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 02/24/21 EST. NO. 011 TIME 08:39 AM R.E. NAME: COLIN DORAN 10-0E9604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0147 535.85 E.W. @ F.A.(+) 042320 N 0147 0 0148 401.89 042420 N 0148 0 0149 535.85 042820 N 0149 0 0150 329.65 043020 N 0150 0 0151 535.85 050120 N 0151 0 0152 535.85 050620 N 0152 0 2,874.94 TOTAL THIS ESTIMATE 363,790.75 TOTAL PREVIOUS ESTIMATE 366,665.69 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 02/24/21 EST. NO. 011 TIME 08:39 AM R.E. NAME: COLIN DORAN 10-0E9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 009 RECD CEM-2402F 10,000.00 010 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 003 MISSING PAYROLLS -10,000.00 004 RECD PAYROLLS EST 3 5,000.00 005 RECD PAYROLLS EST 4 10,000.00 005 MISSING PAYROLLS -2,000.00 008 MISSING PAYROLLS -10,000.00 009 RECD PAYROLLS EST 8 2,000.00 010 RECD PAYROLLS EST 9 10,000.00 010 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 079 -9,180.15 002 OVERBID ITEM NO. 079 -2,448.04 003 OVERBID ITEM NO. 079 -612.01 004 OVERBID ITEM NO. 079 12,240.20 009 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9604 TIME 08:39 AM ESTIMATE NO. 011 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/20 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 02/24/21 LOCATION FINAL ESTIMATE 10-TUO-120-32.5/R56.5 -------------- GEORGE REED INC IN TUOLUMNE AND MARIPOSA COUNTIES 140 EMPIRE AVE NEAR BUCK MEADOWS ON STATE ROUTE MODESTO CA 95354 120 FROM FERRETTI ROAD TO THE YOSEMITE NATIONAL PARK BOUNDARY FED. AID NO. ACNH-P120(62)E ROADWAY REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 13,000.0000 13,000.00 1.000 13,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 120,000.00 130.000 130,000 004 CONSTRUCTION AREA SIGNS LS 52,000.0000 52,000.00 1.000 52,000 005 TRAFFIC CONTROL SYSTEM LS 3,257,000.0000 3,257,000.00 1.000 3,257,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 23,500.00 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 5,950.00 126.000 4,410 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 3,000.0000 3,000.00 1.000 3,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 53,000.0000 53,000.00 1.000 53,000 010 TEMPORARY RAILING (TYPE K) LF 40.0000 76,000.00 1,060.000 42,400 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,700.0000 114,000.00 14.000 79,800 012 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 1.000 12,000 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 014 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 33,000.00 330.000 33,000 015 STREET SWEEPING LS 301,000.0000 301,000.00 1.000 301,000 016 TEMPORARY CONCRETE WASHOUT LS 8,500.0000 8,500.00 1.000 8,500 017 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.2000 41,000.00 209,590.000 41,918 (HAZARDOUS WASTE) 018 REMOVE YELLOW PAINTED PAVEMENT MARKING SQFT 4.0000 1,000.00 253.000 1,012 (HAZARDOUS WASTE) 019 TREATED WOOD WASTE LB 0.1500 67,950.00 10,960.000 1,644.00 394,159.000 59,123 020 SHOULDER BACKING TON 5.0000 71,500.00 6,510.590 32,552 021 FULL WIDTH SEGMENT CORRECTION EA 4,500.0000 130,500.00 31.000 139,500 022 PARTIAL WIDTH SEGMENT CORRECTION EA 6,600.0000 26,400.00 5.000 33,000 PROGRAM CAS145 PAGE 2 DATE 02/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9604 TIME 08:39 AM ESTIMATE NO. 011 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/20 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 02/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 65.0000 6,630,000.00 92,907.380 6,038,979 024 DATA CORE LS 11,000.0000 11,000.00 1.000 11,000 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 104,000.00 30,973.000 30,973 026 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 2,190.00 1,999.000 1,999 027 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2000 54,120.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 25,200.00 133,875.000 133,875 029 PLACE HOT MIX ASPHALT SQYD 40.0000 204,800.00 16,858.780 674,351 (MISCELLANEOUS AREA) 030 TACK COAT TON 225.0000 60,750.00 255.100 57,397 031 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 88,000.00 42,050.000 21,025 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 284,000.00 95,427.000 381,708 033 CLEAN EXPANSION JOINT LF 40.0000 1,280.00 32.000 1,280 034 JOINT SEAL (ASPHALTIC PLUG) LF 859.0000 27,488.00 32.000 27,488 035 PUBLIC SAFETY PLAN LS 10,000.0000 10,000.00 1.000 10,000 036 RAPID SETTING CONCRETE (PATCH) CF 150.0000 7,050.00 47.000 7,050 037 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.5000 5,565.00 3,919.000 5,878 038 REMOVE ASPHALTIC PLUG JOINT SQFT 62.0000 2,914.00 53.340 3,307 039 REMOVE UNSOUND CONCRETE CF 100.0000 4,700.00 58.750 5,875 040 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.0000 7,420.00 3,710.000 7,420 041 FURNISH POLYESTER CONCRETE OVERLAY CF 81.0000 75,330.00 944.000 76,464 042 PLACE POLYESTER CONCRETE OVERLAY SQFT 14.0000 51,940.00 3,710.000 51,940 (F) 043 TREAT BRIDGE DECK SQFT 2.0000 7,420.00 3,710.000 7,420 (F) 044 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 61.0000 2,562.00 42.000 2,562 045 CONCRETE BACKFILL (PIPE TRENCH) CY 331.0000 3,972.00 12.000 3,972 (F) 046 18" REINFORCED CONCRETE PIPE LF 193.0000 8,878.00 46.000 8,878 047 18" CONCRETE FLARED END SECTION EA 3,000.0000 3,000.00 1.000 3,000 048 REMOVE OVERSIDE DRAIN EA 90.0000 20,700.00 48.000 4,320 049 ADJUST INLET EA 2,575.0000 72,100.00 26.000 66,950 PROGRAM CAS145 PAGE 3 DATE 02/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9604 TIME 08:39 AM ESTIMATE NO. 011 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/20 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 02/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MODIFY DOWNDRAIN EA 3,250.0000 243,750.00 48.000 156,000 051 ROCK SLOPE PROTECTION CY 700.0000 2,800.00 4.000 2,800 (300 LB, CLASS IV, METHOD B) (CY) 052 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 20.0000 220.00 11.000 220 053 STAIN GALVANIZED SURFACES (LS) LS 90,000.0000 90,000.00 1.000 90,000 054 GUARD RAILING DELINEATOR EA 15.0000 15,750.00 766.000 11,490 055 OBJECT MARKER (TYPE P) EA 56.0000 4,536.00 0.000 0 056 REMOVE ROADSIDE SIGN EA 102.0000 102.00 1.000 102 057 REMOVE ROADSIDE SIGN PANEL EA 51.0000 1,836.00 36.000 1,836 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,800.00 184.000 2,576 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 880.00 44.000 880 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 060 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 1,080.00 228.000 1,026 061 ROADSIDE SIGN - ONE POST EA 280.0000 1,680.00 6.000 1,680 062 ROADSIDE SIGN - TWO POST EA 382.0000 382.00 1.000 382 063 INSTALL ROADSIDE SIGN PANEL ON EA 51.0000 1,836.00 36.000 1,836 EXISTING POST 064 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 25.5000 576,300.00 23,764.500 605,994 065 TRANSITION RAILING (TYPE WB-31) EA 3,908.0000 62,528.00 14.000 54,712 066 END ANCHOR ASSEMBLY (TYPE SFT) EA 659.0000 659.00 12.000 7,908 067 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,350.0000 271,350.00 74.000 247,900 068 CONCRETE BARRIER TRANSITION LF 2,153.0000 185,158.00 46.000 99,038 (F) 069 REMOVE GUARDRAIL LF 3.8100 97,155.00 26,670.000 101,612 070 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 109,500.00 367,836.000 110,350 071 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.5000 11,550.00 163.000 570.50 3,723.000 13,030 072 REMOVE PAINTED TRAFFIC STRIPE LF 0.1000 22,400.00 214,556.000 21,455 073 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 7,500.00 2,911.000 8,733 074 6" RUMBLE STRIP STA 46.0000 68,080.00 1,499.000 68,954 (ASPHALT CONCRETE PAVEMENT) 075 12" RUMBLE STRIP STA 40.0000 78,400.00 2,049.000 81,960 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 02/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9604 TIME 08:39 AM ESTIMATE NO. 011 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/20 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 02/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,551.0000 2,551.00 1.000 2,551 SYSTEM ELEMENTS DURING CONSTRUCTION 077 CAMERA SYSTEMS LS 7,636.0000 7,636.00 1.000 7,636 078 MODIFYING EXISTING ELECTRICAL SYSTEM LS 200,000.0000 200,000.00 1.000 200,000 PROGRAM CAS145 PAGE 5 DATE 02/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9604 TIME 08:39 AM ESTIMATE NO. 011 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/20 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 02/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,214.50 13,848,494.13 ADJUSTMENT OF COMPENSATION 0.00 -394,286.48 EXTRA WORK 2,874.94 760,952.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,089.44 14,215,159.82 079 MOBILIZATION LS 1,598,000.0000 1,598,000.00 1.000 1,598,000 ORIGINAL CONTRACT AMOUNT 15,857,598.00 TOTAL WORK COMPLETED 5,089.44 15,813,159.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,089.44 15,813,159.82 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 079 MOBILIZATION 1,585,759.80 1,598,000.00 12,240.20 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 11/04/19 120 04/13/20 04/13/20 12/15/20 120 105 0 0 100% 100% COLIN DORAN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/21