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 10/26/22 EST. NO. 002 TIME 03:32 PM R.E. NAME: CHRIS HANSON 10-1N3104 --------------------------------------------------------------------------- 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 10/26/22 EST. NO. 002 TIME 03:32 PM R.E. NAME: CHRIS HANSON 10-1N3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING DBE SEPT/OCT -20,000.00 002 -20,000.00 -20,000.00 TOTAL DEDUCTIONS -20,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 10/26/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3104 TIME 03:32 PM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/26/22 LOCATION RERUN PROGRESS ESTIMATE 10-SJ-120-16.7/17.9 ----------------------- RE MASON ENGINEERING INC IN SAN JOAQUIN COUNTY IN AND NEAR 1195 SHAW AVE #D ESCALON FROM 0.3 MILE EAST OF IRWIN FRESNO CA 93711 STREET TO 0.3 MILE WEST OF CAMPBELL AVENUE FED. AID NO. N O N E REPLACE AC SURFACING (DIGOUTS), ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 150,000.00 17.000 51,000.00 25.000 75,000 003 CONSTRUCTION AREA SIGNS LS 27,000.0000 27,000.00 0.100 2,700.00 0.750 20,250 004 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.500 150,000.00 0.500 150,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 125.0000 5,000.00 0.000 0 SYSTEM DAY 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 17,600.0000 17,600.00 0.500 8,800.00 0.500 8,800 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000 008 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 160.0000 41,600.00 0.000 0 DAY 009 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.500 8,000.00 0.500 8,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 3,850.00 0.000 0 012 STREET SWEEPING LS 21,400.0000 21,400.00 0.500 10,700.00 0.500 10,700 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 11,600.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 3.0000 1,350.00 0.000 0 MARKING (HAZARDOUS WASTE) 016 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 600.0000 3,600.00 4.550 2,730.00 4.550 2,730 017 CLASS 2 AGGREGATE BASE (CY) CY 800.0000 2,400.00 2.700 2,160.00 2.700 2,160 018 SAND COVER (SEAL) TON 25.0000 2,175.00 0.000 0 019 ASPHALT-RUBBER BINDER TON 750.0000 59,250.00 0.000 0 020 ASPHALTIC EMULSION (FOG SEAL COAT) TON 800.0000 6,400.00 0.000 0 021 PRECOATED AGGREGATE (SEAL COAT) TON 205.0000 118,900.00 0.000 0 022 REPLACE ASPHALT CONCRETE SURFACING CY 339.0000 684,780.00 2,582.710 875,538.69 2,582.710 875,538 PROGRAM CAS145 PAGE 2 DATE 10/26/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3104 TIME 03:32 PM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/26/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 650.0000 5,200.00 0.000 0 024 DATA CORE LS 2,500.0000 2,500.00 0.000 0 025 TACK COAT TON 4,250.0000 850.00 0.000 0 026 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 575.0000 1,955.00 0.000 0 027 BAR REINFORCING STEEL LB 25.0000 4,475.00 178.500 4,462.50 178.500 4,462 (F) 028 REMOVE GRATE EA 1,750.0000 3,500.00 0.000 0 029 DETECTABLE WARNING SURFACE SQFT 70.0000 21,000.00 179.100 12,537.00 179.100 12,537 030 MINOR CONCRETE (MISCELLANEOUS CY 2,500.0000 9,500.00 3.160 7,900.00 3.160 7,900 CONSTRUCTION) 031 INLET GRATE EA 1,700.0000 3,400.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 1.0000 580.00 0.000 0 033 REMOVE DELINEATOR EA 65.0000 195.00 0.000 0 034 DELINEATOR (CLASS 1) EA 200.0000 1,200.00 0.000 0 035 DELINEATOR (CLASS 2) EA 200.0000 800.00 0.000 0 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,320.00 0.000 0 037 OBJECT MARKER (TYPE K-1) EA 375.0000 750.00 0.000 0 038 REMOVE MARKER EA 50.0000 50.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 5,200.00 0.000 0 (0.063"-UNFRAMED) 040 ROADSIDE SIGN - ONE POST EA 425.0000 8,925.00 0.000 0 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 140.0000 1,260.00 0.000 0 METHOD) 042 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 1,950.00 0.000 0 EXISTING POST 043 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 20,790.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 10,025.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 17,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 621.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) PROGRAM CAS145 PAGE 3 DATE 10/26/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3104 TIME 03:32 PM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/26/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 6.0000 40,860.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 050 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 6,244.00 0.000 0 051 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 20,400.00 0.000 0 052 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 SYSTEM ELEMENTS DURING CONSTRUCTION 053 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 57,800.0000 57,800.00 0.000 0 054 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 6,500.0000 6,500.00 1.000 6,500.00 1.000 6,500 PROGRAM CAS145 PAGE 4 DATE 10/26/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3104 TIME 03:32 PM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/26/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,150,778.19 1,192,328.19 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,150,778.19 1,192,328.19 055 MOBILIZATION LS 180,000.0000 180,000.00 1.000 180,000.00 1.000 180,000 ORIGINAL CONTRACT AMOUNT 1,929,325.00 TOTAL WORK COMPLETED 1,330,778.19 1,372,328.19 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -20,000.00 -20,000.00 TOTAL 1,310,778.19 1,352,328.19 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 07/29/22 50 08/29/22 08/29/22 11/17/23 25 12 0 0 66% 50% PROGRESS IS SATISFACTORY CHRIS HANSON RESIDENT ENGINEER