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 07/22/20 EST. NO. 003 TIME 02:27 PM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1C6204 --------------------------------------------------------------------------- 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 07/22/20 EST. NO. 003 TIME 02:27 PM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1C6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6204 TIME 02:27 PM ESTIMATE NO. 003 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 07/22/20 LOCATION PROGRESS ESTIMATE 10-SJ-0-0.0/ .0 ----------------- PACIFIC INFRASTRUCTURE IN DISTRICT 10 AT VARIOUS LOCATIONS CONSTRUCTION LLC 871 COTTING COURT STE A; VACAVILLE CA 95688 FED. AID NO. N O N E UPGRADE AND REPAIR OF TMS ELEMENTS ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000 002 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.750 16,500 003 TRAFFIC CONTROL SYSTEM LS 455,000.0000 455,000.00 0.150 68,250.00 0.350 159,250 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.150 5,250.00 0.350 12,250 005 JOB SITE MANAGEMENT LS 145,000.0000 145,000.00 0.150 21,750.00 0.350 50,750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 007 MOVE-IN/MOVE-OUT EA 2,500.0000 20,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 008 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 4,260.00 0.000 0 009 TEMPORARY FIBER ROLL LF 3.0000 3,510.00 0.000 0 010 STREET SWEEPING LS 2,000.0000 2,000.00 0.150 300.00 0.350 700 011 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 012 TREATED WOOD WASTE LB 1.0000 25,800.00 0.000 0 013 TEMPORARY HIGH-VISIBILITY FENCE LF 3.0000 2,520.00 633.000 1,899 014 CLEARING AND GRUBBING (LS) LS 145,000.0000 145,000.00 0.450 65,250.00 0.650 94,250 015 ROADWAY EXCAVATION CY 155.0000 199,950.00 230.000 35,650.00 230.000 35,650 016 STRUCTURE EXCAVATION (RETAINING WALL) CY 455.0000 35,035.00 0.000 0 (F) 017 STRUCTURE BACKFILL (RETAINING WALL) CY 340.0000 20,740.00 0.000 0 (F) 018 IMPORTED BORROW (CY) CY 125.0000 155,000.00 0.000 0 019 BONDED FIBER MATRIX (SQFT) SQFT 0.4000 16,040.00 0.000 0 020 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6000 18,300.00 0.000 0 021 HYDROSEED SQFT 0.4000 20,200.00 0.000 0 022 COMPOST (CY) CY 145.0000 23,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6204 TIME 02:27 PM ESTIMATE NO. 003 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INCORPORATE MATERIALS SQFT 1.0000 20,100.00 0.000 0 024 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 148,500.00 137.500 18,562.50 137.500 18,562 025 HOT MIX ASPHALT (TYPE A) TON 245.0000 227,850.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 12.0000 9,120.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 12.0000 8,520.00 0.000 0 028 TACK COAT TON 10,000.0000 8,000.00 0.000 0 029 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 34,000.00 0.000 0 030 RETAINING WALL STEM (TYPE 6) SQFT 65.0000 36,465.00 0.000 0 (F) 031 36" CAST-IN-DRILLED-HOLE CONCRETE LF 4,400.0000 66,000.00 0.000 0 PILE (SIGN FOUNDATION) 032 60" CAST-IN-DRILLED-HOLE CONCRETE LF 3,600.0000 90,000.00 0.000 0 PILE (SIGN FOUNDATION) 033 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 12.0000 44,400.00 0.000 0 (F) 034 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 12.0000 44,400.00 0.000 0 (F) 035 FURNISH SIGN STRUCTURE (TRUSS) LB 5.0000 82,840.00 0.000 0 (F) 036 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 16,568.00 0.000 0 (F) 037 REMOVE SIGN STRUCTURE (EA) EA 8,000.0000 8,000.00 0.000 0 038 24" REINFORCED CONCRETE PIPE LF 285.0000 193,800.00 0.000 0 039 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 340.0000 22,440.00 0.000 0 (.079" THICK) 040 12" ENTRANCE TAPER EA 1,200.0000 4,800.00 0.000 0 041 12" ANCHOR ASSEMBLY EA 1,200.0000 4,800.00 0.000 0 042 12" STEEL FLARED END SECTION EA 1,200.0000 4,800.00 0.000 0 043 24" STEEL FLARED END SECTION EA 1,200.0000 9,600.00 0.000 0 044 ROCK SLOPE PROTECTION CY 460.0000 33,580.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 045 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 1,260.00 0.000 0 046 CHAIN LINK FENCE (TYPE CL-6) LF 55.0000 13,750.00 0.000 0 047 REMOVE FENCE (TYPE BW) LF 45.0000 11,250.00 0.000 0 048 DELINEATOR (CLASS 1) EA 25.0000 2,450.00 0.000 0 049 RELOCATE ROADSIDE SIGN EA 500.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6204 TIME 02:27 PM ESTIMATE NO. 003 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 55.0000 97,350.00 325.000 17,875 051 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 68,400.00 336.800 31,996.00 336.800 31,996 052 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 11,000.00 0.000 0 053 END ANCHOR ASSEMBLY (TYPE SFT) EA 3,500.0000 45,500.00 3.000 10,500 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,500.0000 67,500.00 3.000 13,500 055 CONCRETE BARRIER TRANSITION LF 2,800.0000 58,800.00 0.000 0 (F) 056 REMOVE GUARDRAIL LF 25.0000 40,250.00 150.000 3,750 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.150 1,500.00 0.350 3,500 SYSTEM ELEMENTS DURING CONSTRUCTION 058 CAMERA SYSTEMS LS 475,000.0000 475,000.00 0.340 161,500.00 0.340 161,500 059 MODIFYING EXISTING ELECTRICAL SYSTEM LS 875,000.0000 875,000.00 0.252 220,500.00 0.499 436,625 PROGRAM CAS145 PAGE 4 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6204 TIME 02:27 PM ESTIMATE NO. 003 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 630,508.50 1,079,057.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 2,800.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 630,508.50 1,081,857.50 060 MOBILIZATION LS 470,000.0000 470,000.00 0.200 94,000.00 0.950 446,500 ORIGINAL CONTRACT AMOUNT 4,726,148.00 TOTAL WORK COMPLETED 724,508.50 1,528,357.50 MATERIALS ON HAND ON SITE -35,677.00 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 678,831.50 1,518,357.50 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 02/19/20 150 04/14/20 04/14/20 12/11/20 51 18 0 0 32% 34% PROGRESS IS SATISFACTORY *** SUSPENDED ON 04/14/20. OBAIDULLAH RASHID "ABDUL" RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/20