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 11/19/20 EST. NO. 002 TIME 09:34 AM R.E. NAME: VINCE LADIAO 10-1C9704 --------------------------------------------------------------------------- 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 11/19/20 EST. NO. 002 TIME 09:34 AM R.E. NAME: VINCE LADIAO 10-1C9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9704 TIME 09:34 AM ESTIMATE NO. 002 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 11/19/20 LOCATION PROGRESS ESTIMATE 10-STA-5 ----------------- CCFG CONSTRUCTION IN STANISLAUS COUNTY ON ROUTE 5, 17750 WARDS FERRY RD; ALSO ON SJ-5 AND MER-152 AT VARIOUS SONORA CA 95370 LOCATIONS FED. AID NO. SNHG-000C(518)E UPGRADE GUARDRAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 12,000.00 16.000 3,200.00 21.000 4,200 003 CONSTRUCTION AREA SIGNS LS 23,500.0000 23,500.00 0.270 6,345.00 0.353 8,295 004 TRAFFIC CONTROL SYSTEM LS 185,000.0000 185,000.00 0.270 49,950.00 0.353 65,305 005 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 500.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 10.0000 1,500.00 0.000 0 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,500.0000 9,500.00 0.270 2,565.00 0.353 3,353 008 TEMPORARY RAILING (TYPE K) LF 40.0000 179,200.00 0.000 0 009 TEMPORARY CRASH CUSHION MODULE EA 195.0000 5,460.00 0.000 0 010 TEMPORARY RADAR SPEED FEEDBACK EA 9,000.0000 9,000.00 0.000 0 SIGN SYSTEM 011 JOB SITE MANAGEMENT LS 75,000.0000 75,000.00 0.270 20,250.00 0.353 26,475 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 595.0000 595.00 1.000 595 013 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,400.00 0.000 0 014 TEMPORARY FIBER ROLL LF 3.5000 12,600.00 0.000 0 015 TEMPORARY LARGE SEDIMENT BARRIER LF 17.0000 55,250.00 0.000 0 016 STREET SWEEPING LS 7,500.0000 7,500.00 0.270 2,025.00 0.353 2,647 017 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.270 1,485.00 0.270 1,485 018 TREATED WOOD WASTE LB 0.3500 3,388.00 0.000 0 019 REMOVE CONCRETE (CY) CY 1,000.0000 3,000.00 0.000 0 020 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 0.250 7,500 021 IMPORTED BORROW (CY) CY 40.0000 9,600.00 0.000 0 022 DRY SEED (SQFT) SQFT 0.1000 14,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9704 TIME 09:34 AM ESTIMATE NO. 002 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HYDROMULCH SQFT 0.0700 9,940.00 0.000 0 024 MINOR HOT MIX ASPHALT TON 150.0000 9,000.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.1000 713.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.1000 12,462.00 0.000 0 027 PLACE HOT MIX ASPHALT SQYD 190.0000 5,700.00 0.000 0 (MISCELLANEOUS AREA) 028 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 25,440.00 0.000 0 029 REMOVE OVERSIDE DRAIN EA 1,000.0000 5,000.00 0.000 0 030 RECONSTRUCT FENCE (TYPE WM) LF 6.0000 17,220.00 0.000 0 031 GUARD RAILING DELINEATOR EA 25.0000 800.00 0.000 0 032 MILEPOST MARKER EA 100.0000 200.00 0.000 0 033 OBJECT MARKER (TYPE L-1) EA 80.0000 640.00 0.000 0 034 REMOVE MARKER EA 100.0000 800.00 0.000 0 035 RESET OBJECT MARKER EA 90.0000 180.00 0.000 0 036 RESET ROADSIDE SIGN EA 150.0000 1,350.00 0.000 0 037 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 24.0000 44,160.00 0.000 0 038 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 29.0000 87,580.00 0.000 0 039 VEGETATION CONTROL (MINOR CONCRETE) SQYD 72.0000 149,040.00 0.000 0 040 VEGETATION CONTROL MAT SQYD 55.0000 26,950.00 0.000 0 041 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 34.0000 20,400.00 0.000 0 (STEEL POST) 042 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 4,500.00 0.000 0 043 RAIL TENSIONING ASSEMBLY EA 420.0000 3,360.00 0.000 0 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 8,800.00 0.000 0 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,150.0000 9,450.00 0.000 0 046 MAX-TENSION MEDIAN TERMINAL EA 9,250.0000 74,000.00 0.000 0 047 REMOVE GUARDRAIL LF 9.0000 8,010.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,500.0000 4,500.00 0.270 1,215.00 0.270 1,215 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9704 TIME 09:34 AM ESTIMATE NO. 002 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 87,035.00 122,296.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 87,035.00 122,296.50 049 MOBILIZATION LS 50,000.0000 50,000.00 0.750 37,500.00 0.750 37,500 ORIGINAL CONTRACT AMOUNT 1,227,113.00 TOTAL WORK COMPLETED 124,535.00 159,796.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 124,535.00 159,796.50 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 08/27/20 60 10/11/20 10/11/20 01/15/21 16 2 0 0 13% 27% PROGRESS IS SATISFACTORY VINCE LADIAO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20