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 02/14/20 EST. NO. 006 TIME 01:30 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 02/14/20 EST. NO. 006 TIME 01:30 PM R.E. NAME: SHAH, MRUDANG 03-3F1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM 4401 -10,000.00 004 RCVD CEM4401 10,000.00 005 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM 2402 -10,000.00 004 RCVD CEM2402 10,000.00 005 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/19 -2,000.00 001 RTN DEDUCT 7/19 2,000.00 003 PER LTTR DATED 10/19 -1,000.00 004 RELEASE 10/19 DEDUCT 1,000.00 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/14/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 01:30 PM ESTIMATE NO. 006 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 10/07/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 02/14/20 LOCATION RERUN FINAL 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 1.000 20,000 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 75,000.0000 75,000.00 1.000 75,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 1.000 20,000 006 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 1.000 50,000 007 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 1.000 25,000 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 010 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 1.000 50,000 012 ROADWAY EXCAVATION CY 100.0000 2,600.00 113.190 11,319 013 ROADWAY EXCAVATION CY 150.0000 450.00 0.000 0 (NATURALLY OCCURRING ASBESTOS) 014 IMPORTED BORROW (CY) CY 150.0000 2,250.00 15.000 2,250 015 WOOD MULCH CY 75.0000 2,850.00 33.210 2,490 016 FIBER ROLLS LF 5.0000 1,750.00 0.000 0 017 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 11,850.00 95.900 14,385 018 MINOR HOT MIX ASPHALT TON 800.0000 51,200.00 86.430 69,144 019 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 6.000 3,000 PROGRAM CAS145 PAGE 2 DATE 02/14/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 01:30 PM ESTIMATE NO. 006 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 10/07/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 02/14/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 3.000 15,000 024 DETECTABLE WARNING SURFACE SQFT 45.0000 49,500.00 894.880 40,269 025 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,750.0000 192,500.00 208.500 364,875 CURB RAMP) 026 REMOVE CONCRETE CURB (LF) LF 10.0000 11,300.00 1,356.670 13,566 027 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 72.0000 41,760.00 783.180 56,388 028 PRE/POST CONSTRUCTION SURVEYS EA 875.0000 42,000.00 48.000 42,000 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 130.00 0.000 0 030 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 2,500.00 24.000 2,400 031 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 1,000.00 10.000 1,000 032 REMOVE ROADSIDE SIGN EA 50.0000 600.00 12.000 600 (STRAP AND SADDLE BRACKET METHOD) 033 REMOVE ROADSIDE SIGN PANEL EA 50.0000 2,900.00 58.000 2,900 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7500 1,657.50 102.000 1,300 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7500 10,237.50 1,049.800 10,235 (0.063"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.2500 603.75 35.000 603 (0.08"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 4,632.50 1,084.800 4,610 038 ROADSIDE SIGN - ONE POST EA 285.0000 13,965.00 41.000 11,685 039 ROADSIDE SIGN - TWO POST EA 350.0000 350.00 1.000 350 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 600.00 6.000 600 METHOD) 041 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 2,700.00 54.000 2,700 EXISTING POST 042 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,500.00 2,368.000 11,840 (ENHANCED WET NIGHT VISIBILITY) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,120.00 424.000 848 (ENHANCED WET NIGHT VISIBILITY) 044 LOCATING AND MAPPING UNDERGROUND LS 7,500.0000 7,500.00 1.000 7,500 FACILITIES 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 600,000.0000 600,000.00 1.000 600,000 PROGRAM CAS145 PAGE 3 DATE 02/14/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F1304 TIME 01:30 PM ESTIMATE NO. 006 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 10/07/19 R.E. NAME: SHAH, MRUDANG DATE OF THIS ESTIMATE 02/14/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,691,862.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 18,401.25 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,710,263.46 046 MOBILIZATION LS 150,000.0000 150,000.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,639,431.25 TOTAL WORK COMPLETED 0.00 1,860,263.46 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,860,263.46 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 11/08/18 80 02/06/19 02/06/19 10/07/19 79 89 0 0 100% 100% SHAH, MRUDANG RESIDENT ENGINEER PROGRAM CAS145 DATE 02/14/20