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 11/19/19 EST. NO. 001 TIME 09:08 AM R.E. NAME: CHRIS HANSON 10-0X7104 --------------------------------------------------------------------------- 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 11/19/19 EST. NO. 001 TIME 09:08 AM R.E. NAME: CHRIS HANSON 10-0X7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7104 TIME 09:08 AM ESTIMATE NO. 001 BID OPENING 07/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 11/19/19 LOCATION PROGRESS ESTIMATE 10-SJ-99-5.4/6.2 ----------------- 10-SJ-120-R2.6/T7.2 PACIFIC INFRASTRUCTURE IN SAN JOAQUIN COUNTY IN & NEAR THE CONSTRUCTION LLC CITY OF MANTECA ON RTE 120 FROM 0.3 871 COTTING CT, SUITE A MI E OF MCKINLEY AVE TO RTE 120/99 VACAVILLE CA 95688 SEP & ON RTE 99 FROM 0.4 MI S TO 0.4 MI N OF RTE 120/99 SEP FED. AID NO. ACNH-X077(27)E ROADSIDE AND GORE PAVING, MVP'S, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050 003 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 0.080 8,800.00 0.080 8,800 004 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 1,800.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 65.0000 88,400.00 0.000 0 007 TEMPORARY CRASH CUSHION MODULE EA 300.0000 21,000.00 0.000 0 008 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.080 2,800.00 0.080 2,800 009 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.530 1,060.00 0.530 1,060 PLAN 010 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 3,960.00 0.000 0 (BONDED FIBER MATRIX) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 1,350.00 0.000 0 012 TEMPORARY FIBER ROLL LF 1.4000 10,220.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 014 TREATED WOOD WASTE LB 1.0000 1,810.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.000 0 016 ROADWAY EXCAVATION CY 148.0000 189,440.00 0.000 0 017 IMPORTED BORROW (CY) CY 73.0000 185,420.00 0.000 0 018 WOOD MULCH CY 70.0000 38,500.00 0.000 0 019 8" CORRUGATED HIGH DENSITY LF 125.0000 12,250.00 0.000 0 POLYETHYLENE PIPE CONDUIT 020 DRY SEED (SQFT) SQFT 1.0000 3,950.00 0.000 0 021 HYDROMULCH SQFT 1.0000 3,950.00 0.000 0 022 CLASS 2 AGGREGATE BASE (CY) CY 145.0000 142,100.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7104 TIME 09:08 AM ESTIMATE NO. 001 BID OPENING 07/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR HOT MIX ASPHALT TON 260.0000 130,000.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 25.0000 2,250.00 0.000 0 025 TACK COAT TON 5,000.0000 4,000.00 0.000 0 026 REMOVE ASPHALT CONCRETE SWALE LF 45.0000 2,295.00 0.000 0 027 REMOVE ASPHALT CONCRETE DIKE LF 45.0000 4,050.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 800.0000 5,600.00 0.000 0 029 42" REINFORCED CONCRETE PIPE LF 345.0000 207,000.00 0.000 0 030 42" CONCRETE FLARED END SECTION EA 5,000.0000 30,000.00 0.000 0 031 REMOVE SLOPE PAVING (SQYD) SQYD 125.0000 13,750.00 0.000 0 032 SLOPE PAVING (CONCRETE) CY 1,400.0000 63,000.00 0.000 0 033 MINOR CONCRETE (TEXTURED PAVING) CY 940.0000 357,200.00 0.000 0 034 REMOVE CONCRETE (CURB AND GUTTER) LF 34.0000 1,020.00 0.000 0 035 REMOVE DELINEATOR EA 25.0000 125.00 0.000 0 036 DELINEATOR (CLASS 1) EA 25.0000 3,250.00 0.000 0 037 REMOVE ROADSIDE SIGN EA 400.0000 5,600.00 0.000 0 038 RELOCATE ROADSIDE SIGN EA 400.0000 400.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,820.00 0.000 0 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,820.00 0.000 0 (0.063" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,760.00 0.000 0 (0.080" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 12.0000 4,080.00 0.000 0 043 ROADSIDE SIGN - ONE POST EA 300.0000 2,400.00 0.000 0 044 ROADSIDE SIGN - TWO POST EA 300.0000 1,800.00 0.000 0 045 INSTALL ROADSIDE SIGN EA 400.0000 1,200.00 0.000 0 (LAMINATED WOOD BOX POST) 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 432,300.00 922.260 50,724.30 922.260 50,724 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7104 TIME 09:08 AM ESTIMATE NO. 001 BID OPENING 07/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MODIFYING EXISTING ELECTRICAL SYSTEM LS 240,000.0000 240,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7104 TIME 09:08 AM ESTIMATE NO. 001 BID OPENING 07/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 69,434.30 69,434.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 69,434.30 69,434.30 049 MOBILIZATION LS 277,000.0000 277,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,738,370.00 TOTAL WORK COMPLETED 69,434.30 69,434.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 69,434.30 69,434.30 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 049 MOBILIZATION 273,837.00 277,000.00 3,163.00 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 08/12/19 120 10/07/19 10/07/19 04/30/20 9 0 0 0 3% 8% PROGRESS IS SATISFACTORY CHRIS HANSON RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/19