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 09/27/19 EST. NO. 005 TIME 11:04 AM 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 0006 1,019.68 E.W. @ F.A.(+) 062519 N 0009.0 0007 1,148.12 062619 N 0010.0 0020 763.24 071719 N 0024.0 0021 1,308.39 072219 N 0025.0 0023 1,202.37 072419 N 0027.0 0024 973.15 072519 N 0028.0 0025 1,705.84 072619 N 0029.0 0026 1,035.59 072919 N 0030.0 0027 983.10 073019 N 0031.0 0029 1,140.54 080119 N 0033.0 0030 1,043.34 080219 N 0034.0 0031 695.92 070819 N 0037.0 0032 467.02 070919 N 0038.0 0033 467.02 071019 N 0039.0 0034 698.62 071819 N 0040.0 0035 621.98 081619 N 0041.0 0036 609.51 081519 N 0042.0 0037 1,110.51 080519 N 0047.0 0038 795.64 080819 N 0050.0 0039 795.64 080919 N 0051.0 0040 254.65 081219 N 0052.0 0041 254.65 081319 N 0053.0 0042 603.86 082119 N 0054.0 0043 528.39 082319 N 0055.0 0044 795.64 080619 N 0048.0 0045 795.64 080719 N 0049.0 002 0002 1,200.00 E.W. @ F.A.(+) 072319 N 0035.0 004 0002 3,053.64 E.W. @ F.A.(+) 062919 N 0014.1 0003 116.63 061919 N 0036.0 007 0001 -21,600.00 A.C. @ L.S.(-) 091619 N 50 0 4,588.32 TOTAL THIS ESTIMATE -47,729.01 TOTAL PREVIOUS ESTIMATE -43,140.69 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 09/27/19 EST. NO. 005 TIME 11:04 AM 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 09/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 11:04 AM ESTIMATE NO. 005 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 08/27/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 09/27/19 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.250 1,000.00 1.000 4,000 003 TRAFFIC CONTROL SYSTEM LS 430,000.0000 430,000.00 0.100 43,000.00 1.000 430,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.050 250.00 1.000 5,000 005 JOB SITE MANAGEMENT LS 500.0000 500.00 0.100 50.00 1.000 500 006 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 1,500 009 TEMPORARY FIBER ROLL LF 4.0000 12,000.00 2,791.000 11,164 010 TREATED WOOD WASTE LB 0.1000 894.00 8,940.000 894 011 ROADWAY EXCAVATION CY 300.0000 1,200.00 4.000 1,200 012 SHOULDER BACKING TON 35.0000 131,600.00 1,308.000 45,780 013 COLD IN-PLACE RECYCLING SQYD 6.5000 585,000.00 90,150.640 585,979 014 CEMENT (COLD IN-PLACE RECYCLING) TON 125.0000 27,500.00 107.360 13,420 015 EMULSIFIED RECYCLING AGENT (COLD TON 550.0000 473,000.00 589.190 324,054 IN-PLACE RECYCLING) 016 ASPHALTIC EMULSION (COLD IN-PLACE TON 600.0000 22,800.00 35.520 21,312 RECYCLING) 017 SAND COVER (COLD IN-PLACE RECYCLING) TON 90.0000 12,600.00 116.210 10,458 018 INTELLIGENT COMPACTION (COLD IN-PLACE LS 10,000.0000 10,000.00 1.000 10,000 RECYCLING) 019 PREPAVING INERTIAL PROFILER LS 6,000.0000 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 1.000 10,000 022 HOT MIX ASPHALT (TYPE A) TON 88.0000 339,680.00 6,536.430 575,205 PROGRAM CAS145 PAGE 2 DATE 09/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 11:04 AM ESTIMATE NO. 005 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 08/27/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 09/27/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 800.00 4.000 800 024 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 108.0000 2,030,400.00 2,267.670 244,908.36 17,230.580 1,860,902 025 DATA CORE LS 5,000.0000 5,000.00 1.000 5,000 026 TACK COAT TON 1.0000 94.00 54.110 54 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 123,500.00 35,617.000 178,085 028 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 4,500.00 1.000 1,500.00 1.000 1,500 029 REMOVE CONCRETE CURB (LF) LF 40.0000 2,080.00 52.000 2,080 030 ADJUST MONUMENT COVER TO GRADE EA 1,500.0000 1,500.00 0.000 0 031 DELINEATOR (CLASS 1) EA 40.0000 4,800.00 120.000 4,800 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 5,550.00 1,819.000 5,457 033 MILEPOST MARKER EA 40.0000 880.00 22.000 880 034 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200.00 2.000 200 035 RESET ROADSIDE SIGN EA 100.0000 100.00 0.000 0 036 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 38.0000 14,060.00 362.500 13,775 037 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 2,800.00 4.000 2,800 038 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 19,200.00 6.000 19,200 039 REMOVE GUARDRAIL LF 6.0000 4,080.00 679.200 4,075 040 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 5,000.00 796.000 3,980 (ENHANCED WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 1,080.00 1,880.000 1,128 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 35,520.00 44,500.000 26,700 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 300.00 258.000 258 (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 134,000.00 126,831.000 126,831 (ENHANCED WET NIGHT VISIBILITY) 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 440.00 163.000 163 (ENHANCED WET NIGHT VISIBILITY) 047 TRAFFIC MONITORING STATION SYSTEM LS 40,000.0000 40,000.00 0.800 32,000.00 1.000 40,000 PROGRAM CAS145 PAGE 3 DATE 09/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9904 TIME 11:04 AM ESTIMATE NO. 005 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 08/27/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 09/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 323,708.36 4,356,137.35 ADJUSTMENT OF COMPENSATION -21,600.00 -92,487.51 EXTRA WORK 26,188.32 49,346.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 328,296.68 4,312,996.66 048 MOBILIZATION LS 510,000.0000 510,000.00 1.000 510,000 ORIGINAL CONTRACT AMOUNT 5,208,718.00 TOTAL WORK COMPLETED 328,296.68 4,822,996.66 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 328,296.68 4,822,996.66 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/10/18 45 01/09/19 01/09/19 08/27/19 45 114 0 0 100% 100% SHAH, MRUDANG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/27/19