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 09/21/20 EST. NO. 004 TIME 01:54 PM R.E. NAME: ARSHAD, MIAN 04-2J8204 --------------------------------------------------------------------------- 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 09/21/20 EST. NO. 004 TIME 01:54 PM R.E. NAME: ARSHAD, MIAN 04-2J8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8204 TIME 01:54 PM ESTIMATE NO. 004 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 09/21/20 LOCATION PROGRESS ESTIMATE 04-CC-80 ----------------- GENUINE ENGINEERING INC IN CONTRA COSTA COUNTY AT VARIOUS 13306 INDIAN BOW CIR; LOCATIONS CORONA CA 92883 FED. AID NO. N O N E CONSTRUCT MAINTENANCE WORKER SAFETY ------------------------------------------------------------------------------------------------------------------------------------ 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 6,000.0000 6,000.00 0.750 4,500 003 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.750 75,000 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.250 25,000.00 0.650 65,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 8,000.0000 8,000.00 0.250 2,000.00 0.650 5,200 SYSTEMS 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,000.0000 7,000.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.250 2,500.00 0.650 6,500 008 TEMPORARY RAILING (TYPE K) LF 125.0000 27,500.00 0.000 0 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 5,000.00 0.000 0 010 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.250 1,250.00 0.650 3,250 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 012 TEMPORARY COVER SQYD 4.0000 12,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 5,600.00 6.000 1,200.00 17.000 3,400 014 STREET SWEEPING LS 20,000.0000 20,000.00 0.250 5,000.00 0.650 13,000 015 TEMPORARY CONCRETE WASHOUT LS 17,000.0000 17,000.00 0.250 4,250.00 0.650 11,050 016 TREATED WOOD WASTE LB 4.5000 16,650.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.250 6,250.00 0.650 16,250 018 ROADWAY EXCAVATION CY 125.0000 153,750.00 210.000 26,250.00 1,231.100 153,887 019 ROADWAY EXCAVATION (TYPE Z-2) CY 315.0000 324,450.00 223.500 70,402.50 631.500 198,922 (AERIALLY DEPOSITED LEAD) 020 CONCRETE BACKFILL CY 2,000.0000 18,000.00 0.000 0 (F) 021 ROADSIDE CLEARING LS 15,000.0000 15,000.00 0.000 0 022 CHECK AND TEST EXISTING IRRIGATION LS 6,700.0000 6,700.00 0.000 0 FACILITIES PROGRAM CAS145 PAGE 2 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8204 TIME 01:54 PM ESTIMATE NO. 004 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE IRRIGATION FACILITY LS 6,000.0000 6,000.00 0.000 0 024 CONTROL AND NEUTRAL CONDUCTORS LS 12,500.0000 12,500.00 0.000 0 025 CERTIFY EXISTING BACKFLOW PREVENTERS LS 2,500.0000 2,500.00 0.000 0 026 2" GATE VALVE EA 1,000.0000 2,000.00 0.000 0 027 2 1/2" GATE VALVE EA 2,000.0000 2,000.00 0.000 0 028 8" PLASTIC PIPE (SCHEDULE 40) LF 250.0000 7,250.00 0.000 0 (F) (SUPPLY LINE) 029 2" PLASTIC PIPE (CLASS 315) LF 30.0000 8,640.00 0.000 0 (F) (SUPPLY LINE) 030 2 1/2" PLASTIC PIPE (CLASS 315) LF 40.0000 1,880.00 0.000 0 (F) (SUPPLY LINE) 031 8" WELDED STEEL PIPE CONDUIT LF 280.0000 12,040.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 127.0000 101,600.00 197.000 25,019.00 586.000 74,422 033 HOT MIX ASPHALT (TYPE A) TON 1,500.0000 9,000.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 18.0000 5,940.00 0.000 0 035 PLACE HOT MIX ASPHALT SQYD 175.0000 2,100.00 0.000 0 (MISCELLANEOUS AREA) 036 TACK COAT TON 10,000.0000 1,000.00 0.000 0 037 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 68,400.00 1,337.000 26,740.00 4,009.000 80,180 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 040 18" ALTERNATIVE PIPE CULVERT LF 1,500.0000 30,000.00 0.000 0 041 CONCRETE BACKFILL (PIPE TRENCH) CY 2,500.0000 10,000.00 0.000 0 (F) 042 CLEANING, INSPECTING, AND PREPARING LF 150.0000 6,750.00 0.000 0 CULVERT (LF) 043 8" CURED-IN-PLACE PIPELINER LF 150.0000 6,750.00 0.000 0 044 CONCRETE (DITCH LINING) CY 2,500.0000 42,500.00 0.000 0 045 CONCRETE (CONCRETE APRON) CY 1,300.0000 11,700.00 9.000 11,700.00 9.000 11,700 046 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 180,000.00 63.750 63,750.00 180.000 180,000 047 MINOR CONCRETE (MISCELLANEOUS CY 400.0000 336,000.00 213.000 85,200.00 645.000 258,000 CONSTRUCTION) 048 MISCELLANEOUS IRON AND STEEL LB 22.0000 5,258.00 0.000 0 (F) 049 WROUGHT IRON FENCE LF 175.0000 82,250.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8204 TIME 01:54 PM ESTIMATE NO. 004 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 4' CHAIN LINK GATE (TYPE CL-6, EA 5,000.0000 5,000.00 0.000 0 VINYL-CLAD) 051 DELINEATOR (CLASS 1) EA 75.0000 2,550.00 21.000 1,575.00 34.000 2,550 052 OBJECT MARKER (TYPE L-1) EA 600.0000 600.00 1.000 600.00 1.000 600 053 REMOVE ROADSIDE SIGN EA 250.0000 2,750.00 3.000 750 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 504.00 24.000 504 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,690.00 130.000 1,690 (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 989.00 42.500 977 (0.063" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 680.00 34.000 680 (0.080" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 058 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,080.00 180.000 1,080 059 ROADSIDE SIGN - ONE POST EA 550.0000 3,300.00 3.000 1,650.00 3.000 1,650 060 ROADSIDE SIGN - TWO POST EA 800.0000 2,400.00 1.000 800.00 3.000 2,400 061 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 500.0000 1,000.00 0.000 0 METHOD) 062 CRASH CUSHION (TYPE SCI-100GM) EA 48,000.0000 48,000.00 0.000 0 063 CONCRETE BARRIER (TYPE 60M) LF 400.0000 44,000.00 0.000 0 064 REMOVE GUARDRAIL LF 25.0000 1,925.00 0.000 0 065 MODIFYING LIGHTING SYSTEMS LS 25,000.0000 25,000.00 0.600 15,000.00 0.600 15,000 066 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 067 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,200.0000 1,320.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8204 TIME 01:54 PM ESTIMATE NO. 004 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 376,136.50 1,194,018.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 376,136.50 1,194,018.50 068 MOBILIZATION LS 130,000.0000 130,000.00 0.050 6,500.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 2,115,996.00 TOTAL WORK COMPLETED 382,636.50 1,324,018.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 382,636.50 1,324,018.50 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 04/03/20 90 06/08/20 06/08/20 12/01/20 50 24 0 0 62% 56% PROGRESS IS SATISFACTORY ARSHAD, MIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/20