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 10/26/23 EST. NO. 013 TIME 10:41 AM R.E. NAME: PAWAN GARG 10-0S7404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 008 0001 25,000.00 E.W. @ F.A.(+) 102423 N 1RE 0 009 0001 10,000.00 E.W. @ F.A.(+) 102323 N 1RE 0 35,000.00 TOTAL THIS ESTIMATE 556,809.28 TOTAL PREVIOUS ESTIMATE 591,809.28 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 10/26/23 EST. NO. 013 TIME 10:41 AM R.E. NAME: PAWAN GARG 10-0S7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DEDUCT SWPPP -5,000.00 005 CURB & GUTTER -4,196.00 008 RE-STAKING SURVEY -3,713.00 008 RELEASE SWPPP 5,000.00 008 MISS ANNUAL CEM-4401 -10,000.00 011 RELEASE CEM 4401 10,000.00 013 10,000.00 -7,909.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 007 RECD PAYROLLS EST 7 5,000.00 008 MISSING PAYROLLS -3,000.00 010 0.00 -3,000.00 TOTAL DEDUCTIONS 10,000.00 -10,909.00 PROGRAM CAS145 PAGE 1 DATE 10/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7404 TIME 10:41 AM ESTIMATE NO. 013 BID OPENING 07/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 10/26/23 LOCATION RERUN PROGRESS ESTIMATE 10-SJ-88-13.7/14.0 ----------------------- 10-ALP-88-0.2/2.4 EVERLEVEL HOLDINGS, LLC IN SAN JOAQUIN AND ALPINE COUNTIES 5877 PINE AVE. SUITE 120; AT VARIOUS LOCATIONS CHINO HILLS CA 91709 FED. AID NO. N O N E REPLACE DETERIORATED CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 160,000.00 101.000 202,000 003 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 1.000 22,000 004 TRAFFIC CONTROL SYSTEM LS 230,000.0000 230,000.00 1.000 230,000 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 2,100.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 2,760.00 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 420.00 10.000 420 008 PORTABLE DELINEATOR EA 80.0000 1,760.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 85.0000 1,700.00 97.000 8,245 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,600.0000 39,200.00 5.000 28,000 011 TEMPORARY RADAR SPEED FEEDBACK EA 4,500.0000 9,000.00 2.000 9,000 SIGN SYSTEM 012 JOB SITE MANAGEMENT LS 75,000.0000 75,000.00 1.000 75,000 013 PREPARE STORM WATER POLLUTION PREVENTION LS 3,500.0000 3,500.00 1.000 3,500 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 19,500.00 1.000 500 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 3,750.00 4.000 1,000 016 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 017 MOVE-IN/MOVE-OUT EA 1,000.0000 6,000.00 4.000 4,000 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 5,310.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 5,000.00 18.000 3,600 020 TEMPORARY FIBER ROLL LF 3.5000 15,785.00 2,172.000 7,602 021 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 3,200.00 1.000 3,200 022 STREET SWEEPING LS 115,000.0000 115,000.00 1.000 115,000 PROGRAM CAS145 PAGE 2 DATE 10/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7404 TIME 10:41 AM ESTIMATE NO. 013 BID OPENING 07/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 10/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 024 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 250.0000 1,750.00 0.000 0 025 WATER QUALITY MONITORING REPORT EA 250.0000 1,750.00 0.000 0 026 WATER QUALITY ANNUAL REPORT EA 500.0000 500.00 0.000 0 027 TEMPORARY CREEK DIVERSION SYSTEMS LS 15,000.0000 15,000.00 1.000 15,000 028 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 13,560.00 0.000 0 STRIPE (HAZARDOUS WASTE) 029 TREATED WOOD WASTE LB 3.0000 3,060.00 1,020.000 3,060 030 INVASIVE SPECIES CONTROL LS 20,000.0000 20,000.00 1.000 20,000 031 REMOVE CONCRETE (CY) CY 450.0000 1,350.00 3.000 1,350 032 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 19,240.00 4,390.000 17,560 033 CLEARING AND GRUBBING (LS) LS 175,000.0000 175,000.00 1.000 175,000 034 ROADWAY EXCAVATION CY 48.0000 228,000.00 4,744.000 227,712 035 DITCH EXCAVATION CY 1,500.0000 1,500.00 0.000 0 036 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 3,000.00 1.000 1,000.00 3.000 3,000 037 HYDROMULCH SQFT 0.0700 3,038.00 -26,413.000 -1,848.91 37,347.000 2,614 038 FIBER ROLLS LF 4.0000 14,840.00 -472.000 -1,888.00 3,485.000 13,940 039 STRAW SQFT 0.0900 3,906.00 -5,333.000 -479.97 37,367.000 3,363 040 HYDROSEED SQFT 0.1100 4,774.00 -5,333.000 -586.63 37,367.000 4,110 041 COMPOST (CY) CY 50.0000 7,000.00 80.800 4,040.00 115.800 5,790 042 INCORPORATE MATERIALS SQFT 0.0600 2,604.00 -5,221.000 -313.26 37,347.000 2,240 043 HOT MIX ASPHALT (TYPE A) TON 225.0000 438,750.00 934.000 210,150.00 1,951.000 438,975 044 TACK COAT TON 700.0000 4,200.00 0.580 406 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.0000 66,420.00 441.000 3,969.00 1,219.000 10,971 046 STRUCTURAL CONCRETE, HEADWALL CY 4,400.0000 22,880.00 5.110 22,484 (F) 047 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,200.0000 179,200.00 43.750 140,000 (F) 048 MINOR CONCRETE (MINOR STRUCTURE) CY 3,800.0000 12,540.00 1.650 6,270 (F) 049 STRESS REDUCING SLAB CY 2,500.0000 42,500.00 10.130 25,325 PROGRAM CAS145 PAGE 3 DATE 10/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7404 TIME 10:41 AM ESTIMATE NO. 013 BID OPENING 07/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 10/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" REINFORCED CONCRETE PIPE LF 275.0000 165,000.00 600.000 165,000 051 24" REINFORCED CONCRETE PIPE LF 325.0000 227,500.00 586.800 190,710 052 36" REINFORCED CONCRETE PIPE LF 395.0000 67,150.00 27.500 10,862.50 141.300 55,813 053 48" REINFORCED CONCRETE PIPE LF 550.0000 16,500.00 0.000 0 054 14" X 23" ELLIPTICAL SHAPED REINFORCED LF 450.0000 171,000.00 162.700 73,215 CONCRETE PIPE 055 19" X 30" ELLIPTICAL SHAPED REINFORCED LF 525.0000 178,500.00 344.800 181,020 CONCRETE PIPE 056 24" X 38" ELLIPTICAL SHAPED REINFORCED LF 575.0000 138,000.00 240.000 138,000 CONCRETE PIPE 057 18" CORRUGATED STEEL PIPE (.064" THICK) LF 250.0000 1,250.00 0.000 0 058 DRAINAGE INLET MARKER EA 500.0000 6,500.00 0.000 0 059 24" CONCRETE FLARED END SECTION EA 2,250.0000 29,250.00 10.000 22,500 060 36" CONCRETE FLARED END SECTION EA 3,750.0000 22,500.00 5.000 18,750 061 19" X 30" ELLIPTICAL CONCRETE FLARED EA 3,000.0000 6,000.00 2.000 6,000 END SECTION 062 36" PRECAST CONCRETE PIPE INLET LF 450.0000 11,700.00 13.400 6,030 063 INLET DEPRESSION EA 5,000.0000 15,000.00 2.000 10,000 064 ABANDON CULVERT (LF) LF 13.0000 17,940.00 1,374.900 17,873 065 REMOVE CULVERT (LF) LF 80.0000 49,600.00 468.400 37,472 066 REMOVE INLET EA 1,700.0000 23,800.00 9.000 15,300 067 REMOVE HEADWALL EA 1,800.0000 23,400.00 11.000 19,800 068 ADJUST INLET EA 2,000.0000 4,000.00 2.000 4,000 069 SAND BACKFILL CY 300.0000 12,300.00 40.500 12,150 070 ROCK SLOPE PROTECTION CY 225.0000 14,625.00 65.000 14,625 (150 LB, CLASS III, METHOD B) (CY) 071 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.0000 2,700.00 133.400 2,001 072 MINOR CONCRETE (CURB) (CY) CY 990.0000 42,570.00 42.400 41,976 073 MINOR CONCRETE (DRIVEWAY) CY 2,700.0000 10,800.00 4.000 10,800 074 MISCELLANEOUS IRON AND STEEL LB 5.0000 46,540.00 7,010.000 35,050 (F) 075 LOWER AND RAISE FRAME AND COVER EA 2,000.0000 4,000.00 0.000 0 (UTILITY) 076 RESET MAILBOX EA 500.0000 2,500.00 5.000 2,500 PROGRAM CAS145 PAGE 4 DATE 10/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7404 TIME 10:41 AM ESTIMATE NO. 013 BID OPENING 07/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 10/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CHAIN LINK FENCE (TYPE CL-6, SLATTED) LF 65.0000 68,250.00 0.000 0 078 24' CHAIN LINK GATE (TYPE CL-6) EA 3,500.0000 7,000.00 0.000 0 079 REMOVE FENCE LF 13.0000 10,010.00 768.000 9,984 080 REMOVE PAVEMENT MARKER EA 2.0000 360.00 180.000 360 081 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 800.00 160.000 800 082 MARKER (CULVERT) EA 150.0000 4,200.00 20.000 3,000 083 REMOVE ROADSIDE SIGN EA 200.0000 1,200.00 6.000 1,200 084 RESET ROADSIDE SIGN EA 250.0000 500.00 2.000 500 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 558.00 35.500 639 (0.063"-UNFRAMED) 086 ROADSIDE SIGN - ONE POST EA 350.0000 2,100.00 6.000 2,100 087 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,860.00 800.000 4,800 (ENHANCED WET NIGHT VISIBILITY) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,520.00 360.000 1,440 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 52.00 13.000 52 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 090 PAINT TRAFFIC STRIPE (2-COAT) LF 2.5000 1,900.00 750.000 1,875 091 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 10,475.00 4,150.000 10,375 (ENHANCED WET NIGHT VISIBILITY) 092 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 2,425.00 960.000 2,400 (ENHANCED WET NIGHT VISIBILITY) 093 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,240.00 0.000 0 094 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 290.00 0.000 0 095 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 1.000 20,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 5 DATE 10/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7404 TIME 10:41 AM ESTIMATE NO. 013 BID OPENING 07/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 10/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 224,904.73 2,999,349.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 35,000.00 591,809.28 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 259,904.73 3,591,158.99 096 MOBILIZATION LS 380,000.0000 380,000.00 1.000 380,000 ORIGINAL CONTRACT AMOUNT 3,843,712.00 TOTAL WORK COMPLETED 259,904.73 3,971,158.99 MATERIALS ON HAND ON SITE -10,000.00 0.00 DEDUCTIONS 10,000.00 -10,909.00 TOTAL 259,904.73 3,960,249.99 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 08/10/21 80 00/00/00 00/00/00 10/25/23 101 269 21 0 94% 100% PROGRESS IS SATISFACTORY PAWAN GARG RESIDENT ENGINEER