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. 003 TIME 11:09 AM R.E. NAME: NATHANIEL TUMMINELLO 10-1H3204 --------------------------------------------------------------------------- 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. 003 TIME 11:09 AM R.E. NAME: NATHANIEL TUMMINELLO 10-1H3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT LIQ 14DAYS@$3200 -44,800.00 003 -44,800.00 -44,800.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 003 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -46,800.00 -46,800.00 PROGRAM CAS145 PAGE 1 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3204 TIME 11:09 AM ESTIMATE NO. 003 BID OPENING 04/07/20 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: NATHANIEL TUMMINELLO DATE OF THIS ESTIMATE 11/19/20 LOCATION PROGRESS ESTIMATE 10-STA-5-20.0/26.3 ----------------- 10-STA-5-26.3/ .0 BRM CONSTRUCTION IN STANISLAUS COUTNY NEAR WESTLEY 11892 E PRINCETON AVE; AT 0.7 MILE SOUTH OF KERN CREEK SANGER CA 93657 ROAD UNDERCROSSING AND AT 0.7 MILE NORTH OF KHALSA ROAD UNDERCROSSING FED. AID NO. HSIM-005 -5(154)E COLLISION SEVERITY REDUCTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 6,000.00 6.000 1,200.00 30.000 6,000 003 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.350 2,100.00 1.000 6,000 004 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.200 6,000.00 1.000 30,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,400.0000 2,400.00 0.000 0 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,600.0000 3,600.00 0.200 720.00 1.000 3,600 007 JOB SITE MANAGEMENT LS 75,000.0000 75,000.00 0.200 15,000.00 1.000 75,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 600.00 4.000 600 010 TEMPORARY CONCRETE WASHOUT LS 400.0000 400.00 0.200 80.00 1.000 400 011 TREATED WOOD WASTE LB 0.3500 2,079.00 5,940.000 2,079.00 5,940.000 2,079 012 REMOVE CONCRETE (SQYD) SQYD 8.5000 5,015.00 590.000 5,015 013 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 0.200 1,200.00 1.000 6,000 014 ROADWAY EXCAVATION CY 40.0000 19,600.00 490.000 19,600.00 490.000 19,600 015 HYDROMULCH SQFT 0.0500 7,250.00 145,000.000 7,250.00 145,000.000 7,250 016 HYDROSEED SQFT 0.0700 10,150.00 145,000.000 10,150.00 145,000.000 10,150 017 COMPOST (CY) CY 29.8400 15,218.40 510.000 15,218.40 510.000 15,218 018 CLASS 2 AGGREGATE BASE (CY) CY 106.0000 34,980.00 330.000 34,980.00 330.000 34,980 019 HOT MIX ASPHALT (TYPE A) TON 177.0000 38,940.00 233.000 41,241.00 233.000 41,241 020 TACK COAT TON 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 021 VEGETATION CONTROL (MINOR CONCRETE) SQYD 25.0000 25,000.00 300.000 7,500.00 865.000 21,625 022 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 161.0000 107,870.00 670.000 107,870.00 670.000 107,870 PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3204 TIME 11:09 AM ESTIMATE NO. 003 BID OPENING 04/07/20 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: NATHANIEL TUMMINELLO 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 HIGH TENSION CABLE BARRIER (4-STRAND) LF 58.0000 71,920.00 1,240.000 71,920 024 HIGH TENSION CABLE BARRIER TERMINAL EA 3,500.0000 7,000.00 2.000 7,000 025 RETURN CAP (TYPE TA) EA 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 026 END ANCHOR ASSEMBLY (TYPE CA) EA 3,200.0000 3,200.00 1.000 3,200.00 1.000 3,200 027 REMOVE BARRIER LF 7.0000 4,830.00 690.000 4,830.00 690.000 4,830 028 REMOVE CABLE BARRIER LF 4.9000 6,517.00 1,330.000 6,517 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.200 400.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3204 TIME 11:09 AM ESTIMATE NO. 003 BID OPENING 04/07/20 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: NATHANIEL TUMMINELLO 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 283,568.40 492,795.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 283,568.40 492,795.40 ORIGINAL CONTRACT AMOUNT 496,269.40 TOTAL WORK COMPLETED 283,568.40 492,795.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -46,800.00 -46,800.00 TOTAL 236,768.40 445,995.40 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 06/19/20 30 09/16/20 09/16/20 11/21/20 30 0 0 0 99% 100% PROGRESS IS SATISFACTORY NATHANIEL TUMMINELLO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20