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 11/03/20 EST. NO. 006 TIME 02:43 PM R.E. NAME: RANBIR BHULLAR 10-1C6904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 639.75 E.W. @ F.A.(+) 042020 N CCFG10 0002 1,098.55 042120 N CCFG20 0003 991.39 042220 N CCFG30 0004 991.39 042320 N CCFG40 0005 991.39 042420 N CCFG50 0006 991.39 042720 N CCFG60 0007 1,098.55 042820 N CCFG70 0008 937.81 042920 N CCFG80 0009 884.23 043020 N CCFG90 0010 251.22 050420 N CCFG10 0011 251.22 050520 N CCFG11 0013 293.09 050820 N CCFG13 0015 991.39 051120 N CCFG15 0016 1,044.97 051220 N CCFG16 0017 1,044.97 051320 N CCFG17 0018 991.39 051420 N CCFG18 0019 777.08 051520 N CCFG19 0020 293.09 052720 N CCFG20 0021 167.48 060220 N CCFG21 0022 209.35 060320 N CCFG22 0023 251.22 060420 N CCFG23 0024 334.96 060820 N CCFG24 0025 1,044.97 060920 N CCFG25 0026 991.39 061020 N CCFG26 0027 777.08 061120 N CCFG27 0028 83.74 061220 N CCFG28 0029 777.08 061520 N CCFG29 0030 1,098.55 061620 N CCFG30 0031 884.23 062220 N CCFG31 0032 884.23 062320 N CCFG32 0033 937.81 062420 N CCFG33 0035 418.71 062620 N CCFG35 0043 842.94 071420 N CCFG43 0072 681.20 082520 N CCFG72 007 0001 4,896.58 E.W. @ F.A.(+) 081720 N CCFGI5 0002 -5,000.00 A.C. @ L.S.(-) 110220 N 505 0 0003 4,035.00 A.C. @ L.S.(+) 110220 N 506 0 28,879.39 TOTAL THIS ESTIMATE 220,266.68 TOTAL PREVIOUS ESTIMATE 249,146.07 TOTAL TO DATE 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 11/03/20 EST. NO. 006 TIME 02:43 PM R.E. NAME: RANBIR BHULLAR 10-1C6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 MISSING PAYROLLS -10,000.00 004 MISSING PAYROLLS 10,000.00 005 MISSING PAYROLLS -10,000.00 006 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:43 PM ESTIMATE NO. 006 BID OPENING 08/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 11/03/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 10-TUO-0-0.0/ .0 ---------------------------------- CCFG CONSTRUCTION IN TUOLUMNE COUNTY ON STATE ROUTE 17750 WARD FERRY RD. 49, 108, AND 120 AT VARIOUS SONORA CA 95370 LOCATIONS FED. AID NO. N O N E DRAINAGE SYSTEM RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,225.0000 1,225.00 0.320 392.00 1.000 1,225 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.320 6,400.00 1.000 20,000 003 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.050 13,000.00 0.950 247,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.320 3,840.00 1.000 12,000 005 JOB SITE MANAGEMENT LS 300,000.0000 300,000.00 0.050 15,000.00 0.950 285,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 595.0000 595.00 0.320 190.40 1.000 595 007 TEMPORARY CREEK DIVERSION SYSTEMS LS 48,979.4400 48,979.44 0.100 4,897.94 1.000 48,979 008 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 108,850.0000 108,850.00 0.050 5,442.50 0.950 103,407 009 NATURAL RESOURCE PROTECTION PLAN LS 4,800.0000 4,800.00 0.320 1,536.00 1.000 4,800 010 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 1.000 40,000 011 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 1,800.00 3.000 1,350 012 HYDROMULCH SQFT 0.1000 2,090.00 15,750.000 1,575 013 FIBER ROLLS LF 3.7400 7,816.60 1,575.000 5,890 014 HYDROSEED SQFT 0.3400 7,106.00 15,750.000 5,355 015 COMPOST (CY) CY 242.5200 14,066.16 47.000 11,398 016 INCORPORATE MATERIALS SQFT 0.1900 3,971.00 15,750.000 2,992 017 HOT MIX ASPHALT (TYPE A) TON 400.0000 52,000.00 102.850 41,140 018 TACK COAT TON 1,000.0000 200.00 0.180 180 019 STRUCTURAL CONCRETE, HEADWALL CY 2,300.0000 34,500.00 10.000 23,000 (F) 020 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,600.0000 3,200.00 0.000 0 (F) 021 CONCRETE BACKFILL (PIPE TRENCH) CY 670.0000 12,060.00 0.000 0 (F) 022 18" REINFORCED CONCRETE PIPE (CLASS V) LF 315.0000 81,900.00 228.000 71,820 PROGRAM CAS145 PAGE 2 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:43 PM ESTIMATE NO. 006 BID OPENING 08/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 24" REINFORCED CONCRETE PIPE (CLASS V) LF 375.0000 251,250.00 390.000 146,250 024 36" REINFORCED CONCRETE PIPE (CLASS V) LF 440.0000 48,400.00 0.000 0 025 24" CORRUGATED STEEL PIPE (.064" THICK) LF 685.0000 10,275.00 6.000 4,110 026 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 200.0000 2,800.00 11.000 2,200 (.064" THICK) 027 24" CONCRETE FLARED END SECTION EA 2,500.0000 5,000.00 2.000 5,000 028 36" PRECAST CONCRETE PIPE INLET LF 500.0000 6,500.00 14.500 7,250 029 REMOVE INLET EA 2,900.0000 14,500.00 4.000 11,600 030 REMOVE HEADWALL EA 2,900.0000 8,700.00 3.000 8,700 031 CLEANING, INSPECTING, AND PREPARING LF 21.1100 29,765.10 1,616.000 34,113 CULVERT (LF) 032 18" CURED-IN-PLACE PIPELINER LF 231.1100 27,733.20 109.000 25,190 033 24" CURED-IN-PLACE PIPELINER LF 193.7700 89,134.20 423.000 81,964 034 30" CURED-IN-PLACE PIPELINER LF 265.7500 63,780.00 94.000 24,980 035 36" CURED-IN-PLACE PIPELINER LF 263.5100 113,309.30 260.000 68,512 036 50" CURED-IN-PLACE PIPELINER LF 1,258.3600 62,918.00 0.000 0 037 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 3,000.00 2.000 3,000 CONSTRUCTION) 038 MISCELLANEOUS IRON AND STEEL LB 4.0000 3,776.00 944.000 3,776 (F) 039 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 160.00 8.000 160 040 OBJECT MARKER (TYPE L-2) EA 100.0000 3,200.00 32.000 3,200 041 PAINT TRAFFIC STRIPE (2-COAT) LF 8.0000 8,640.00 820.000 6,560 PROGRAM CAS145 PAGE 3 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:43 PM ESTIMATE NO. 006 BID OPENING 08/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 50,698.84 1,364,276.94 ADJUSTMENT OF COMPENSATION -965.00 -965.00 EXTRA WORK 29,844.39 250,111.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 79,578.23 1,613,423.01 042 MOBILIZATION LS 190,000.0000 190,000.00 1.000 190,000 ORIGINAL CONTRACT AMOUNT 1,960,000.00 TOTAL WORK COMPLETED 79,578.23 1,803,423.01 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 69,578.23 1,783,423.01 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 10/04/19 90 04/20/20 04/20/20 10/20/20 86 137 0 0 100% 100% RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/03/20