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 01/05/16 EST. NO. 004 TIME 02:28 PM R.E. NAME: CHANDER, RAKESH 03-3F7904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0005 187.50 E.W. @ L.S.(+) 081315 N 1.1 0 0006 187.50 081915 N 2.1 0 0007 3,590.11 082515 N 3.1 0 3,965.11 TOTAL THIS ESTIMATE 36,403.82 TOTAL PREVIOUS ESTIMATE 40,368.93 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 01/05/16 EST. NO. 004 TIME 02:28 PM R.E. NAME: CHANDER, RAKESH 03-3F7904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 004 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 004 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -1,000.00 004 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -21,000.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 01/05/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F7904 TIME 02:28 PM ESTIMATE NO. 004 BID OPENING 04/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/15 R.E. NAME: CHANDER, RAKESH DATE OF THIS ESTIMATE 01/05/16 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 03-SUT-20-16.5/ .0 ---------------------------------- TIM PAXIN'S PACIFIC IN YUBA CITY AT PLUMAS STREET EXCAVATION, INC 9796 KENT STREET ELK GROVE CA 95624 FED. AID NO. HSNH-P020(172) REPLACE SIGNAL POLES FOR WESTBOUND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 003 TRAFFIC CONTROL SYSTEM LS 16,315.0000 16,315.00 1.000 16,315 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 005 JOB SITE MANAGEMENT LS 185.0000 185.00 1.000 185 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 1.000 625 007 TEMPORARY DRAINAGE INLET PROTECTION EA 57.0000 399.00 7.000 399 008 TEMPORARY GRAVEL BAG BERM LF 2.0000 200.00 100.000 200 009 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 010 REMOVE IRRIGATION FACILITY LS 1,000.0000 1,000.00 1.000 1,000 011 RECONSTRUCT LOW BRICK WALL LF 50.0000 3,500.00 70.000 3,500 012 MODIFY DRAINAGE FACILITY EA 2,000.0000 4,000.00 2.000 4,000 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 800.00 40.000 800 014 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 50.0000 3,250.00 65.000 3,250 015 REMOVE CONCRETE (CURB AND GUTTER) LF 10.0000 1,300.00 130.000 1,300 016 CLEARING AND GRUBBING (LS) LS 2,000.0000 2,000.00 1.000 2,000 017 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 1.000 1,000 018 PACKET FERTILIZER EA 50.0000 400.00 8.000 400 019 PLANT (GROUP B) EA 400.0000 1,600.00 4.000 1,600 020 SOD SQYD 100.0000 300.00 3.000 300 021 WOOD MULCH CY 200.0000 400.00 2.000 400 022 POP-UP SPRINKLER ASSEMBLY EA 40.0000 320.00 8.000 320 PROGRAM CAS145 PAGE 2 DATE 01/05/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F7904 TIME 02:28 PM ESTIMATE NO. 004 BID OPENING 04/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/15 R.E. NAME: CHANDER, RAKESH DATE OF THIS ESTIMATE 01/05/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR HOT MIX ASPHALT TON 400.0000 2,800.00 7.000 2,800 024 MINOR CONCRETE (MINOR STRUCTURE) CY 3,200.0000 13,440.00 4.200 13,440 (F) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 162.00 9.000 162 (0.063"-UNFRAMED) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 200.00 10.000 200 (0.080"-UNFRAMED) 027 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 300.00 1.000 300 METHOD) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 100.00 10.000 100 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 029 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 10.0000 100.00 10.000 100 030 15" ALTERNATIVE PIPE CULVERT LF 200.0000 12,000.00 60.000 12,000 031 12" SLOTTED CORRUGATED STEEL PIPE LF 200.0000 8,000.00 40.000 8,000 (.109" THICK) 032 DRAINAGE INLET MARKER EA 25.0000 100.00 4.000 100 033 DETECTABLE WARNING SURFACE SQFT 40.0000 2,400.00 60.000 2,400 034 MINOR CONCRETE (CURB, SIDEWALK AND CY 950.0000 15,200.00 16.000 15,200 CURB RAMP) 035 PRE/POST CONSTRUCTION SURVEYS EA 1,750.0000 5,250.00 3.000 5,250 036 MISCELLANEOUS IRON AND STEEL LB 3.0000 3,939.00 1,313.000 3,939 (F) 037 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 3,384.00 940.000 3,384 038 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 039 MODIFY SIGNAL AND LIGHTING LS 149,630.0000 149,630.00 1.000 149,630 PROGRAM CAS145 PAGE 3 DATE 01/05/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F7904 TIME 02:28 PM ESTIMATE NO. 004 BID OPENING 04/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/15 R.E. NAME: CHANDER, RAKESH DATE OF THIS ESTIMATE 01/05/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 267,349.00 ADJUSTMENT OF COMPENSATION 0.00 -3,890.00 EXTRA WORK 3,965.11 44,258.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,965.11 307,717.93 040 MOBILIZATION LS 5,000.0000 5,000.00 1.000 5,000 ORIGINAL CONTRACT AMOUNT 272,349.00 TOTAL WORK COMPLETED 3,965.11 312,717.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -21,000.00 -21,000.00 TOTAL -17,034.89 291,717.93 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 06/09/15 80 08/11/15 08/03/15 11/30/15 78 3 3 0 100% 100% CHANDER, RAKESH RESIDENT ENGINEER PROGRAM CAS145 DATE 01/05/16