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 12/23/19 EST. NO. 004 TIME 09:57 AM R.E. NAME: YUSUFZAI, MOHAMMAD TARIQ 03-4F8304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 -74,607.00 A.C. @ L.S.(-) 111319 N 0001 0 -74,607.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE -74,607.00 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 12/23/19 EST. NO. 004 TIME 09:57 AM R.E. NAME: YUSUFZAI, MOHAMMAD TARIQ 03-4F8304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 048 -27,059.92 001 OVERBID ITEM NO. 048 -7,215.98 003 OVERBID ITEM NO. 048 -1,804.00 004 -1,804.00 -36,079.90 TOTAL DEDUCTIONS -1,804.00 -36,079.90 PROGRAM CAS145 PAGE 1 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 09:57 AM ESTIMATE NO. 004 BID OPENING 03/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: YUSUFZAI, MOHAMMAD TARIQ DATE OF THIS ESTIMATE 12/23/19 LOCATION PROGRESS ESTIMATE 03-YOL-5-0.4/28.9 ----------------- S.T. RHOADES CONSTRUCTION, IN YOLO COUNTY AT VARIOUS LOCATIONS INC. FROM SACRAMENTO RIVER BRIDGE TO 8585 COMMERCIAL WAY COLUSA COUNTY LINE REDDING CA 96002 FED. AID NO. ACIM-005 -6(354)E ROADSIDE SLOPE PAVING AND PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.600 3,900 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.620 124,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.620 4,960 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.620 3,100 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 1.000 850 007 TEMPORARY CHECK DAM LF 15.0000 810.00 54.000 810 008 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,000.00 4.000 1,000 009 TEMPORARY FIBER ROLL LF 6.0000 5,400.00 600.000 3,600 010 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.620 1,860 011 TREATED WOOD WASTE LB 0.1000 160.00 0.000 0 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 ROADWAY EXCAVATION CY 120.0000 240,000.00 1,132.000 135,840 014 ROADSIDE CLEARING LS 12,000.0000 12,000.00 0.620 7,440 015 CLASS 2 AGGREGATE BASE (CY) CY 199.0000 238,800.00 578.700 115,161.30 1,269.400 252,610 016 HOT MIX ASPHALT (TYPE A) TON 350.0000 3,500.00 10.000 3,500 017 PLACE HOT MIX ASPHALT SQYD 300.0000 13,500.00 44.000 13,200 (MISCELLANEOUS AREA) 018 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,750.0000 12,925.00 3.600 9,900.00 7.200 19,800 (F) 019 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 3,600.00 0.900 2,700.00 1.800 5,400 (F) 020 18" ALTERNATIVE PIPE CULVERT LF 450.0000 49,500.00 102.000 45,900 021 18" ALTERNATIVE FLARED END SECTION EA 1,200.0000 2,400.00 2.000 2,400.00 4.000 4,800 022 ROCK SLOPE PROTECTION CY 325.0000 2,600.00 8.000 2,600.00 16.000 5,200 (60 LB, CLASS II, METHOD B) (CY) PROGRAM CAS145 PAGE 2 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 09:57 AM ESTIMATE NO. 004 BID OPENING 03/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: YUSUFZAI, MOHAMMAD TARIQ DATE OF THIS ESTIMATE 12/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 150.00 25.000 150.00 50.000 300 (F) 024 MINOR CONCRETE (TEXTURED PAVING) CY 610.0000 481,900.00 339.000 206,790.00 678.000 413,580 025 MISCELLANEOUS IRON AND STEEL LB 1.5000 1,467.00 652.000 978.00 1,304.000 1,956 (F) 026 DELINEATOR (CLASS 1) EA 45.0000 1,170.00 0.000 0 027 MILEPOST MARKER EA 50.0000 50.00 0.000 0 028 MARKER (CULVERT) EA 50.0000 100.00 0.000 0 029 REMOVE ROADSIDE SIGN EA 50.0000 700.00 0.000 0 030 RESET ROADSIDE SIGN EA 200.0000 1,200.00 0.000 0 031 RELOCATE ROADSIDE SIGN EA 225.0000 900.00 0.000 0 032 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 14.7500 5,457.50 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 033 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 26.0000 5,980.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 416.00 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 627.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.2500 2,972.50 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 4,040.00 0.000 0 039 ROADSIDE SIGN - ONE POST EA 250.0000 3,000.00 0.000 0 040 ROADSIDE SIGN - TWO POST EA 950.0000 950.00 0.000 0 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 225.00 0.000 0 METHOD) 042 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 5,900.00 0.000 0 043 INSTALL ROADSIDE SIGN PANEL ON EA 135.0000 1,350.00 0.000 0 EXISTING POST 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 117,249.0000 117,249.00 0.620 72,694 SYSTEM ELEMENTS DURING CONSTRUCTION 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 99,812.0000 99,812.00 0.620 61,883 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 1,040.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 09:57 AM ESTIMATE NO. 004 BID OPENING 03/13/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: YUSUFZAI, MOHAMMAD TARIQ DATE OF THIS ESTIMATE 12/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 340,679.30 1,189,184.42 ADJUSTMENT OF COMPENSATION -74,607.00 -74,607.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 266,072.30 1,114,577.42 048 MOBILIZATION LS 212,000.0000 212,000.00 0.050 10,600.00 1.000 212,000 ORIGINAL CONTRACT AMOUNT 1,759,201.00 TOTAL WORK COMPLETED 276,672.30 1,326,577.42 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,804.00 -36,079.90 TOTAL 274,868.30 1,290,497.52 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 048 MOBILIZATION 175,920.10 212,000.00 36,079.90 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 04/22/19 45 07/22/19 07/22/19 01/13/20 31 74 0 0 77% 69% PROGRESS IS SATISFACTORY YUSUFZAI, MOHAMMAD TARIQ RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/19