 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,529,180.90 1,558,361.54 048 MOBILIZATION LS 510,000.0000 510,000.00 0.950 484,500.00 0.950 484,500 ORIGINAL CONTRACT AMOUNT 5,208,718.00 TOTAL WORK COMPLETED 2,013,680.90 2,042,861.54 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,013,680.90 2,042,861.54 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 12/10/18 45 01/09/19 01/09/19 08/27/19 18 114 0 0 38% 40% PROGRESS IS SATISFACTORY SHAH, MRUDANG RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/19