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 08/23/19 EST. NO. 002 TIME 03:26 PM R.E. NAME: SHAH, MRUDANG 03-3F1304 --------------------------------------------------------------------------- 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 08/23/19 EST. NO. 002 TIME 03:26 PM R.E. NAME: SHAH, MRUDANG 03-3F1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/19 -2,000.00 001 0.00 -2,000.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 03:26 PM ESTIMATE NO. 002 BID OPENING 08/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 08/23/19 LOCATION PROGRESS ESTIMATE 03-YUB-70-R7.4/R13.5 ----------------- QUIMU CONTRACTING INC, IN EL DORADO, PLACER, SACRAMENTO, PO BOX 1177 AND YUBA COUNTIES AT VARIOUS DIXON CA 95620 LOCATIONS FED. AID NO. ACNH-000C(474) E ADA CURB RAMPS, UPDATE PEDESTRIAN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.500 10,000 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.280 42,000.00 0.630 94,500 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 75,000.0000 75,000.00 0.280 21,000.00 0.630 47,250 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.280 5,600.00 0.630 12,600 006 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.280 14,000.00 0.630 31,500 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 008 STREET SWEEPING LS 25,000.0000 25,000.00 0.280 7,000.00 0.630 15,750 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.350 525 010 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 011 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.500 25,000 012 ROADWAY EXCAVATION CY 100.0000 2,600.00 58.790 5,879.00 100.890 10,089 013 ROADWAY EXCAVATION CY 150.0000 450.00 0.000 0 (NATURALLY OCCURRING ASBESTOS) 014 IMPORTED BORROW (CY) CY 150.0000 2,250.00 0.000 0 015 WOOD MULCH CY 75.0000 2,850.00 0.000 0 016 FIBER ROLLS LF 5.0000 1,750.00 0.000 0 017 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 11,850.00 44.560 6,684.00 78.950 11,842 018 MINOR HOT MIX ASPHALT TON 800.0000 51,200.00 31.700 25,360.00 58.700 46,960 019 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.0000 625.00 0.000 0 020 REMOVE PEDESTRIAN BARRICADE EA 100.0000 100.00 0.000 0 021 PEDESTRIAN BARRICADE EA 700.0000 700.00 0.000 0 022 ADJUST UTILITY COVER TO GRADE EA 500.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 03:26 PM ESTIMATE NO. 002 BID OPENING 08/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFY INLET EA 5,000.0000 15,000.00 0.000 0 024 DETECTABLE WARNING SURFACE SQFT 45.0000 49,500.00 402.850 18,128.25 736.750 33,153 025 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,750.0000 192,500.00 99.000 173,250.00 174.000 304,500 CURB RAMP) 026 REMOVE CONCRETE CURB (LF) LF 10.0000 11,300.00 628.170 6,281.70 1,129.670 11,296 027 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 72.0000 41,760.00 345.300 24,861.60 651.780 46,928 028 PRE/POST CONSTRUCTION SURVEYS EA 875.0000 42,000.00 0.000 0 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 130.00 0.000 0 030 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 2,500.00 0.000 0 031 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 1,000.00 0.000 0 032 REMOVE ROADSIDE SIGN EA 50.0000 600.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 033 REMOVE ROADSIDE SIGN PANEL EA 50.0000 2,900.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7500 1,657.50 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7500 10,237.50 0.000 0 (0.063"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.2500 603.75 0.000 0 (0.08"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 4,632.50 0.000 0 038 ROADSIDE SIGN - ONE POST EA 285.0000 13,965.00 0.000 0 039 ROADSIDE SIGN - TWO POST EA 350.0000 350.00 0.000 0 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 600.00 0.000 0 METHOD) 041 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 2,700.00 0.000 0 EXISTING POST 042 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,500.00 1,279.000 6,395.00 1,279.000 6,395 (ENHANCED WET NIGHT VISIBILITY) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,120.00 370.000 740.00 370.000 740 (ENHANCED WET NIGHT VISIBILITY) 044 LOCATING AND MAPPING UNDERGROUND LS 7,500.0000 7,500.00 0.350 2,625 FACILITIES 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 600,000.0000 600,000.00 0.378 226,800.00 0.850 510,000 PROGRAM CAS145 PAGE 3 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 03:26 PM ESTIMATE NO. 002 BID OPENING 08/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 583,979.55 1,228,155.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 583,979.55 1,228,155.11 046 MOBILIZATION LS 150,000.0000 150,000.00 0.050 7,500.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,639,431.25 TOTAL WORK COMPLETED 591,479.55 1,378,155.11 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 591,479.55 1,376,155.11 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 11/08/18 80 02/06/19 02/06/19 10/02/19 48 87 0 0 78% 60% PROGRESS IS SATISFACTORY SHAH, MRUDANG RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/19