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 08/21/17 EST. NO. 004 TIME 03:15 PM R.E. NAME: MCMASTERS, RICHARD 04-1SS444 --------------------------------------------------------------------------- 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 4,620.00 E.W. @ L.S.(+) 081817 N 0001 0 4,620.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,620.00 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 08/21/17 EST. NO. 004 TIME 03:15 PM R.E. NAME: MCMASTERS, RICHARD 04-1SS444 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1SS444 TIME 03:15 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 08/21/17 LOCATION PROGRESS ESTIMATE 04-ALA-880-19.3/19.3 ----------------- QUIMU CONTRACTING INC. ALAMEDA COUNTY ON ROUTE 880 PM 19.3 695 PRIDDY DRIVE NEAR HAYWARD, AT HACIENDA AVENUE. DIXON CA 95620 FED. AID NO. N O N E IMPROVE DRAINAGE SYSTEM. CONSTRUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.750 1,500 003 TRAFFIC CONTROL SYSTEM LS 26,000.0000 26,000.00 0.350 9,100.00 0.850 22,100 004 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.500 5,000.00 0.800 8,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 006 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 400.00 0.000 0 007 TEMPORARY FIBER ROLL LF 3.0000 900.00 75.000 225 008 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0 009 REMOVE IRRIGATION FACILITY LS 500.0000 500.00 0.500 250.00 1.000 500 010 REMOVE CULVERT (LF) LF 100.0000 2,400.00 24.000 2,400 011 ADJUST INLET EA 3,000.0000 9,000.00 0.000 0 012 REMOVE CONCRETE (STRUCTURE) CY 500.0000 3,500.00 7.000 3,500 (F) 013 15" ALTERNATIVE PIPELINER LF 125.8200 84,928.50 0.000 0 014 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.500 2,500.00 1.000 5,000 015 ROADWAY EXCAVATION CY 100.0000 8,000.00 80.000 8,000.00 80.000 8,000 016 STRUCTURE EXCAVATION CY 100.0000 2,300.00 23.000 2,300 (F) 017 STRUCTURE BACKFILL CY 100.0000 1,000.00 10.000 1,000.00 10.000 1,000 (F) 018 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 10.0000 1,900.00 171.000 1,710.00 171.000 1,710 CLASS B1 019 CHECK AND TEST EXISTING IRRIGATION LS 500.0000 500.00 0.500 250.00 1.000 500 FACILITIES 020 OPERATE EXISTING IRRIGATION FACILITIES LS 500.0000 500.00 0.500 250.00 1.000 500 021 CONTROL AND NEUTRAL CONDUCTORS LS 500.0000 500.00 0.000 0 022 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 1.0000 280.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 2 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1SS444 TIME 03:15 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 08/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 3" PLASTIC PIPE (CLASS 315) LF 2.0000 80.00 0.000 0 (F) (SUPPLY LINE) 024 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 12,000.00 80.000 12,000.00 80.000 12,000 025 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,500.0000 31,500.00 9.000 31,500.00 9.000 31,500 (F) 026 DRILL AND BOND DOWEL LF 45.0000 450.00 10.000 450.00 10.000 450 027 BAR REINFORCING STEEL LB 3.0000 2,934.00 978.000 2,934.00 978.000 2,934 (F) 028 15" REINFORCED CONCRETE PIPE LF 250.0000 6,000.00 24.000 6,000 029 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,900.00 0.000 0 (F) 030 MANHOLE FRAME AND COVER EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 (F) PROGRAM CAS145 PAGE 3 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1SS444 TIME 03:15 PM ESTIMATE NO. 004 BID OPENING 10/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 08/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 75,944.00 114,619.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,620.00 4,620.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 80,564.00 119,239.00 031 MOBILIZATION LS 15,000.0000 15,000.00 0.250 3,750.00 1.000 15,000 ORIGINAL CONTRACT AMOUNT 239,972.50 TOTAL WORK COMPLETED 84,314.00 134,239.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 84,314.00 134,239.00 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 01/11/17 40 05/01/17 07/05/17 09/15/17 30 0 0 120 52% 225% PROGRESS IS SATISFACTORY MCMASTERS, RICHARD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/17