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 08/22/19 EST. NO. 002 TIME 10:11 AM R.E. NAME: RAAID ABOUZEDAN 10-1E3504 --------------------------------------------------------------------------- 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 08/22/19 EST. NO. 002 TIME 10:11 AM R.E. NAME: RAAID ABOUZEDAN 10-1E3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:11 AM ESTIMATE NO. 002 BID OPENING 09/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 08/22/19 LOCATION PROGRESS ESTIMATE 10-MER-59-16.0/16.2 ----------------- GEORGE REED, INC. IN THE CITY OF MERCED FROM NORTH OF PO BOX 4760 COOPER AVENUE TO SOUTH FORK BLACK MODESTO CA 95352 RASCAL CREEK BRIDGE. INTERSECTION SAFETY IMPROVEMENTS. FED. AID NO. SSTG-S059(79)E INTERSECTION SAFETY IMPROVEMENTS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500 003 TRAFFIC CONTROL SYSTEM LS 172,000.0000 172,000.00 0.400 68,800.00 0.500 86,000 004 TYPE III BARRICADE EA 90.0000 360.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 6,320.00 2,320.000 4,640.00 3,160.000 6,320 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 6.0000 270.00 45.000 270.00 45.000 270 007 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 7,200.00 30.000 1,200.00 30.000 1,200 008 TEMPORARY PAVEMENT MARKER EA 4.0000 316.00 78.000 312.00 88.000 352 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.500 5,000.00 0.690 6,900 011 TEMPORARY RAILING (TYPE K) LF 26.0000 14,560.00 560.000 14,560 012 TEMPORARY CRASH CUSHION MODULE EA 250.0000 3,500.00 0.000 0 013 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.690 3,450 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 015 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 100.00 1.000 100.00 1.000 100 016 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.000 0 017 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.0000 3,800.00 1,218.000 2,436.00 1,588.000 3,176 (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.7000 448.00 0.000 0 019 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 380.00 76.000 380 020 CLEARING AND GRUBBING (LS) LS 35,000.0000 35,000.00 0.500 17,500.00 1.000 35,000 021 ROADWAY EXCAVATION CY 30.0000 68,700.00 1,790.000 53,700.00 1,790.000 53,700 022 ROADWAY EXCAVATION (TYPE Z-2) CY 355.0000 35,500.00 25.000 8,875.00 100.000 35,500 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:11 AM ESTIMATE NO. 002 BID OPENING 09/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SUBGRADE ENHANCEMENT GEOGRID SQYD 6.0000 10,860.00 1,828.000 10,968.00 1,828.000 10,968 024 REMOVE IRRIGATION FACILITY LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,350.0000 2,700.00 0.000 0 026 HYDROMULCH SQFT 0.0200 490.00 0.000 0 027 FIBER ROLLS LF 4.2500 16,575.00 0.000 0 028 HYDROSEED SQFT 0.1100 2,695.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 90.0000 97,200.00 945.000 85,050.00 945.000 85,050 030 PREPAVING INERTIAL PROFILER LS 5,500.0000 5,500.00 0.000 0 031 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 12,650.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 155.0000 434,000.00 0.000 0 033 TACK COAT TON 225.0000 1,575.00 0.000 0 034 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 170.00 34.000 170.00 34.000 170 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 46,000.00 0.000 0 036 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 5,400.00 1.800 5,400.00 1.800 5,400 037 BAR REINFORCING STEEL LB 25.0000 1,075.00 43.000 1,075.00 43.000 1,075 (F) 038 CONCRETE BACKFILL (PIPE TRENCH) CY 500.0000 6,000.00 12.000 6,000.00 12.000 6,000 (F) 039 48" REINFORCED CONCRETE PIPE LF 400.0000 6,400.00 20.000 8,000.00 20.000 8,000 040 ROCK SLOPE PROTECTION CY 450.0000 1,620.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 041 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 40.0000 560.00 25.500 1,020.00 25.500 1,020 042 MINOR CONCRETE (CURB) (CY) CY 600.0000 41,400.00 17.300 10,380.00 17.300 10,380 043 DETECTABLE WARNING SURFACE SQFT 35.0000 11,200.00 0.000 0 044 MINOR CONCRETE (MISCELLANEOUS CY 600.0000 49,200.00 0.000 0 CONSTRUCTION) 045 PRE/POST CONSTRUCTION SURVEYS EA 500.0000 6,000.00 0.000 0 046 REMOVING LIGHTING SYSTEM (CITY) LS 10,000.0000 10,000.00 0.000 0 047 LIGHTING SYSTEM (CITY) LS 75,000.0000 75,000.00 0.000 0 048 REMOVE AND REPLACE MONUMENT EA 1,500.0000 1,500.00 0.000 0 049 REMOVE PAVEMENT MARKER EA 2.0000 220.00 212.000 424.00 212.000 424 PROGRAM CAS145 PAGE 3 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:11 AM ESTIMATE NO. 002 BID OPENING 09/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 640.00 0.000 0 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,240.00 0.000 0 052 REMOVE ROADSIDE SIGN EA 60.0000 480.00 0.000 0 053 REMOVE ROADSIDE SIGN PANEL EA 25.0000 25.00 0.000 0 054 RESET MARKER EA 30.0000 30.00 0.000 0 055 RESET ROADSIDE SIGN EA 100.0000 1,600.00 0.000 0 056 RELOCATE ROADSIDE SIGN EA 175.0000 700.00 0.000 0 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 589.00 0.000 0 (0.063"-UNFRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.8500 287.70 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.5000 255.00 0.000 0 (0.80"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.2500 285.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 354.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 480.00 0.000 0 063 ROADSIDE SIGN - ONE POST EA 250.0000 2,000.00 0.000 0 064 ROADSIDE SIGN - TWO POST EA 325.0000 325.00 0.000 0 065 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 105.0000 105.00 0.000 0 METHOD) 066 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 125.0000 1,000.00 0.000 0 067 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 50.00 0.000 0 EXISTING POST 068 CONCRETE BARRIER (TYPE K) LF 25.0000 500.00 0.000 0 069 RESET CRASH CUSHION EA 125.0000 1,375.00 11.000 1,375 070 RELOCATE CONCRETE BARRIER (TYPE K) LF 15.0000 7,200.00 0.000 0 071 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 13,980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 072 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 2,810.00 0.000 0 073 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 1,560.00 0.000 0 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,325.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:11 AM ESTIMATE NO. 002 BID OPENING 09/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 076 REMOVE PAINTED TRAFFIC STRIPE LF 1.5000 2,070.00 2,721.000 4,081.50 2,721.000 4,081 077 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 135.00 45.000 135.00 45.000 135 078 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.300 1,500.00 0.490 2,450 SYSTEM ELEMENTS DURING CONSTRUCTION 079 MODIFYING EXISTING ELECTRICAL SYSTEM LS 400,000.0000 400,000.00 0.290 116,000.00 0.435 174,000 080 REMOVING EXISTING ELECTRICAL SYSTEM LS 10,000.0000 10,000.00 0.250 2,500.00 1.000 10,000 PROGRAM CAS145 PAGE 5 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:11 AM ESTIMATE NO. 002 BID OPENING 09/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 420,536.50 576,936.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 420,536.50 576,936.50 081 MOBILIZATION LS 180,000.3000 180,000.30 0.450 81,000.14 0.950 171,000 ORIGINAL CONTRACT AMOUNT 1,862,595.00 TOTAL WORK COMPLETED 501,536.64 747,936.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 501,536.64 747,936.79 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 11/08/18 90 06/17/19 03/25/19 10/25/19 44 2 0 0 40% 49% PROGRESS IS SATISFACTORY RAAID ABOUZEDAN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/19