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 03/27/19 EST. NO. 003 TIME 10:56 AM R.E. NAME: MUKHERJEE, RABINDRA 04-2J5904 --------------------------------------------------------------------------- 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 03/27/19 EST. NO. 003 TIME 10:56 AM R.E. NAME: MUKHERJEE, RABINDRA 04-2J5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 056 -1,410.46 001 OVERBID ITEM NO. 056 -74.24 002 OVERBID ITEM NO. 056 1,484.70 003 1,484.70 0.00 TOTAL DEDUCTIONS 1,484.70 0.00 PROGRAM CAS145 PAGE 1 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J5904 TIME 10:56 AM ESTIMATE NO. 003 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/19 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 03/27/19 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-CC-4-48.1/48.3 ---------------------------------- DREAMBUILDER CONSTRUCTION 0.2 MILE WEST OF OLD RIVER BRIDGE CORP. (PM 48.3) TO OLD RIVER BRIDGE 1324 LAWSON LN (PM 48.1) PLACENTIA CA 92870 FED. AID NO. ACST-P004(155)E CONSTRUCT RETAINING WALLS TO REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.250 1,000.00 1.000 4,000 003 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 1.000 2,500 004 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 1.000 160,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 1.000 7,000 006 TEMPORARY RAILING (TYPE K) LF 42.5000 42,075.00 900.000 38,250 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,900.0000 17,400.00 6.000 17,400 008 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.250 300.00 1.000 1,200 010 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 460.00 2.000 460 011 TEMPORARY FIBER ROLL LF 4.7000 2,350.00 0.000 0 012 TEMPORARY REINFORCED SILT FENCE LF 9.0000 16,290.00 1,810.000 16,290 013 TEMPORARY SILT FENCE LF 6.0000 5,700.00 950.000 5,700 014 STREET SWEEPING LS 4,500.0000 4,500.00 1.000 4,500 015 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 016 VIBRATION MONITORING LS 7,000.0000 7,000.00 1.000 7,000 017 TREATED WOOD WASTE LB 0.2500 1,130.00 4,520.000 1,130 018 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 1.000 15,000 019 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 700.0000 1,400.00 2.000 1,400 020 IMPORTED TOPSOIL (CY) CY 120.0000 8,400.00 53.000 6,360.00 53.000 6,360 021 DRY SEED (SQFT) SQFT 0.2000 496.00 2,480.000 496 022 HYDROMULCH SQFT 0.3000 2,853.00 9,510.000 2,853 PROGRAM CAS145 PAGE 2 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J5904 TIME 10:56 AM ESTIMATE NO. 003 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/19 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER ROLLS LF 3.7000 4,292.00 1,160.000 4,292 024 HYDROSEED SQFT 0.2700 2,567.70 9,510.000 2,567 025 COMPOST (CY) CY 280.0000 3,640.00 13.000 3,640 026 CLASS 4 AGGREGATE SUBBASE CY 200.0000 62,000.00 310.000 62,000 027 HOT MIX ASPHALT (TYPE A) TON 530.0000 10,070.00 23.960 12,698 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.0000 525.00 50.000 350 029 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.0000 5,180.00 650.000 4,550 030 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 6,000.00 700.000 5,600 031 FURNISH STEEL SHEET PILING SQFT 26.4500 421,877.50 15,950.000 421,877 032 DRIVE STEEL SHEET PILE SQFT 8.5000 135,575.00 14,886.400 126,534 033 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,300.0000 20,210.00 4.700 20,210 034 18" ALTERNATIVE PIPE CULVERT LF 150.0000 14,550.00 97.000 14,550 035 18" CORRUGATED STEEL PIPE (.109" THICK) LF 140.0000 2,100.00 20.000 2,800 036 INLET DEPRESSION EA 2,500.0000 5,000.00 2.000 5,000 037 CULVERT SLURRY-CEMENT BACKFILL CY 285.0000 11,400.00 46.880 13,360 038 ROCK SLOPE PROTECTION CY 235.0000 70,500.00 195.000 45,825 (1/2 T, METHOD A) (CY) 039 MISCELLANEOUS IRON AND STEEL LB 2.3500 2,256.00 960.000 2,256 (F) 040 GUARD RAILING DELINEATOR EA 30.0000 1,110.00 37.000 1,110 041 REMOVE ROADSIDE SIGN EA 120.0000 1,680.00 14.000 1,680 042 REMOVE ROADSIDE SIGN EA 90.0000 90.00 1.000 90 (STRAP AND SADDLE BRACKET METHOD) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 2,070.00 1.000 11 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 936.00 72.000 936 (0.080"-UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,440.00 72.000 1,440 (0.080"-FRAMED) 046 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,650.00 330.000 1,650 047 ROADSIDE SIGN - ONE POST EA 323.0000 4,522.00 14.000 4,522 048 ROADSIDE SIGN - TWO POST EA 1,050.0000 1,050.00 1.000 1,050 049 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 265.0000 265.00 1.000 265 METHOD) PROGRAM CAS145 PAGE 3 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J5904 TIME 10:56 AM ESTIMATE NO. 003 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/19 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.0000 28,480.00 775.000 24,800 051 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 26,000.00 401.000 26,065 052 CABLE RAILING LF 30.0000 26,700.00 850.000 25,500 (F) 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,800.0000 3,800.00 2.000 7,600 054 REMOVE GUARDRAIL LF 8.8000 3,080.00 350.000 3,080 055 MODIFYING EXISTING ELECTRICAL SYSTEM LS 31,000.0000 31,000.00 1.000 31,000 PROGRAM CAS145 PAGE 4 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J5904 TIME 10:56 AM ESTIMATE NO. 003 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/19 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 7,660.00 1,183,450.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 7,660.00 1,183,450.70 056 MOBILIZATION LS 137,690.8000 137,690.80 1.000 137,690 ORIGINAL CONTRACT AMOUNT 1,362,061.00 TOTAL WORK COMPLETED 7,660.00 1,321,141.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 1,484.70 0.00 TOTAL 9,144.70 1,321,141.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 056 MOBILIZATION 136,206.10 137,690.80 1,484.70 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 12/10/18 80 01/03/19 01/03/19 02/11/19 18 9 0 0 100% 100% MUKHERJEE, RABINDRA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/27/19