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 06/25/20 EST. NO. 010 TIME 10:00 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 --------------------------------------------------------------------------- 001 0005 842.06 E.W. @ F.A.(+) 071519 N 005 0 0006 544.64 071619 N 006 0 0007 2,379.30 101319 N 007 0 0008 1,857.90 100619 N 008 0 0009 1,799.97 100719 N 009 0 7,423.87 TOTAL THIS ESTIMATE 50,295.80 TOTAL PREVIOUS ESTIMATE 57,719.67 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 06/25/20 EST. NO. 010 TIME 10:00 AM R.E. NAME: RAAID ABOUZEDAN 10-1E3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM 2402F -10,000.00 008 PERF FAIL WITHHOLDS -10,000.00 008 RECEIVED CEM 2402F 10,000.00 010 REL PERF FAIL WTHLD 10,000.00 010 20,000.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 003 MISING PAYROLLS -1,000.00 004 MISSING PAYROLLS -2,000.00 005 RECD PAYROLLS EST 3 5,000.00 006 RECD PAYROLLS EST 5 2,000.00 006 MISSING PAYROLLS -10,000.00 008 RECD PAYROLLS EST 8 10,000.00 009 RECD PAYROLLS EST 4 1,000.00 009 0.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:00 AM ESTIMATE NO. 010 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 02/03/20 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 06/25/20 LOCATION FINAL 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 1.000 5,000 003 TRAFFIC CONTROL SYSTEM LS 172,000.0000 172,000.00 1.000 172,000 004 TYPE III BARRICADE EA 90.0000 360.00 4.000 360 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 6,320.00 3,160.000 6,320 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 6.0000 270.00 45.000 270 007 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 7,200.00 30.000 1,200 008 TEMPORARY PAVEMENT MARKER EA 4.0000 316.00 88.000 352 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,500.0000 2,500.00 1.000 2,500 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 011 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 14.000 3,500.00 14.000 3,500 013 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 014 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 1.000 100 016 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 017 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.0000 3,800.00 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 1.000 35,000 021 ROADWAY EXCAVATION CY 30.0000 68,700.00 2,290.000 68,700 022 ROADWAY EXCAVATION (TYPE Z-2) CY 355.0000 35,500.00 100.000 35,500 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:00 AM ESTIMATE NO. 010 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 02/03/20 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,810.000 10,860 024 REMOVE IRRIGATION FACILITY LS 2,500.0000 2,500.00 1.000 2,500 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,350.0000 2,700.00 2.000 2,700 026 HYDROMULCH SQFT 0.0200 490.00 24,500.000 490 027 FIBER ROLLS LF 4.2500 16,575.00 2,611.000 11,096 028 HYDROSEED SQFT 0.1100 2,695.00 24,500.000 2,695 029 CLASS 2 AGGREGATE BASE (CY) CY 90.0000 97,200.00 1,080.000 97,200 030 PREPAVING INERTIAL PROFILER LS 5,500.0000 5,500.00 1.000 5,500 031 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 12,650.00 10.000 5,500 032 HOT MIX ASPHALT (TYPE A) TON 155.0000 434,000.00 2,892.920 448,402 033 TACK COAT TON 225.0000 1,575.00 3.380 760 034 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 170.00 34.000 170 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 46,000.00 10,745.000 42,980 036 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 5,400.00 1.800 5,400 037 BAR REINFORCING STEEL LB 25.0000 1,075.00 43.000 1,075 (F) 038 CONCRETE BACKFILL (PIPE TRENCH) CY 500.0000 6,000.00 12.000 6,000 (F) 039 48" REINFORCED CONCRETE PIPE LF 400.0000 6,400.00 20.000 8,000 040 ROCK SLOPE PROTECTION CY 450.0000 1,620.00 2.600 1,170 (60 LB, CLASS II, METHOD B) (CY) 041 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 40.0000 560.00 14.000 560 042 MINOR CONCRETE (CURB) (CY) CY 600.0000 41,400.00 69.000 41,400 043 DETECTABLE WARNING SURFACE SQFT 35.0000 11,200.00 320.000 11,200 044 MINOR CONCRETE (MISCELLANEOUS CY 600.0000 49,200.00 82.000 49,200 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 1.000 10,000 047 LIGHTING SYSTEM (CITY) LS 75,000.0000 75,000.00 1.000 75,000 048 REMOVE AND REPLACE MONUMENT EA 1,500.0000 1,500.00 1.000 1,500 049 REMOVE PAVEMENT MARKER EA 2.0000 220.00 212.000 424 PROGRAM CAS145 PAGE 3 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:00 AM ESTIMATE NO. 010 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 02/03/20 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 640.00 173.000 692.00 173.000 692 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,240.00 110.000 440.00 288.000 1,152 052 REMOVE ROADSIDE SIGN EA 60.0000 480.00 8.000 480 053 REMOVE ROADSIDE SIGN PANEL EA 25.0000 25.00 1.000 25 054 RESET MARKER EA 30.0000 30.00 1.000 30 055 RESET ROADSIDE SIGN EA 100.0000 1,600.00 16.000 1,600 056 RELOCATE ROADSIDE SIGN EA 175.0000 700.00 4.000 700 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 589.00 62.000 589 (0.063"-UNFRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.8500 287.70 42.000 287 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.5000 255.00 34.000 255 (0.80"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.2500 285.00 20.000 285 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 354.00 24.000 354 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 480.00 120.000 480 063 ROADSIDE SIGN - ONE POST EA 250.0000 2,000.00 8.000 2,000 064 ROADSIDE SIGN - TWO POST EA 325.0000 325.00 1.000 325 065 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 105.0000 105.00 1.000 105 METHOD) 066 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 125.0000 1,000.00 8.000 1,000 067 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 50.00 1.000 50 EXISTING POST 068 CONCRETE BARRIER (TYPE K) LF 25.0000 500.00 20.000 500 069 RESET CRASH CUSHION EA 125.0000 1,375.00 11.000 1,375 070 RELOCATE CONCRETE BARRIER (TYPE K) LF 15.0000 7,200.00 480.000 7,200 071 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 13,980.00 2,160.000 12,960 (ENHANCED WET NIGHT VISIBILITY) 072 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 2,810.00 4,509.000 2,254 073 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 1,560.00 501.000 1,503 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,325.00 1,232.000 924.00 3,263.000 2,447 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:00 AM ESTIMATE NO. 010 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 02/03/20 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 750.00 713.000 713 (ENHANCED WET NIGHT VISIBILITY) 076 REMOVE PAINTED TRAFFIC STRIPE LF 1.5000 2,070.00 2,721.000 4,081 077 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 135.00 45.000 135 078 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 079 MODIFYING EXISTING ELECTRICAL SYSTEM LS 400,000.0000 400,000.00 1.000 400,000 080 REMOVING EXISTING ELECTRICAL SYSTEM LS 10,000.0000 10,000.00 1.000 10,000 PROGRAM CAS145 PAGE 5 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1E3504 TIME 10:00 AM ESTIMATE NO. 010 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 02/03/20 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,556.00 1,669,280.80 ADJUSTMENT OF COMPENSATION 0.00 -4,358.89 EXTRA WORK 7,423.87 62,078.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,979.87 1,727,000.47 081 MOBILIZATION LS 180,000.3000 180,000.30 1.000 180,000 ORIGINAL CONTRACT AMOUNT 1,862,595.00 TOTAL WORK COMPLETED 12,979.87 1,907,000.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 32,979.87 1,907,000.77 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 11/08/18 90 06/17/19 03/25/19 02/03/20 89 68 0 0 100% 100% RAAID ABOUZEDAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/25/20