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 12/02/20 EST. NO. 007 TIME 02:23 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 0034 418.71 E.W. @ F.A.(+) 062520 N CCFG34 0042 789.02 071320 N CCFG42 0044 896.85 071520 N CCFG44 0045 735.12 071620 N CCFG45 0046 681.20 071720 N CCFG46 0047 735.12 072020 N CCFG47 0048 789.02 072120 N CCFG48 0049 789.02 072220 N CCFG49 0050 896.85 072320 N CCFG50 0051 298.03 072720 N CCFG51 0054 638.63 073020 N CCFG54 0055 510.90 073120 N CCFG55 0056 1,003.68 080320 N CCFG56 0057 1,088.82 080420 N CCFG57 0058 1,364.51 080520 N CCFG58 0059 1,066.48 080620 N CCFG59 0060 766.34 080720 N CCFG60 0061 894.08 081020 N CCFG61 0062 1,087.05 081120 N CCFG62 0063 596.05 081220 N CCFG63 0064 1,106.95 081320 N CCFG64 0065 596.05 081420 N CCFG65 0066 1,106.95 081720 N CCFG66 0067 1,058.59 081820 N CCFG67 0068 638.63 081920 N CCFG68 0069 596.05 082020 N CCFG69 0070 468.33 082120 N CCFG70 0071 842.94 082420 N CCFG71 0073 638.63 082620 N CCFG73 0074 1,362.40 082720 N CCFG74 0075 638.63 082820 N CCFG75 0076 1,058.59 083120 N CCFG76 0077 1,058.59 090120 N CCFG77 0078 896.85 090220 N CCFG78 0079 638.63 090320 N CCFG79 0080 425.75 090920 N CCFG80 0081 170.31 091020 N CCFG81 0082 127.73 091620 N CCFG83 0083 42.58 091720 N CCFG84 0084 85.15 091120 N CCFG82 008 0001 -772.37 A.C. @ U.P.(-) 112520 N 100 0 28,831.44 TOTAL THIS ESTIMATE 249,146.07 TOTAL PREVIOUS ESTIMATE 277,977.51 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 12/02/20 EST. NO. 007 TIME 02:23 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 0.00 -20,000.00 TOTAL DEDUCTIONS 0.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 12/02/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:23 PM ESTIMATE NO. 007 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 12/02/20 LOCATION SEMI-FINAL ESTIMATE 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 1.000 1,225 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 1.000 20,000 003 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.050 13,000.00 1.000 260,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 1.000 12,000 005 JOB SITE MANAGEMENT LS 300,000.0000 300,000.00 0.050 15,000.00 1.000 300,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 595.0000 595.00 1.000 595 007 TEMPORARY CREEK DIVERSION SYSTEMS LS 48,979.4400 48,979.44 1.000 48,979 008 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 108,850.0000 108,850.00 0.050 5,442.50 1.000 108,850 009 NATURAL RESOURCE PROTECTION PLAN LS 4,800.0000 4,800.00 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 12/02/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:23 PM ESTIMATE NO. 007 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 12/02/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 36.000 8,319.96 145.000 33,510 033 24" CURED-IN-PLACE PIPELINER LF 193.7700 89,134.20 141.000 27,321.57 564.000 109,286 034 30" CURED-IN-PLACE PIPELINER LF 265.7500 63,780.00 31.000 8,238.25 125.000 33,218 035 36" CURED-IN-PLACE PIPELINER LF 263.5100 113,309.30 87.000 22,925.37 347.000 91,437 036 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 12/02/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C6904 TIME 02:23 PM ESTIMATE NO. 007 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 12/02/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 100,247.65 1,464,524.59 ADJUSTMENT OF COMPENSATION -772.37 -1,737.37 EXTRA WORK 29,603.81 279,714.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 129,079.09 1,742,502.10 042 MOBILIZATION LS 190,000.0000 190,000.00 1.000 190,000 ORIGINAL CONTRACT AMOUNT 1,960,000.00 TOTAL WORK COMPLETED 129,079.09 1,932,502.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -20,000.00 TOTAL 129,079.09 1,912,502.10 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 10/04/19 90 04/20/20 04/20/20 10/20/20 86 137 0 0 100% 100% RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/02/20