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 08/22/17 EST. NO. 001 TIME 01:35 PM R.E. NAME: IQBAL AULAKH 10-1F5704 --------------------------------------------------------------------------- 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 08/22/17 EST. NO. 001 TIME 01:35 PM R.E. NAME: IQBAL AULAKH 10-1F5704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F5704 TIME 01:35 PM ESTIMATE NO. 001 BID OPENING 03/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: IQBAL AULAKH DATE OF THIS ESTIMATE 08/22/17 LOCATION PROGRESS ESTIMATE 10-AMA-16-R0.0/9.4 ----------------- TELFER PAVEMENT TECHNOLOGIES, IN AMADOR COUNTY NEAR RANCHO LLC MURIETA FROM SACRAMENTO COUNTY LINE 4522 PARKER AVE BLDG700 STE35 TO ROUTE 49 MCCLELAN CA 95652 FED. AID NO. ACST-P016(40)E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250.00 1.000 1,250 002 CONSTRUCTION AREA SIGNS LS 4,600.0000 4,600.00 0.500 2,300.00 0.500 2,300 003 TRAFFIC CONTROL SYSTEM LS 175,000.0000 175,000.00 0.500 87,500.00 0.500 87,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.500 3,000.00 0.500 3,000 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 007 TEMPORARY GRAVEL BAG BERM LF 12.5000 6,250.00 0.000 0 008 SHOULDER BACKING TON 40.0000 49,200.00 0.000 0 009 COMPOST SQFT 6.0000 1,860.00 0.000 0 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 550.00 0.000 0 011 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 012 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 013 HOT MIX ASPHALT (TYPE A) TON 165.0000 52,800.00 320.000 52,800.00 320.000 52,800 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 92.0000 1,380,000.00 6,957.000 640,044.00 6,957.000 640,044 015 DATA CORE LS 6,500.0000 6,500.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 80.0000 4,000.00 0.000 0 017 TACK COAT TON 500.0000 30,500.00 27.000 13,500.00 27.000 13,500 018 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 1,250.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 53,000.00 26,500.000 53,000.00 26,500.000 53,000 020 REMOVE PAVEMENT MARKER EA 1.0000 3,180.00 0.000 0 021 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,570.00 0.000 0 022 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 4,960.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F5704 TIME 01:35 PM ESTIMATE NO. 001 BID OPENING 03/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: IQBAL AULAKH DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 37,250.00 0.000 0 (SPRAYABLE) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 6,320.00 0.000 0 025 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 930.00 0.000 0 026 12" RUMBLE STRIP STA 58.0000 21,460.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 55,000.0000 55,000.00 0.000 0 029 PREPAVING GRINDING DAY EA 13,000.0000 130,000.00 1.000 13,000.00 1.000 13,000 PROGRAM CAS145 PAGE 3 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F5704 TIME 01:35 PM ESTIMATE NO. 001 BID OPENING 03/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: IQBAL AULAKH DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 875,394.00 875,394.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 875,394.00 875,394.00 ORIGINAL CONTRACT AMOUNT 2,053,930.00 TOTAL WORK COMPLETED 875,394.00 875,394.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 875,394.00 875,394.00 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 05/09/17 50 07/18/17 00/00/00 09/26/17 24 0 0 0 42% 48% PROGRESS IS SATISFACTORY IQBAL AULAKH RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/17