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 07/24/20 EST. NO. 007 TIME 09:14 AM R.E. NAME: RAKESH CHANDER 03-0H4104 --------------------------------------------------------------------------- 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 07/24/20 EST. NO. 007 TIME 09:14 AM R.E. NAME: RAKESH CHANDER 03-0H4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H4104 TIME 09:14 AM ESTIMATE NO. 007 BID OPENING 06/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RAKESH CHANDER DATE OF THIS ESTIMATE 07/24/20 LOCATION PROGRESS ESTIMATE 03-BUT ----------------- TIM PAXIN'S PACIFIC EXCAVATION IN VARIOUS COUNTIES ON VARIOUS INC ROUTES AT VARIOUS LOCATIONS 9796 KENT STREET; ELK GROVE CA 95624 FED. AID NO. B1ST-000C(499)E REPAIR AND INSTALL PERMANENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.100 2,000.00 0.500 10,000 003 TIME-RELATED OVERHEAD (LS) LS 510,000.0000 510,000.00 0.110 56,100.00 0.110 56,100 004 DEVELOP WATER SUPPLY LS 23,000.0000 23,000.00 0.600 13,800.00 0.800 18,400 005 CONSTRUCTION AREA SIGNS LS 71,900.0000 71,900.00 0.330 23,727 006 TRAFFIC CONTROL SYSTEM LS 475,000.0000 475,000.00 0.300 142,500.00 0.400 190,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 60,000.0000 60,000.00 0.400 24,000.00 0.400 24,000 008 JOB SITE MANAGEMENT LS 15,300.0000 15,300.00 0.400 6,120.00 0.400 6,120 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 690.0000 690.00 1.000 690 010 TEMPORARY CHECK DAM LF 9.4500 28,350.00 3,230.000 30,523 011 TEMPORARY DRAINAGE INLET PROTECTION EA 146.0000 32,120.00 35.000 5,110 012 TEMPORARY FIBER ROLL LF 6.5000 15,015.00 2,140.000 13,910.00 2,140.000 13,910 013 STREET SWEEPING LS 23,000.0000 23,000.00 0.600 13,800.00 0.800 18,400 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 015 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 12,200.00 0.000 0 016 CLEARING AND GRUBBING (LS) LS 69,000.0000 69,000.00 0.600 41,400.00 0.800 55,200 017 ROADWAY EXCAVATION CY 250.0000 180,000.00 213.200 53,300.00 280.700 70,175 018 IMPORTED BORROW (CY) CY 300.0000 48,000.00 68.200 20,460.00 91.900 27,570 019 WOOD MULCH CY 69.0000 13,938.00 0.000 0 020 DRY SEED (SQFT) SQFT 0.3200 65,280.00 0.000 0 021 COMPOST (CY) CY 57.9000 73,533.00 0.000 0 022 CLASS 2 AGGREGATE BASE (CY) CY 300.0000 171,000.00 280.900 84,270.00 351.200 105,360 PROGRAM CAS145 PAGE 2 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H4104 TIME 09:14 AM ESTIMATE NO. 007 BID OPENING 06/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RAKESH CHANDER DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 440,000.00 199.500 199,500.00 251.300 251,300 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 50.0000 22,000.00 0.000 0 025 TACK COAT TON 4,000.0000 6,000.00 0.530 2,120.00 0.830 3,320 026 REMOVE ASPHALT CONCRETE DIKE LF 30.0000 12,000.00 100.000 3,000.00 100.000 3,000 027 RESET ROADSIDE SIGN EA 1,000.0000 1,000.00 0.000 0 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 8,354,347.0000 8,354,347.00 0.100 835,434.70 0.678 5,664,247 PROGRAM CAS145 PAGE 3 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H4104 TIME 09:14 AM ESTIMATE NO. 007 BID OPENING 06/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RAKESH CHANDER DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,511,714.70 6,578,452.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,511,714.70 6,578,452.77 029 MOBILIZATION LS 713,000.0000 713,000.00 1.000 713,000 ORIGINAL CONTRACT AMOUNT 11,458,973.00 TOTAL WORK COMPLETED 1,511,714.70 7,291,452.77 MATERIALS ON HAND ON SITE -543,912.46 162,158.54 DEDUCTIONS 0.00 0.00 TOTAL 967,802.24 7,453,611.31 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 08/15/19 170 11/13/19 11/13/19 03/02/21 18 151 0 0 64% 11% PROGRESS IS SATISFACTORY RAKESH CHANDER RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/20