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 04/19/19 EST. NO. 001 TIME 09:24 AM R.E. NAME: OLGUIN, JORGE 03-0H5804 --------------------------------------------------------------------------- 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 04/19/19 EST. NO. 001 TIME 09:24 AM R.E. NAME: OLGUIN, JORGE 03-0H5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 LOCATION PROGRESS ESTIMATE 03-SAC-50-3.5/3.5 ----------------- VINTAGE PAVING COMPANY, INC IN SACRAMENTO COUNTY IN SACRAMENTO 119 MAIN ST AT HORNET DRIVE WINTERS CA 95694 FED. AID NO. N O N E RECONSTRUCT, WIDEN AND SIGNALIZE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 4,470.0000 4,470.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 79,000.0000 79,000.00 0.000 0 004 TYPE III BARRICADE EA 65.0000 520.00 0.000 0 005 PLASTIC TRAFFIC DRUMS EA 55.0000 660.00 0.000 0 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.000 0 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 010 TEMPORARY CHECK DAM LF 10.3400 620.40 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 229.9400 689.82 0.000 0 012 TEMPORARY FIBER ROLL LF 2.8300 1,415.00 0.000 0 013 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 2,500.00 0.000 0 014 STREET SWEEPING LS 9,999.0000 9,999.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 750.0000 750.00 0.000 0 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 190.00 0.000 0 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 1.0000 140.00 0.000 0 018 REMOVE CONCRETE (CY) CY 200.0000 10,000.00 0.000 0 019 TEMPORARY HIGH-VISIBILITY FENCE LF 6.0300 3,859.20 0.000 0 020 CLEARING AND GRUBBING (LS) LS 45,000.0000 45,000.00 0.000 0 021 ROADWAY EXCAVATION CY 100.0000 128,000.00 0.000 0 022 IMPORTED BORROW (CY) CY 50.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SOIL AMENDMENT CY 295.0000 295.00 0.000 0 024 PACKET FERTILIZER EA 0.4000 25.60 0.000 0 025 SLOW-RELEASE FERTILIZER LB 19.0000 34.20 0.000 0 026 PLANT (GROUP A) EA 19.5000 273.00 0.000 0 027 PLANT (GROUP U) EA 162.5000 1,950.00 0.000 0 028 MAINTAIN EXISTING PLANTED AREAS LS 6,750.0000 6,750.00 0.000 0 029 PLANT ESTABLISHMENT WORK LS 4,665.0000 4,665.00 0.000 0 030 DECOMPOSED GRANITE SQFT 4.3800 12,088.80 0.000 0 031 WOOD MULCH CY 57.0000 7,410.00 0.000 0 032 EDGING LF 10.0000 2,600.00 0.000 0 033 CHECK AND TEST EXISTING IRRIGATION LS 2,650.0000 2,650.00 0.000 0 FACILITIES 034 OPERATE EXISTING IRRIGATION FACILITIES LS 675.0000 675.00 0.000 0 035 REMOVE IRRIGATION FACILITY LS 8,200.0000 8,200.00 0.000 0 036 CONTROL AND NEUTRAL CONDUCTORS LS 3,200.0000 3,200.00 0.000 0 (ARMOR-CLAD) 037 1" REMOTE CONTROL VALVE EA 490.0000 980.00 0.000 0 038 1 1/2" WYE STRAINER ASSEMBLY EA 550.0000 550.00 0.000 0 039 RISER SPRINKLER ASSEMBLY EA 25.5000 1,300.50 0.000 0 040 2" GATE VALVE EA 345.0000 690.00 0.000 0 041 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.8500 6,006.00 0.000 0 (F) LINE) 042 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 275.00 0.000 0 (F) (SUPPLY LINE) 043 2" PLASTIC PIPE (CLASS 315) LF 7.0000 2,940.00 0.000 0 (F) (SUPPLY LINE) 044 BALL VALVE EA 326.0000 326.00 0.000 0 045 8" CORRUGATED HIGH DENSITY LF 33.0000 1,782.00 0.000 0 POLYETHYLENE PIPE CONDUIT 046 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 1,350.00 0.000 0 047 BONDED FIBER MATRIX (SQFT) SQFT 0.4000 8,320.00 0.000 0 048 COMPOST (CY) CY 82.6900 9,095.90 0.000 0 049 INCORPORATE MATERIALS SQFT 0.2300 2,040.10 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 85,000.00 0.000 0 051 HOT MIX ASPHALT (TYPE A) TON 95.0000 72,200.00 0.000 0 052 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 14.0000 5,460.00 0.000 0 053 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 19.0000 950.00 0.000 0 054 TACK COAT TON 600.0000 180.00 0.000 0 055 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 110.0000 3,300.00 0.000 0 056 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.0000 2,280.00 0.000 0 057 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 18,000.00 0.000 0 (F) 058 18" ALTERNATIVE PIPE CULVERT LF 170.0000 25,500.00 0.000 0 059 24" ALTERNATIVE PIPE CULVERT LF 225.0000 6,300.00 0.000 0 060 DRAINAGE INLET MARKER EA 50.0000 150.00 0.000 0 061 18" ALTERNATIVE FLARED END SECTION EA 225.0000 225.00 0.000 0 062 24" ALTERNATIVE FLARED END SECTION EA 250.0000 250.00 0.000 0 063 REMOVE CULVERT (LF) LF 30.0000 2,580.00 0.000 0 064 REMOVE INLET EA 1,300.0000 2,600.00 0.000 0 065 REMOVE CONCRETE FLARED END SECTION (EA) EA 500.0000 1,000.00 0.000 0 066 MODIFY INLET EA 2,500.0000 2,500.00 0.000 0 067 CONCRETE (CONCRETE APRON) CY 1,075.0000 860.00 0.000 0 068 DETECTABLE WARNING SURFACE SQFT 20.0000 1,140.00 0.000 0 069 MINOR CONCRETE (TEXTURED PAVING) CY 1,100.0000 22,000.00 0.000 0 070 MINOR CONCRETE (CURB, SIDEWALK AND CY 700.0000 26,600.00 0.000 0 CURB RAMP) 071 MISCELLANEOUS IRON AND STEEL LB 2.2000 2,477.20 0.000 0 (F) 072 DELINEATOR (CLASS 1) EA 33.2500 465.50 0.000 0 073 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 460.00 0.000 0 074 MARKER (CULVERT) EA 41.0000 246.00 0.000 0 075 OBJECT MARKER (TYPE K-2) EA 60.0000 60.00 0.000 0 076 REMOVE ROADSIDE SIGN EA 110.0000 880.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE ROADSIDE SIGN PANEL EA 65.0000 130.00 0.000 0 078 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.6600 458.38 0.000 0 (0.063"-UNFRAMED) 080 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.6600 612.80 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 081 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2000 156.80 0.000 0 (0.080"-UNFRAMED) 082 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.2000 262.40 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 083 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.4400 411.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 084 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.1500 581.00 0.000 0 085 ROADSIDE SIGN - ONE POST EA 195.0000 1,560.00 0.000 0 086 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 0.000 0 087 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 85.0000 765.00 0.000 0 METHOD) 088 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 200.00 0.000 0 EXISTING POST 089 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 183.0000 9,150.00 0.000 0 090 TRANSITION RAILING (TYPE WB-31) EA 2,000.0000 2,000.00 0.000 0 091 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 092 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 3,420.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 093 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 45.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 094 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 540.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 095 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 71.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY (BROKEN 17-7) 096 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,840.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 097 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 098 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 840.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 170.00 0.000 0 100 CLOSED CIRCUIT TELEVISION SYSTEM LS 18,000.0000 18,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 101 MODIFYING EXISTING ELECTRICAL SYSTEM LS 300,000.0000 300,000.00 0.000 0 102 LOCATING UNDERGROUND FACILITIES LS 5,000.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5804 TIME 09:24 AM ESTIMATE NO. 001 BID OPENING 01/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OLGUIN, JORGE DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,200.00 1,200.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,200.00 1,200.00 103 MOBILIZATION LS 100,000.0000 100,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,136,512.60 TOTAL WORK COMPLETED 1,200.00 1,200.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,200.00 1,200.00 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 03/04/19 175 04/09/19 04/09/19 12/10/19 0 0 0 0 0% 0% PROGRESS IS SATISFACTORY OLGUIN, JORGE RESIDENT ENGINEER PROGRAM CAS145 DATE 04/19/19