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 09/20/21 EST. NO. 003 TIME 08:57 AM R.E. NAME: MUHAMMAD RAHMAN 10-1J1904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 1,085,439.68 E.W. @ U.P (+) 090421 N 0003 0 1,085,439.68 TOTAL THIS ESTIMATE 566,584.23 TOTAL PREVIOUS ESTIMATE 1,652,023.91 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 09/20/21 EST. NO. 003 TIME 08:57 AM R.E. NAME: MUHAMMAD RAHMAN 10-1J1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 048 -33,803.88 001 OVERBID ITEM NO. 048 -9,014.36 002 OVERBID ITEM NO. 048 -2,253.60 003 -2,253.60 -45,071.84 TOTAL DEDUCTIONS -2,253.60 -45,071.84 PROGRAM CAS145 PAGE 1 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1904 TIME 08:57 AM ESTIMATE NO. 003 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 09/20/21 LOCATION PROGRESS ESTIMATE 10-MER-140-37.4/44.8 ----------------- GEORGE REED INC. IN MERCED COUNTY IN AND NEAR MERCED 140 EMPIRE AVE FROM SANTA FE AVENUE TO HAYDEN ROAD MODESTO CA 95354 FED. AID NO. N O N E COLD IN-PLACE RECYCLING-FA, HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,250.0000 75,000.00 10.000 12,500.00 26.000 32,500 003 CONSTRUCTION AREA SIGNS LS 8,500.0000 8,500.00 0.150 1,275.00 0.850 7,225 004 TRAFFIC CONTROL SYSTEM LS 656,000.0000 656,000.00 0.400 262,400.00 0.800 524,800 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 27,000.00 60.000 9,000.00 130.000 19,500 SYSTEM DAY 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 0.000 0 007 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 008 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.400 3,000.00 0.800 6,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 010 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.3600 10,404.00 18,060.000 6,501 (HAZARDOUS WASTE) 011 TREATED WOOD WASTE LB 2.0000 180.00 0.000 0 012 SHOULDER BACKING TON 20.0000 79,200.00 1,589.290 31,785.80 1,589.290 31,785 013 COLD IN-PLACE RECYCLING SQYD 4.7500 423,225.00 0.000 0 (FOAMED ASPHALT) 014 CEMENT (COLD IN-PLACE RECYCLING) TON 155.0000 29,450.00 0.000 0 015 ASPHALT (COLD IN-PLACE RECYCLING) TON 580.0000 272,600.00 0.000 0 016 ASPHALTIC EMULSION TON 225.0000 13,500.00 0.000 0 (COLD IN-PLACE RECYCLING) 017 SAND COVER (COLD IN-PLACE RECYCLING) TON 30.0000 2,700.00 0.000 0 018 INTELLIGENT COMPACTION LS 10,000.0000 10,000.00 0.000 0 (COLD IN-PLACE RECYCLING) 019 ASPHALTIC EMULSION (FOG SEAL COAT) TON 225.0000 1,350.00 0.000 0 020 HOT MIX ASPHALT (TYPE A) TON 61.0000 854,000.00 3,897.820 237,767 021 DATA CORE LS 5,000.0000 5,000.00 0.600 3,000.00 1.000 5,000 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 6,950.00 1,353.000 6,765.00 1,353.000 6,765 PROGRAM CAS145 PAGE 2 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1904 TIME 08:57 AM ESTIMATE NO. 003 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 225.0000 7,875.00 30.700 6,907.50 46.770 10,523 024 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 695.00 0.000 0 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.2500 11,625.00 39,675.000 9,918 026 REMOVE PAVEMENT MARKER EA 0.5000 765.00 610.000 305 027 DELINEATOR (CLASS 2) EA 50.0000 200.00 0.000 0 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,590.00 0.000 0 029 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 200.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 300.00 0.000 0 (0.063"-UNFRAMED) 031 ROADSIDE SIGN - ONE POST EA 300.0000 600.00 0.000 0 032 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5500 7,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 325.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 9,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 34,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 2,115.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 10,000.00 40,000.000 10,000 038 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 3,200.00 1,600.000 3,200 039 6" RUMBLE STRIP STA 56.0000 8,960.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 040 6" RUMBLE STRIP STA 51.0000 16,830.00 0.000 0 (ASPHALT CONCRETE - SINUSOIDAL) 041 12" RUMBLE STRIP STA 62.0000 5,332.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 042 12" RUMBLE STRIP STA 66.0000 13,860.00 0.000 0 (ASPHALT CONCRETE - SINUSOIDAL) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000.00 0.600 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION 044 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 40,000.0000 40,000.00 0.000 0 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.400 10,000.00 0.800 20,000 047 INTELLIGENT COMPACTION LS 10,000.0000 10,000.00 0.400 4,000.00 1.000 10,000 PROGRAM CAS145 PAGE 3 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1904 TIME 08:57 AM ESTIMATE NO. 003 BID OPENING 03/30/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 351,633.30 951,291.42 ADJUSTMENT OF COMPENSATION 0.00 36,194.54 EXTRA WORK 1,085,439.68 1,615,829.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,437,072.98 2,603,315.33 048 MOBILIZATION LS 351,000.0000 351,000.00 0.050 17,550.00 1.000 351,000 ORIGINAL CONTRACT AMOUNT 3,059,281.60 TOTAL WORK COMPLETED 1,454,622.98 2,954,315.33 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,253.60 -45,071.84 TOTAL 1,452,369.38 2,909,243.49 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 048 MOBILIZATION 305,928.16 351,000.00 45,071.84 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 04/30/21 60 07/01/21 07/01/21 10/26/21 35 34 0 0 85% 58% PROGRESS IS SATISFACTORY MUHAMMAD RAHMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/21