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 03/20/25 EST. NO. 013 TIME 08:59 AM R.E. NAME: TOFAEL ANWAR 10-1G2504 --------------------------------------------------------------------------- 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 0003 5,331.04 E.W. @ F.A.(+) 092324 N 3 0009 4,970.51 102224 N 9 007 0009 46,477.20 E.W. @ F.A.(+) 013025 N 7 0010 4,508.93 013125 N 10 0011 2,321.00 013025 N 11 008 0001 7,144.73 E.W. @ F.A.(+) 071024 N 1 0002 5,174.00 071224 N 2 0003 11,564.18 071524 N 3 0004 4,401.23 092024 N 4 0005 6,499.90 070124 N 5 010 0001 7,411.94 E.W. @ F.A.(+) 090424 N 1 0002 11,058.63 090924 N 2 0003 8,787.74 091024 N 3 0004 10,161.80 091124 N 4 0005 9,148.46 091224 N 5 0006 6,783.60 091324 N 6 0007 1,873.67 091724 N 7 0008 7,923.26 092024 N 8 0009 1,198.91 091624 N 9 162,740.73 TOTAL THIS ESTIMATE 226,906.68 TOTAL PREVIOUS ESTIMATE 389,647.41 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 03/20/25 EST. NO. 013 TIME 08:59 AM R.E. NAME: TOFAEL ANWAR 10-1G2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2404/2406S -10,000.00 004 MISSING2404 AND 2406 -10,000.00 005 B2GNOW NON-COMPL. -10,000.00 006 MISSING CEM2404&2406 -10,000.00 006 B2GNOW COMPL EST 6 10,000.00 007 B2GNOW NON-COMPLIANC -10,000.00 008 RCD2404,2406RLSEEST4 10,000.00 008 RCD2404,2406RLSEEST5 10,000.00 008 RCD2404,2406RLSEEST6 10,000.00 008 B2GNOW COMPLIANCE 10,000.00 009 MISSINGCEM-2404,2406 -10,000.00 011 EST11 RCVD 2404/2406 10,000.00 012 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G2504 TIME 08:59 AM ESTIMATE NO. 013 BID OPENING 11/07/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 03/20/25 LOCATION PROGRESS ESTIMATE 10-MER-33-R0.6/1.5 ----------------- 10-MER-140-5.0/6.1 DIRT DYNASTY, INC. MERCED COUNTY IN AND NEAR DOS PALOS ON 4110 MEADOW OAKS DR. ROUTE 33 FROM 0.3 MILE SOUTH OF VALERIA VALLEY SPRINGS CA 95252 STREET TO 0.1 MILE NORTH OF SANTOS STREET AND IN GUSTINE ON ROUTE 140 FROM LINDEN FED. AID NO. ACST-X047(15)E CONSTRUCT CURB RAMP, SIDEWALK, AND DRIVEWA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.250 2,500.00 0.750 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 530.0000 95,400.00 188.000 99,640 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 2.000 4,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 29,000.0000 29,000.00 0.769 22,301 007 TRAFFIC CONTROL SYSTEM LS 476,000.0000 476,000.00 0.916 436,016 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 92.0000 33,120.00 254.000 23,368 SYSTEM DAY 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 22,000.0000 22,000.00 1.000 22,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 49,000.0000 49,000.00 1.000 49,000 011 JOB SITE MANAGEMENT LS 245,000.0000 245,000.00 0.916 224,420 012 STORMWATER POLLUTION PREVENTION PLAN LS 16,000.0000 16,000.00 0.500 8,000 013 RAIN EVENT ACTION PLAN EA 500.0000 1,500.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 205.0000 11,070.00 56.000 11,480 015 STREET SWEEPING LS 85,000.0000 85,000.00 1.000 85,000 016 TEMPORARY CONCRETE WASHOUT LS 9,000.0000 9,000.00 1.000 9,000 017 CLEARING AND GRUBBING (LS) LS 21,000.0000 21,000.00 1.000 21,000 018 ROADWAY EXCAVATION CY 61.0000 38,430.00 619.000 37,759 019 SOD SQYD 142.0000 10,082.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 160.0000 57,600.00 351.380 56,220 021 HOT MIX ASPHALT (TYPE A) TON 175.0000 357,000.00 1,726.820 302,193 022 TACK COAT TON 500.0000 5,000.00 10.000 5,000 PROGRAM CAS145 PAGE 2 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G2504 TIME 08:59 AM ESTIMATE NO. 013 BID OPENING 11/07/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 4.7000 194,110.00 38,729.000 182,026 024 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,600.0000 106,600.00 38.200 99,320 (F) 025 18" PLASTIC PIPE LF 161.0000 66,010.00 410.000 66,010 026 12" REINFORCED CONCRETE PIPE LF 533.0000 4,264.00 70.000 37,310 027 15" REINFORCED CONCRETE PIPE LF 280.0000 2,520.00 0.000 0 028 18" REINFORCED CONCRETE PIPE LF 260.0000 20,280.00 0.000 0 029 REMOVE CULVERT (LF) LF 65.0000 1,690.00 15.000 975 030 REMOVE INLET EA 1,600.0000 27,200.00 16.000 25,600 031 MODIFY INLET EA 3,000.0000 12,000.00 0.000 0 032 CAP INLET EA 2,400.0000 4,800.00 0.000 0 033 MINOR CONCRETE (GUTTER) (CY) CY 675.0000 45,225.00 66.700 45,022 034 DETECTABLE WARNING SURFACE SQFT 24.0000 43,920.00 1,821.520 43,716 035 MINOR CONCRETE (MISCELLANEOUS CY 675.0000 1,350.00 0.000 0 CONSTRUCTION) 036 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 673.0000 1,372,920.00 1,992.800 1,341,154 AND DRIVEWAY) 037 MINOR CONCRETE (STAMPED CONCRETE) SQFT 12.5000 65,250.00 4,279.000 53,487 038 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 38.0000 435,100.00 10,493.690 398,760 039 PRE/POST CONSTRUCTION SURVEYS EA 4,000.0000 16,000.00 0.000 0 040 MISCELLANEOUS IRON AND STEEL LB 6.7500 62,302.50 6,618.000 44,671 (F) 041 RELOCATE MAILBOX EA 450.0000 900.00 0.000 0 042 REMOVE ROADSIDE SIGN EA 49.0000 49.00 1.000 49 043 RESET ROADSIDE SIGN EA 250.0000 2,250.00 0.000 0 044 RELOCATE ROADSIDE SIGN EA 280.0000 20,440.00 0.000 0 045 PIPE HANDRAILING LF 105.0000 6,300.00 0.000 0 (F) 046 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 13.0000 9,230.00 709.500 9,223.50 709.500 9,223 WET NIGHT VISIBILITY) 047 PAINT PAVEMENT MARKING (2-COAT) SQFT 8.5000 15,300.00 1,800.000 15,300.00 1,800.000 15,300 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.2500 5,355.00 949.000 4,982.25 949.000 4,982 (ENHANCED WET NIGHT VISIBILITY) 049 8" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 375.00 28.000 210.00 28.000 210 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G2504 TIME 08:59 AM ESTIMATE NO. 013 BID OPENING 11/07/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE PAINTED TRAFFIC STRIPE LF 26.0000 780.00 28.000 728.00 28.000 728 051 REMOVE PAVEMENT MARKING SQFT 9.5000 17,290.00 1,814.000 17,233.00 1,814.000 17,233 052 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 10.5000 3,255.00 224.000 2,352.00 224.000 2,352 053 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.5000 5,325.00 701.500 5,261.25 701.500 5,261 054 RECTANGULAR RAPID FLASHING BEACON LS 145,000.0000 145,000.00 0.850 123,250 SYSTEMS 055 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 056 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 1,000.0000 6,000.00 6.000 6,000 057 ADJUST UTILITY COVER TO GRADE EA 1,000.0000 74,000.00 30.000 30,000 PROGRAM CAS145 PAGE 4 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G2504 TIME 08:59 AM ESTIMATE NO. 013 BID OPENING 11/07/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 57,790.00 3,979,541.20 ADJUSTMENT OF COMPENSATION 0.00 5,509.70 EXTRA WORK 162,740.73 384,137.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 220,530.73 4,369,188.61 058 MOBILIZATION LS 137,000.0000 137,000.00 1.000 137,000 ORIGINAL CONTRACT AMOUNT 4,508,592.50 TOTAL WORK COMPLETED 220,530.73 4,506,188.61 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 220,530.73 4,506,188.61 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 12/27/23 180 04/02/24 04/02/24 03/31/25 180 44 8 0 93% 96% PROGRESS IS SATISFACTORY TOFAEL ANWAR RESIDENT ENGINEER