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 10/02/17 EST. NO. 003 TIME 03:51 PM 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 10/02/17 EST. NO. 003 TIME 03:51 PM 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 10/02/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 03:51 PM ESTIMATE NO. 003 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 09/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 10/02/17 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 0.460 55,200.00 0.710 85,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.460 18,400.00 0.710 28,400 005 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.460 9,200.00 0.710 14,200 006 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 1,600 008 TEMPORARY FIBER ROLL LF 5.0000 13,000.00 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 0.250 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 60.000 3,000.00 60.000 3,000 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 4,000 015 REMOVE WOOD FENCE LF 20.0000 3,200.00 160.000 3,200 016 REMOVE FLARED END SECTION EA 1,900.0000 3,800.00 2.000 3,800.00 2.000 3,800 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 480.00 233.000 466.00 233.000 466 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,450.00 411.000 2,055.00 411.000 2,055 019 REMOVE ROADSIDE SIGN EA 300.0000 5,400.00 0.000 0 020 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 2,670.00 200.000 600 021 REMOVE CULVERT (LF) LF 80.0000 5,600.00 70.000 5,600.00 70.000 5,600 022 REMOVE INLET EA 1,200.0000 2,400.00 2.000 2,400.00 2.000 2,400 PROGRAM CAS145 PAGE 2 DATE 10/02/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 03:51 PM ESTIMATE NO. 003 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 09/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 10/02/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 2,000.00 1.000 2,000 024 ADJUST VALVE BOX FRAME AND COVER TO EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 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 65.000 975.00 390.000 5,850 028 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 5.0000 11,300.00 2,260.000 11,300 029 CLEARING AND GRUBBING (LS) LS 35,000.0000 35,000.00 0.500 17,500 030 ROADWAY EXCAVATION CY 65.0000 163,800.00 1,668.000 108,420.00 2,268.000 147,420 031 STRUCTURE EXCAVATION (RETAINING WALL) CY 125.0000 11,875.00 95.000 11,875.00 95.000 11,875 (F) 032 STRUCTURE BACKFILL (RETAINING WALL) CY 125.0000 7,875.00 0.000 0 033 DITCH EXCAVATION CY 60.0000 2,040.00 24.000 1,440.00 34.000 2,040 034 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 98,000.00 260.000 45,500.00 460.000 80,500 040 HOT MIX ASPHALT (TYPE A) TON 225.0000 83,250.00 8.000 1,800.00 103.600 23,310 041 TACK COAT TON 1,000.0000 700.00 0.000 0 042 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 20,400.00 34.000 20,400.00 34.000 20,400 (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 3,395.000 2,376.50 3,395.000 2,376 (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 10/02/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 03:51 PM ESTIMATE NO. 003 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 09/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 10/02/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 11.000 2,200.00 11.000 2,200 055 24" REINFORCED CONCRETE PIPE LF 300.0000 600.00 2.000 600.00 2.000 600 056 18" CORRUGATED STEEL PIPE (.064" THICK) LF 100.0000 11,000.00 110.000 11,000.00 110.000 11,000 057 36" CORRUGATED STEEL PIPE (.064" THICK) LF 250.0000 1,250.00 5.000 1,250.00 5.000 1,250 058 48" CORRUGATED STEEL PIPE (.064" THICK) LF 300.0000 3,000.00 10.000 3,000.00 10.000 3,000 059 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 500.0000 850.00 1.700 850.00 1.700 850 (F) 060 12" STEEL FLARED END SECTION EA 800.0000 800.00 1.000 800.00 1.000 800 061 18" STEEL FLARED END SECTION EA 850.0000 1,700.00 2.000 1,700.00 2.000 1,700 062 INLET DEPRESSION EA 850.0000 3,400.00 4.000 3,400.00 4.000 3,400 063 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 20.0000 740.00 37.000 740.00 37.000 740 065 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 32,000.00 15.320 15,320.00 24.320 24,320 066 DETECTABLE WARNING SURFACE SQFT 20.0000 7,000.00 102.000 2,040 067 MINOR CONCRETE (MISCELLANEOUS CY 1,200.0000 1,320.00 1.100 1,320 CONSTRUCTION) 068 MINOR CONCRETE (CURB AND GUTTER) CY 600.0000 57,600.00 37.770 22,662.00 51.770 31,062 069 MINOR CONCRETE (SIDEWALK) CY 500.0000 48,000.00 43.380 21,690.00 59.880 29,940 070 MINOR CONCRETE (CURB RAMP) CY 400.0000 9,200.00 3.780 1,512.00 10.780 4,312 071 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 18,000.00 3.000 3,600.00 5.000 6,000 072 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 10/02/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 03:51 PM ESTIMATE NO. 003 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 09/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 10/02/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 160.00 120.000 120.00 120.000 120 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 66.00 143.000 286.00 143.000 286 080 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 6,700.00 618.000 6,180.00 618.000 6,180 081 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 0.149 23,840.00 0.910 145,600 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 ROCK SLOPE PROTECTION CY 200.0000 1,400.00 7.000 1,400.00 7.000 1,400 (20 LB, CLASS I, METHOD B) (CY) PROGRAM CAS145 PAGE 5 DATE 10/02/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V3004 TIME 03:51 PM ESTIMATE NO. 003 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 09/20/17 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 10/02/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 418,057.50 799,942.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 418,057.50 799,942.50 085 MOBILIZATION LS 120,000.0000 120,000.00 0.050 6,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,418,057.50 TOTAL WORK COMPLETED 424,057.50 919,942.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 424,057.50 919,942.50 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 50 0 0 0 64% 71% PROGRESS IS SATISFACTORY PAWAN K GARG RESIDENT ENGINEER PROGRAM CAS145 DATE 10/02/17