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 07/24/23 EST. NO. 004 TIME 04:38 PM R.E. NAME: TOFAEL ANWAR 10-1N0704 --------------------------------------------------------------------------- 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 07/24/23 EST. NO. 004 TIME 04:38 PM R.E. NAME: TOFAEL ANWAR 10-1N0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 RECD PAYROLLS EST 3 10,000.00 004 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 04:38 PM ESTIMATE NO. 004 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/22 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 07/24/23 LOCATION SEMI-FINAL ESTIMATE 10-MER-33-R13.4/R16.0 ------------------- BAY CITIES PAVING & GRADING, IN MERCED COUNTY IN AND NEAR SANTA INC. NELLA FROM 0.3 MILE NORTH OF ROUTE 1450 CIVIC CT; 152/33 SEPARATION TO 0.3 MILE NORTH CONCORD CA 94520 OF CENTINELLA DRIVE FED. AID NO. N O N E 0.15' MILL AND REPLACE HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 135,000.00 45.000 135,000 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 1.000 4,500 004 TRAFFIC CONTROL SYSTEM LS 119,000.0000 119,000.00 1.000 119,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,300.0000 7,800.00 6.000 7,800 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 3,900.0000 3,900.00 1.000 3,900 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 1.000 3,500 008 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 170.0000 20,400.00 120.000 20,400 DAY 009 JOB SITE MANAGEMENT LS 3,482.9000 3,482.90 1.000 3,482 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,575.0000 8,575.00 1.000 8,575 011 TEMPORARY FIBER ROLL LF 5.0000 7,500.00 0.000 0 012 STREET SWEEPING LS 30,000.0000 30,000.00 1.000 30,000 013 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 1.000 4,500 014 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 300.0000 6,600.00 22.000 6,600 015 SHOULDER BACKING TON 50.0000 122,000.00 1,059.500 52,975 016 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 720.00 16.000 720 017 REPLACE ASPHALT CONCRETE SURFACING CY 251.7600 354,981.60 7.680 1,933.52 903.680 227,510 018 HOT MIX ASPHALT (TYPE A) TON 115.0000 510,600.00 68.600 7,889.00 4,759.860 547,383 019 HOT MIX ASPHALT-OPEN GRADED TON 126.2200 51,750.20 0.020 2.52 450.520 56,864 (OPEN GRADED FRICTION COURSE) 020 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 140.0000 68,600.00 326.350 45,689 (OPEN GRADED FRICTION COURSE) 021 RUBBERIZED HOT MIX ASPHALT-OPEN TON 142.0000 69,580.00 351.150 49,863 GRADED (MODIFIED GRADATION) 022 DATA CORE LS 6,000.0000 6,000.00 1.000 6,000 PROGRAM CAS145 PAGE 2 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 04:38 PM ESTIMATE NO. 004 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/22 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 15,350.00 3,971.000 19,855 024 TACK COAT TON 1,365.0000 30,030.00 22.000 30,030 025 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 250.0000 4,500.00 18.000 4,500 026 REMOVE ASPHALT CONCRETE DIKE LF 1.2000 3,684.00 3,070.000 3,684 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5600 109,056.00 12,658.640 32,406.12 47,273.640 121,020 028 DETECTABLE WARNING SURFACE SQFT 25.0000 1,125.00 45.000 1,125 029 MINOR CONCRETE (MISCELLANEOUS CY 950.0000 36,100.00 52.750 50,112 CONSTRUCTION) 030 MINOR CONCRETE (TEXTURED PAVING) CY 716.0000 787.60 1.470 1,052 031 PRE/POST CONSTRUCTION SURVEYS EA 2,300.0000 18,400.00 8.000 18,400 032 RECONSTRUCT SURVEY MONUMENT EA 5,000.0000 5,000.00 1.000 5,000 033 DELINEATOR (CLASS 2) EA 45.0000 180.00 4.000 180 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 4,000.00 800.000 4,000 035 RESET ROADSIDE SIGN EA 250.0000 250.00 1.000 250 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 588.00 21.000 588 (0.063"-UNFRAMED) 037 ROADSIDE SIGN - ONE POST EA 300.0000 900.00 3.000 900 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 930.00 310.000 930 039 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,040.00 340.000 2,040 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 586.50 20.000 17.00 710.000 603 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 178.50 210.000 178 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 8,381.00 9,860.000 8,381 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 37,700.00 345.000 345.00 38,045.000 38,045 (ENHANCED WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8.00 22.000 22.00 30.000 30 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 810.00 20.000 30.00 560.000 840 (ENHANCED WET NIGHT VISIBILITY) 046 6" RUMBLE STRIP STA 44.8100 7,617.70 170.000 7,617 (ASPHALT CONCRETE PAVEMENT) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,365.0000 2,365.00 1.000 2,365 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 04:38 PM ESTIMATE NO. 004 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/22 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MODIFYING TRAFFIC MONITORING STATIONS LS 8,443.0000 8,443.00 1.000 8,443 PROGRAM CAS145 PAGE 4 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 04:38 PM ESTIMATE NO. 004 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/22 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 42,645.16 1,666,435.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 42,645.16 1,666,435.45 ORIGINAL CONTRACT AMOUNT 1,840,000.00 TOTAL WORK COMPLETED 42,645.16 1,666,435.45 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 52,645.16 1,666,435.45 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 05/09/22 45 08/29/22 08/29/22 10/21/22 45 3 0 0 100% 100% TOFAEL ANWAR RESIDENT ENGINEER