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 08/23/17 EST. NO. 002 TIME 10:04 AM R.E. NAME: PAWAN K GARG 10-0V3004 --------------------------------------------------------------------------- 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 08/23/17 EST. NO. 002 TIME 10:04 AM R.E. NAME: PAWAN K GARG 10-0V3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 10:04 AM ESTIMATE NO. 002 BID OPENING 09/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 08/23/17 LOCATION PROGRESS ESTIMATE 10-CAL-4-29.6/ .0 ----------------- 10-MPA-49-18.5/18.7 GEORGE REED IN IN CALAVERAS COUNTY IN MURPHYS AT 10-MPA-140-21.8/ .0 140 EMPIRE AVE BIG TREES ROAD AND IN MARIPOSA MODESTO CA 95354 COUNTY ON STATE ROUTES 49 AND 140 FED. AID NO. ACST-P000-C(441)E PEDESTRIAN ACCESS IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.750 11,250 003 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.150 18,000.00 0.250 30,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.150 6,000.00 0.250 10,000 005 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.150 3,000.00 0.250 5,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.500 500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 1,600.00 4.000 1,600.00 4.000 1,600 008 TEMPORARY FIBER ROLL LF 5.0000 13,000.00 2,000.000 10,000.00 2,000.000 10,000 009 TEMPORARY SILT FENCE LF 10.0000 2,700.00 218.000 2,180 010 STREET SWEEPING LS 60,000.0000 60,000.00 0.200 12,000.00 0.250 15,000 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 50.0000 2,700.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 2.5000 3,650.00 0.000 0 014 OBLITERATE SURFACING SQYD 25.0000 4,000.00 160.000 4,000.00 160.000 4,000 015 REMOVE WOOD FENCE LF 20.0000 3,200.00 160.000 3,200.00 160.000 3,200 016 REMOVE FLARED END SECTION EA 1,900.0000 3,800.00 0.000 0 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 480.00 0.000 0 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,450.00 0.000 0 019 REMOVE ROADSIDE SIGN EA 300.0000 5,400.00 0.000 0 020 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 2,670.00 200.000 600.00 200.000 600 021 REMOVE CULVERT (LF) LF 80.0000 5,600.00 0.000 0 022 REMOVE INLET EA 1,200.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 10:04 AM ESTIMATE NO. 002 BID OPENING 09/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 08/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE HEADWALL EA 2,000.0000 2,000.00 0.000 0 024 ADJUST VALVE BOX FRAME AND COVER TO EA 1,000.0000 1,000.00 0.000 0 GRADE 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 100.0000 9,900.00 0.000 0 026 REMOVE CONCRETE CURB (LF) LF 40.0000 640.00 20.000 800 027 REMOVE CONCRETE (CURB AND GUTTER) LF 15.0000 5,850.00 282.000 4,230.00 325.000 4,875 028 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 5.0000 11,300.00 2,190.000 10,950.00 2,260.000 11,300 029 CLEARING AND GRUBBING (LS) LS 35,000.0000 35,000.00 0.500 17,500.00 0.500 17,500 030 ROADWAY EXCAVATION CY 65.0000 163,800.00 409.000 26,585.00 600.000 39,000 031 STRUCTURE EXCAVATION (RETAINING WALL) CY 125.0000 11,875.00 0.000 0 (F) 032 STRUCTURE BACKFILL (RETAINING WALL) CY 125.0000 7,875.00 0.000 0 033 DITCH EXCAVATION CY 60.0000 2,040.00 10.000 600.00 10.000 600 034 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.4000 4,800.00 0.000 0 (SQFT) 035 HYDROMULCH SQFT 0.9500 4,161.00 0.000 0 036 HYDROSEED SQFT 0.9500 4,161.00 0.000 0 037 COMPOST SQFT 0.8000 13,120.00 0.000 0 038 INCORPORATE MATERIALS SQFT 0.9000 3,942.00 0.000 0 039 CLASS 2 AGGREGATE BASE (CY) CY 175.0000 98,000.00 200.000 35,000.00 200.000 35,000 040 HOT MIX ASPHALT (TYPE A) TON 225.0000 83,250.00 95.600 21,510.00 95.600 21,510 041 TACK COAT TON 1,000.0000 700.00 0.000 0 042 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 20,400.00 0.000 0 (F) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 22,500.00 0.000 0 (F) 044 BAR REINFORCING STEEL (RETAINING WALL) LB 0.7000 2,376.50 0.000 0 (F) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 608.00 0.000 0 (0.063"-UNFRAMED) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 400.00 0.000 0 (0.080"-UNFRAMED) 047 ROADSIDE SIGN - ONE POST EA 500.0000 7,500.00 0.000 0 048 ROADSIDE SIGN - TWO POST EA 750.0000 2,250.00 0.000 0 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 888.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) PROGRAM CAS145 PAGE 3 DATE 08/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 10:04 AM ESTIMATE NO. 002 BID OPENING 09/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 08/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 308.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 2,025.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 052 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 6.0000 1,020.00 0.000 0 053 STAIN GALVANIZED SURFACES LF 12.0000 3,360.00 0.000 0 054 12" ALTERNATIVE PIPE CULVERT LF 200.0000 2,200.00 0.000 0 055 24" REINFORCED CONCRETE PIPE LF 300.0000 600.00 0.000 0 056 18" CORRUGATED STEEL PIPE (.064" THICK) LF 100.0000 11,000.00 0.000 0 057 36" CORRUGATED STEEL PIPE (.064" THICK) LF 250.0000 1,250.00 0.000 0 058 48" CORRUGATED STEEL PIPE (.064" THICK) LF 300.0000 3,000.00 0.000 0 059 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 500.0000 850.00 0.000 0 (F) 060 12" STEEL FLARED END SECTION EA 800.0000 800.00 0.000 0 061 18" STEEL FLARED END SECTION EA 850.0000 1,700.00 0.000 0 062 INLET DEPRESSION EA 850.0000 3,400.00 0.000 0 063 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 20.0000 740.00 0.000 0 065 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 32,000.00 9.000 9,000.00 9.000 9,000 066 DETECTABLE WARNING SURFACE SQFT 20.0000 7,000.00 102.000 2,040.00 102.000 2,040 067 MINOR CONCRETE (MISCELLANEOUS CY 1,200.0000 1,320.00 1.100 1,320.00 1.100 1,320 CONSTRUCTION) 068 MINOR CONCRETE (CURB AND GUTTER) CY 600.0000 57,600.00 14.000 8,400.00 14.000 8,400 069 MINOR CONCRETE (SIDEWALK) CY 500.0000 48,000.00 16.500 8,250.00 16.500 8,250 070 MINOR CONCRETE (CURB RAMP) CY 400.0000 9,200.00 7.000 2,800.00 7.000 2,800 071 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 18,000.00 2.000 2,400.00 2.000 2,400 072 MISCELLANEOUS IRON AND STEEL LB 1.0000 1,192.00 0.000 0 (F) 073 STIFF STAY KNOT FENCE LF 60.0000 16,800.00 0.000 0 074 OBJECT MARKER (TYPE L) EA 100.0000 200.00 0.000 0 075 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 700.0000 56,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 10:04 AM ESTIMATE NO. 002 BID OPENING 09/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 08/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 CABLE RAILING LF 140.0000 13,580.00 0.000 0 077 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,100.0000 2,100.00 0.000 0 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 160.00 0.000 0 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 66.00 0.000 0 080 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 6,700.00 0.000 0 081 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 082 MODIFYING EXISTING ELECTRICAL SYSTEM LS 160,000.0000 160,000.00 0.695 111,200.00 0.761 121,760 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 ROCK SLOPE PROTECTION CY 200.0000 1,400.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) PROGRAM CAS145 PAGE 5 DATE 08/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 10:04 AM ESTIMATE NO. 002 BID OPENING 09/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 08/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 320,185.00 381,885.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 320,185.00 381,885.00 085 MOBILIZATION LS 120,000.0000 120,000.00 0.450 54,000.00 0.950 114,000 ORIGINAL CONTRACT AMOUNT 1,418,057.50 TOTAL WORK COMPLETED 374,185.00 495,885.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 374,185.00 495,885.00 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 10/28/16 70 07/10/17 07/10/17 10/15/17 30 0 0 0 34% 43% PROGRESS IS SATISFACTORY PAWAN K GARG RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/17