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 04/24/17 EST. NO. 002 TIME 09:12 AM R.E. NAME: DEOL, SUKHMINDER 10-0Q2904 --------------------------------------------------------------------------- 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 04/24/17 EST. NO. 002 TIME 09:12 AM R.E. NAME: DEOL, SUKHMINDER 10-0Q2904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2904 TIME 09:12 AM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: DEOL, SUKHMINDER DATE OF THIS ESTIMATE 04/24/17 LOCATION PROGRESS ESTIMATE 10-MER-165-29.8/30.3 ----------------- GEORGE REED, INC. IN MERCED COUNTY NORTH OF LOS BANOS 140 EMPIRE AVE. ON STATE ROUTE 165 BETWEEN MERCED MODESTO CA 95354 RIVER BRIDGE (#39-217) AND 0.2 MILES SOUTH OF WESTSIDE BOULEVARD FED. AID NO. HSST- P( ) IMPROVE CURVE RADIUS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500 003 TRAFFIC CONTROL SYSTEM LS 28,500.0000 28,500.00 0.150 4,275.00 0.210 5,985 004 TYPE III BARRICADE EA 100.0000 600.00 6.000 600.00 6.000 600 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4700 2,397.00 4,371.000 2,054.37 4,371.000 2,054 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,855.00 10.000 350.00 10.000 350 007 TEMPORARY PAVEMENT MARKER EA 4.7500 712.50 124.000 589.00 124.000 589 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.150 3,000.00 0.210 4,200 009 TEMPORARY RAILING (TYPE K) LF 20.0000 36,400.00 1,240.000 24,800.00 1,660.000 33,200 010 TEMPORARY CRASH CUSHION MODULE EA 60.0000 6,600.00 66.000 3,960.00 110.000 6,600 011 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.150 3,000.00 0.210 4,200 012 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 2,000.00 2.000 1,000.00 2.000 1,000 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 2,000.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 600.00 0.000 0 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1500 1,380.00 436.000 501.40 436.000 501 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 1.0000 1,460.00 0.000 0 019 ABANDON CULVERT (EA) EA 500.0000 500.00 0.000 0 020 OBLITERATE SURFACING SQYD 2.5000 34,250.00 9,500.000 23,750.00 9,500.000 23,750 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 748.00 872.000 479.60 872.000 479 022 REMOVE PAVEMENT MARKER EA 2.3500 136.30 30.000 70.50 30.000 70 PROGRAM CAS145 PAGE 2 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2904 TIME 09:12 AM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: DEOL, SUKHMINDER DATE OF THIS ESTIMATE 04/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 100.0000 2,200.00 9.000 900.00 9.000 900 024 REMOVE ROADSIDE SIGN EA 100.0000 200.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 025 REMOVE CULVERT (LF) LF 6.0000 330.00 10.000 60.00 10.000 60 026 REMOVE INLET EA 125.0000 375.00 2.000 250.00 2.000 250 027 RELOCATE ROADSIDE SIGN EA 250.0000 250.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 3,600.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 11,000.0000 11,000.00 0.700 7,700.00 0.900 9,900 030 DUST PALLIATIVE LS 5,500.0000 5,500.00 0.250 1,375.00 0.250 1,375 031 ROADWAY EXCAVATION CY 15.0000 144,300.00 8,556.000 128,340.00 9,174.000 137,610 032 IMPORTED BORROW (CY) CY 3.0000 12,180.00 3,560.000 10,680.00 3,560.000 10,680 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,000.00 0.000 0 034 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.0400 6,640.00 0.000 0 035 HYDROMULCH SQFT 0.0400 6,640.00 0.000 0 036 COMPOST SQFT 0.2500 41,500.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 139,050.00 0.000 0 038 ASPHALTIC EMULSION (FOG SEAL COAT) TON 300.0000 1,500.00 0.000 0 039 HOT MIX ASPHALT (TYPE A) TON 55.0000 358,600.00 1,200.000 66,000 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 80.0000 112,800.00 0.000 0 041 SHOULDER RUMBLE STRIP STA 110.0000 4,840.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 042 CENTERLINE RUMBLE STRIP STA 110.0000 2,420.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 043 PLACE HOT MIX ASPHALT SQYD 5.0000 1,100.00 0.000 0 (MISCELLANEOUS AREA) 044 TACK COAT TON 300.0000 6,300.00 0.000 0 045 ROADSIDE SIGN - ONE POST EA 300.0000 3,900.00 0.000 0 046 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 900.00 0.000 0 METHOD) 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 1,470.00 0.000 0 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 506.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2904 TIME 09:12 AM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: DEOL, SUKHMINDER DATE OF THIS ESTIMATE 04/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.5000 990.00 0.000 0 050 24" REINFORCED CONCRETE PIPE LF 150.0000 6,000.00 40.000 6,000.00 40.000 6,000 051 24" CONCRETE FLARED END SECTION EA 1,000.0000 2,000.00 2.000 2,000.00 2.000 2,000 052 DELINEATOR (CLASS 1) EA 100.0000 500.00 0.000 0 053 THERMOPLASTIC PAVEMENT MARKING SQFT 2.9000 638.00 0.000 0 054 THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 8,175.00 0.000 0 (SPRAYABLE) 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7500 1,235.00 0.000 0 056 MODIFYING EXISTING ELECTRICAL SYSTEM LS 24,600.0000 24,600.00 0.100 2,460.00 0.100 2,460 PROGRAM CAS145 PAGE 4 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2904 TIME 09:12 AM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: DEOL, SUKHMINDER DATE OF THIS ESTIMATE 04/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 228,194.87 335,314.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 228,194.87 335,314.87 057 MOBILIZATION LS 121,670.2000 121,670.20 0.450 54,751.59 0.950 115,586 ORIGINAL CONTRACT AMOUNT 1,219,048.00 TOTAL WORK COMPLETED 282,946.46 450,901.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 282,946.46 450,901.56 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 08/15/16 100 10/11/16 03/13/17 08/09/17 23 106 0 0 35% 23% PROGRESS IS SATISFACTORY DEOL, SUKHMINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/17