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 12/12/18 EST. NO. 004 TIME 09:58 AM R.E. NAME: MUHAMMAD RAHMAN 10-0U5204 --------------------------------------------------------------------------- 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 12/12/18 EST. NO. 004 TIME 09:58 AM R.E. NAME: MUHAMMAD RAHMAN 10-0U5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 004 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 MISSING PAYROLL -10,000.00 004 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -20,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 12/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0U5204 TIME 09:58 AM ESTIMATE NO. 004 BID OPENING 03/30/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 12/12/18 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 10-MER-59-12.8/13.5 ---------------------------------- AGEE CONSTRUCTION CORPORATION IN MERCED COUNTY ABOUT 2 MILES 1039 HOBLITT AVE SOUTH OF MERCED ON STATE ROUTE 59 CLOVIS CA 93612 FROM 0.33 MILE SOUTH TO 0.37 MILE NORTH OF MISSION AVE/DICKENSEON FERRY ROAD FED. AID NO. HSST-P059(74)E INSTALL LEFT TURN CHANNELIZATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,400.0000 3,400.00 1.000 3,400 002 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 1.000 3,500 003 TRAFFIC CONTROL SYSTEM LS 78,250.0000 78,250.00 1.000 78,250 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 1.000 7,500 005 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 1.000 8,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 008 TEMPORARY CONCRETE WASHOUT LS 1,800.0000 1,800.00 1.000 1,800.00 1.000 1,800 009 TREATED WOOD WASTE LB 2.3000 805.00 25.000 57.50 25.000 57 010 CLEARING AND GRUBBING (LS) LS 37,000.0000 37,000.00 1.000 37,000 011 ROADWAY EXCAVATION CY 19.4000 41,904.00 2,160.000 41,904 012 SHOULDER BACKING TON 40.8000 21,216.00 351.020 14,321 013 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 2.4000 17,832.00 7,430.000 17,832 CLASS B3 014 HYDROMULCH SQFT 0.0600 2,166.00 36,100.000 2,166.00 36,100.000 2,166 015 HYDROSEED SQFT 0.0800 2,888.00 36,100.000 2,888.00 36,100.000 2,888 016 CLASS 2 AGGREGATE BASE (CY) CY 51.7500 87,975.00 1,700.000 87,975 017 PREPAVING INERTIAL PROFILER LS 16,000.0000 16,000.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 67.8000 147,126.00 2,158.360 146,336 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 112.6000 252,224.00 2,275.370 256,206 020 DATA CORE LS 1,600.0000 1,600.00 1.000 1,600 021 PLACE HOT MIX ASPHALT SQYD 22.0000 25,300.00 1,150.000 25,300 (MISCELLANEOUS AREA) 022 TACK COAT TON 1.0000 7.00 7.000 7 PROGRAM CAS145 PAGE 2 DATE 12/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0U5204 TIME 09:58 AM ESTIMATE NO. 004 BID OPENING 03/30/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 12/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONCRETE BACKFILL (PIPE TRENCH) CY 450.0000 3,600.00 8.000 3,600 (F) 024 24" REINFORCED CONCRETE PIPE LF 125.0000 3,875.00 31.000 3,875 025 18" CORRUGATED STEEL PIPE (.079" THICK) LF 87.0000 3,393.00 50.000 4,350 026 18" STEEL FLARED END SECTION EA 300.0000 300.00 1.000 300 027 ABANDON CULVERT (LF) LF 37.0000 1,702.00 46.000 1,702 028 REMOVE CULVERT (LF) LF 16.0000 7,520.00 809.000 12,944 029 TEMPORARY PIPE PLUG EA 600.0000 600.00 1.000 600 030 REMOVE HEADWALL EA 1,400.0000 1,400.00 1.000 1,400 031 SAND BACKFILL CY 400.0000 3,600.00 9.000 3,600 032 RELOCATE MAILBOX EA 225.0000 2,250.00 7.000 1,575 033 REMOVE PAVEMENT MARKER EA 1.0000 18.00 18.000 18 034 DELINEATOR (CLASS 1) EA 45.0000 450.00 10.000 450 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.6000 1,748.00 325.000 1,495 036 REMOVE ROADSIDE SIGN EA 115.0000 805.00 7.000 805 037 RESET MILEPOST MARKER EA 46.0000 46.00 1.000 46 038 RELOCATE ROADSIDE SIGN EA 175.0000 700.00 4.000 700 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 539.00 49.000 539 (0.063"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 352.00 44.000 352 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 782.00 46.000 782 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.6000 644.00 140.000 644 043 ROADSIDE SIGN - ONE POST EA 260.0000 1,560.00 6.000 1,560 044 ROADSIDE SIGN - TWO POST EA 430.0000 860.00 2.000 860 045 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 3,180.00 526.000 3,156 046 THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 13,455.00 10,454.000 12,022 (SPRAYABLE) 047 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 207.00 164.000 188 048 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 665.00 190.000 665 PROGRAM CAS145 PAGE 3 DATE 12/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0U5204 TIME 09:58 AM ESTIMATE NO. 004 BID OPENING 03/30/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 12/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 050 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.8000 5,658.00 410.000 5,658 PROGRAM CAS145 PAGE 4 DATE 12/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0U5204 TIME 09:58 AM ESTIMATE NO. 004 BID OPENING 03/30/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 12/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,911.50 815,931.29 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,911.50 815,931.29 051 MOBILIZATION LS 90,000.0000 90,000.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 922,402.00 TOTAL WORK COMPLETED 6,911.50 905,931.29 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -20,000.00 -30,000.00 TOTAL -13,088.50 875,931.29 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 05/18/17 45 09/04/18 09/04/18 11/21/18 45 4 0 0 100% 100% MUHAMMAD RAHMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/12/18