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 12/14/22 EST. NO. 008 TIME 12:28 PM 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 12/14/22 EST. NO. 008 TIME 12:28 PM R.E. NAME: AULAKH IQBAL 10-1C3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 006 MISSING CEM-2402F -10,000.00 006 RECD FINAL CEM-4401 10,000.00 007 RECD FINAL CEM-2402F 10,000.00 007 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 006 RECD PAYROLLS EST 6 10,000.00 007 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 12:28 PM ESTIMATE NO. 008 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 09/01/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 12/14/22 LOCATION FINAL 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 132,800.00 160.000 132,800 003 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 1.000 29,900 006 TRAFFIC CONTROL SYSTEM LS 282,000.0000 282,000.00 1.000 282,000 007 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 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 1.000 46,000 013 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 1,200.000 48,000 015 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 195,000.00 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 99.000 7,425 DAY 018 JOB SITE MANAGEMENT LS 57,000.0000 57,000.00 1.000 57,000 019 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 020 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 4,370.00 23.000 4,370 021 TEMPORARY FIBER ROLL LF 12.0000 9,840.00 819.000 9,828 PROGRAM CAS145 PAGE 2 DATE 12/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 12:28 PM ESTIMATE NO. 008 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 09/01/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 12/14/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,160.00 231.000 2,079 023 STREET SWEEPING LS 6,800.0000 6,800.00 1.000 6,800 024 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 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 31,435.000 62,870 028 ASBESTOS SURVEYING, SAMPLING AND LS 20,000.0000 20,000.00 1.000 20,000 ANALYSIS 029 TEMPORARY HIGH-VISIBILITY FENCE LF 8.0000 108,000.00 13,347.000 106,776 030 CLEARING AND GRUBBING (LS) LS 38,000.0000 38,000.00 1.000 38,000 031 ROADWAY EXCAVATION CY 2,200.0000 37,400.00 47.290 104,038 032 IMPORTED BORROW (CY) CY 1,100.0000 82,500.00 74.960 82,456 033 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,100.0000 6,600.00 2.000 2,200 034 DRY SEED (SQFT) SQFT 0.0800 5,176.00 64,696.000 5,175 035 COMPOST (CY) CY 60.0000 24,600.00 401.000 24,060 036 MINOR HOT MIX ASPHALT TON 500.0000 85,000.00 169.920 84,960 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 11.0000 12,870.00 1,293.000 14,223 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 11.0000 62,810.00 5,151.000 56,661 039 PLACE HOT MIX ASPHALT SQYD 100.0000 9,800.00 124.400 12,440 (MISCELLANEOUS AREA) 040 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 42,000.00 3,566.000 42,792 041 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 450.0000 54,000.00 120.000 54,000 (.079" THICK) 042 18" ENTRANCE TAPER EA 1,800.0000 10,800.00 6.000 10,800 043 18" ANCHOR ASSEMBLY EA 800.0000 16,800.00 21.000 16,800 044 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 3,500.0000 10,500.00 3.000 10,500 045 ROCK SLOPE PROTECTION CY 1,200.0000 10,800.00 9.000 10,800 (60 LB, CLASS II, METHOD B) (CY) 046 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 45.0000 1,890.00 42.000 1,890 047 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 12/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 12:28 PM ESTIMATE NO. 008 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 09/01/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 12/14/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,200.00 179.000 3,580 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 550.00 0.000 0 051 OBJECT MARKER (TYPE P) EA 100.0000 700.00 7.000 700 052 OBJECT MARKER (TYPE L-1) EA 100.0000 4,700.00 50.000 5,000 053 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 1,800.000 81,000 057 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 55.0000 483,450.00 8,850.000 486,750 058 VEGETATION CONTROL (MINOR CONCRETE) SQYD 130.0000 552,500.00 5,065.000 658,450 059 TRANSITION RAILING (TYPE WB-31) EA 5,800.0000 40,600.00 7.000 40,600 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 22,500.00 18.000 22,500 061 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 140,000.00 28.000 140,000 062 CONCRETE BARRIER TRANSITION LF 980.0000 137,200.00 133.510 130,839 063 REMOVE GUARDRAIL LF 9.0000 82,350.00 9,125.000 82,125 064 REMOVE CONCRETE BARRIER LF 330.0000 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 11,500.00 560.000 560 (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 4,248.00 574.000 459 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 18,000.0000 18,000.00 1.000 18,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 12/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3604 TIME 12:28 PM ESTIMATE NO. 008 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 09/01/22 R.E. NAME: AULAKH IQBAL DATE OF THIS ESTIMATE 12/14/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 3,295,117.68 ADJUSTMENT OF COMPENSATION 0.00 379,805.29 EXTRA WORK 0.00 15,611.13 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 3,690,534.10 070 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 4,287,830.00 TOTAL WORK COMPLETED 0.00 3,790,534.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 3,790,534.10 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 10/19/21 160 04/11/22 04/11/22 09/01/22 58 35 0 0 100% 100% AULAKH IQBAL RESIDENT ENGINEER