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 05/24/22 EST. NO. 002 TIME 07:06 AM R.E. NAME: AULAKH IQBAL 10-1C3604 --------------------------------------------------------------------------- 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 05/24/22 EST. NO. 002 TIME 07:06 AM R.E. NAME: AULAKH IQBAL 10-1C3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 07:06 AM ESTIMATE NO. 002 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 05/24/22 LOCATION PROGRESS ESTIMATE 10-AMA-88-7.9/R65.8 ----------------- MIDSTATE BARRIER, INC. AMA-SR 88 GUARD RAIL UPGRADE 3291 S HWY 99 5.5 MILES WEST OF KIRKWOOD MEADOWS STOCKTON CA 95215 RD FED. AID NO. SNHG-P088(73) E UPGRADE EXISTING METAL BEAM GUARD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,700.0000 2,700.00 1.000 2,700 002 TIME-RELATED OVERHEAD (WDAY) WDAY 830.0000 132,800.00 19.000 15,770.00 27.000 22,410 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 29,900.0000 29,900.00 0.750 22,425 006 TRAFFIC CONTROL SYSTEM LS 282,000.0000 282,000.00 0.120 33,840.00 0.170 47,940 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,350.0000 43,200.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.8000 25,380.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 23,400.00 32.000 1,920.00 64.000 3,840 010 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 17,400.00 0.000 0 SYSTEM DAY 011 TEMPORARY PAVEMENT MARKER EA 4.0000 336.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 46,000.0000 46,000.00 0.170 7,820.00 0.170 7,820 013 END OF QUEUE MONITORING AND EA 850.0000 127,500.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 014 TEMPORARY RAILING (TYPE K) LF 40.0000 644,000.00 840.000 33,600.00 1,200.000 48,000 015 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 195,000.00 4.000 20,000.00 8.000 40,000 016 TEMPORARY RADAR SPEED FEEDBACK EA 1,000.0000 25,000.00 0.000 0 SIGN SYSTEM 017 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 75.0000 16,500.00 40.000 3,000.00 40.000 3,000 DAY 018 JOB SITE MANAGEMENT LS 57,000.0000 57,000.00 0.170 9,690.00 0.170 9,690 019 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 020 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 4,370.00 6.000 1,140.00 23.000 4,370 021 TEMPORARY FIBER ROLL LF 12.0000 9,840.00 435.000 5,220.00 1,050.000 12,600 PROGRAM CAS145 PAGE 2 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 07:06 AM ESTIMATE NO. 002 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 05/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 TEMPORARY GRAVEL BAG BERM LF 9.0000 2,160.00 51.000 459.00 231.000 2,079 023 STREET SWEEPING LS 6,800.0000 6,800.00 0.120 816.00 0.170 1,156 024 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500.00 1.000 7,500 025 ASBESTOS COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 026 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 8,860.00 0.000 0 STRIPE (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 2.0000 50,400.00 31,500.000 63,000.00 31,500.000 63,000 028 ASBESTOS SURVEYING, SAMPLING AND LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000 ANALYSIS 029 TEMPORARY HIGH-VISIBILITY FENCE LF 8.0000 108,000.00 3,222.000 25,776.00 13,347.000 106,776 030 CLEARING AND GRUBBING (LS) LS 38,000.0000 38,000.00 0.170 6,460.00 0.170 6,460 031 ROADWAY EXCAVATION CY 2,200.0000 37,400.00 11.270 24,794.00 11.270 24,794 032 IMPORTED BORROW (CY) CY 1,100.0000 82,500.00 57.440 63,184.00 57.440 63,184 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,100.0000 6,600.00 0.000 0 034 DRY SEED (SQFT) SQFT 0.0800 5,176.00 0.000 0 035 COMPOST (CY) CY 60.0000 24,600.00 0.000 0 036 MINOR HOT MIX ASPHALT TON 500.0000 85,000.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 11.0000 12,870.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 11.0000 62,810.00 0.000 0 039 PLACE HOT MIX ASPHALT SQYD 100.0000 9,800.00 0.000 0 (MISCELLANEOUS AREA) 040 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 42,000.00 2,645.000 31,740.00 2,645.000 31,740 041 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 450.0000 54,000.00 0.000 0 (.079" THICK) 042 18" ENTRANCE TAPER EA 1,800.0000 10,800.00 0.000 0 043 18" ANCHOR ASSEMBLY EA 800.0000 16,800.00 0.000 0 044 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 3,500.0000 10,500.00 3.000 10,500.00 3.000 10,500 045 ROCK SLOPE PROTECTION CY 1,200.0000 10,800.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 046 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 45.0000 1,890.00 0.000 0 047 STAIN GALVANIZED SURFACES (LS) LS 170,000.0000 170,000.00 1.000 170,000 048 REMOVE PAVEMENT MARKER EA 1.0000 140.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 07:06 AM ESTIMATE NO. 002 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 05/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 GUARD RAILING DELINEATOR EA 20.0000 3,200.00 67.000 1,340.00 67.000 1,340 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 550.00 0.000 0 051 OBJECT MARKER (TYPE P) EA 100.0000 700.00 4.000 400.00 4.000 400 052 OBJECT MARKER (TYPE L-1) EA 100.0000 4,700.00 0.000 0 053 RESET MILEPOST MARKER EA 80.0000 80.00 0.000 0 054 RESET ROADSIDE SIGN EA 300.0000 4,800.00 0.000 0 055 RELOCATE ROADSIDE SIGN-ONE POST EA 480.0000 480.00 0.000 0 056 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 45.0000 85,050.00 1,712.500 77,062.50 1,712.500 77,062 057 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 55.0000 483,450.00 3,775.000 207,625.00 3,775.000 207,625 058 VEGETATION CONTROL (MINOR CONCRETE) SQYD 130.0000 552,500.00 0.000 0 059 TRANSITION RAILING (TYPE WB-31) EA 5,800.0000 40,600.00 4.000 23,200.00 4.000 23,200 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 22,500.00 14.000 17,500.00 14.000 17,500 061 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 140,000.00 18.000 90,000.00 18.000 90,000 062 CONCRETE BARRIER TRANSITION LF 980.0000 137,200.00 133.510 130,839.80 133.510 130,839 063 REMOVE GUARDRAIL LF 9.0000 82,350.00 480.000 4,320.00 480.000 4,320 064 REMOVE CONCRETE BARRIER LF 330.0000 9,570.00 29.000 9,570.00 29.000 9,570 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 2,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 066 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 11,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 420.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 068 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,248.00 0.000 0 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 18,000.0000 18,000.00 0.120 2,160.00 0.170 3,060 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 07:06 AM ESTIMATE NO. 002 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 05/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 950,246.30 1,299,826.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 950,246.30 1,299,826.30 070 MOBILIZATION LS 100,000.0000 100,000.00 0.200 20,000.00 0.950 95,000 ORIGINAL CONTRACT AMOUNT 4,287,830.00 TOTAL WORK COMPLETED 970,246.30 1,394,826.30 MATERIALS ON HAND ON SITE -149,669.00 169,961.00 DEDUCTIONS 0.00 0.00 TOTAL 820,577.30 1,564,787.30 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 10/19/21 160 04/11/22 04/11/22 12/02/22 27 3 0 0 32% 17% PROGRESS IS SATISFACTORY AULAKH IQBAL RESIDENT ENGINEER