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 09/03/20 EST. NO. 007 TIME 12:45 PM R.E. NAME: HOWARD GIANG 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 --------------------------------------------------------------------------- *** 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 09/03/20 EST. NO. 007 TIME 12:45 PM R.E. NAME: HOWARD GIANG 03-4F8304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM4401 2019 -10,000.00 005 MISSING CEM4401 2020 -10,000.00 005 RCVD CEM 4401 2020 10,000.00 006 RCVD CEM4401 2019 10,000.00 006 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402 -10,000.00 005 RCVD CEM 2402 10,000.00 006 0.00 0.00 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 OVERBID ITEM NO. 048 36,079.90 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 12:45 PM ESTIMATE NO. 007 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 03/30/20 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/03/20 LOCATION RERUN FINAL 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 1.000 6,500 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 1.000 200,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 1.000 8,000 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 1.000 850 007 TEMPORARY CHECK DAM LF 15.0000 810.00 36.000 540 008 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,000.00 3.000 750 009 TEMPORARY FIBER ROLL LF 6.0000 5,400.00 840.000 5,040 010 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 011 TREATED WOOD WASTE LB 0.1000 160.00 1,600.000 160 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 ROADWAY EXCAVATION CY 120.0000 240,000.00 1,741.470 208,976 014 ROADSIDE CLEARING LS 12,000.0000 12,000.00 1.000 12,000 015 CLASS 2 AGGREGATE BASE (CY) CY 199.0000 238,800.00 914.920 182,069 016 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 (F) 019 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 3,600.00 1.200 3,600 (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 2,400 022 ROCK SLOPE PROTECTION CY 325.0000 2,600.00 8.000 2,600 (60 LB, CLASS II, METHOD B) (CY) PROGRAM CAS145 PAGE 2 DATE 09/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 12:45 PM ESTIMATE NO. 007 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 03/30/20 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 (F) 024 MINOR CONCRETE (TEXTURED PAVING) CY 610.0000 481,900.00 597.560 364,511 025 MISCELLANEOUS IRON AND STEEL LB 1.5000 1,467.00 761.000 1,141 (F) 026 DELINEATOR (CLASS 1) EA 45.0000 1,170.00 22.000 990 027 MILEPOST MARKER EA 50.0000 50.00 1.000 50 028 MARKER (CULVERT) EA 50.0000 100.00 2.000 100 029 REMOVE ROADSIDE SIGN EA 50.0000 700.00 13.000 650 030 RESET ROADSIDE SIGN EA 200.0000 1,200.00 5.000 1,000 031 RELOCATE ROADSIDE SIGN EA 225.0000 900.00 4.000 900 032 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 14.7500 5,457.50 370.000 5,457 FOR RETROREFLECTIVE SHEETING (TYPE XI) 033 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 26.0000 5,980.00 230.000 5,980 FOR RETROREFLECTIVE SHEETING (TYPE XI) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 416.00 32.000 416 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 627.00 66.000 627 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.2500 2,972.50 290.000 2,972 (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 1,010.000 4,040 039 ROADSIDE SIGN - ONE POST EA 250.0000 3,000.00 12.000 3,000 040 ROADSIDE SIGN - TWO POST EA 950.0000 950.00 1.000 950 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 225.00 1.000 225 METHOD) 042 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 5,900.00 590.000 5,900 043 INSTALL ROADSIDE SIGN PANEL ON EA 135.0000 1,350.00 10.000 1,350 EXISTING POST 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 117,249.0000 117,249.00 1.000 117,249 SYSTEM ELEMENTS DURING CONSTRUCTION 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 99,812.0000 99,812.00 1.000 99,812 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 1,040.00 64.000 1,040 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 09/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8304 TIME 12:45 PM ESTIMATE NO. 007 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 03/30/20 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,333,497.58 ADJUSTMENT OF COMPENSATION 0.00 -76,047.00 EXTRA WORK 0.00 14,847.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,272,297.95 048 MOBILIZATION LS 212,000.0000 212,000.00 1.000 212,000 ORIGINAL CONTRACT AMOUNT 1,759,201.00 TOTAL WORK COMPLETED 0.00 1,484,297.95 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,484,297.95 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 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 04/22/19 45 07/22/19 07/22/19 03/30/20 45 126 0 0 100% 100% HOWARD GIANG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/03/20