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 06/20/16 EST. NO. 004 TIME 02:00 PM R.E. NAME: OULAD-DAOUD, BRAHIM 03-4E8604 --------------------------------------------------------------------------- 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 06/20/16 EST. NO. 004 TIME 02:00 PM R.E. NAME: OULAD-DAOUD, BRAHIM 03-4E8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 LOCATION PROGRESS ESTIMATE 03-PLA-193-4.4/5.4 ----------------- A. TEICHERT & SON, INC DBA NEAR LINCOLN FROM 0.1 MILE WEST TO TEICHERT CONSTRUCTION 0.9 MILE EAST OF CLARK TUNNEL ROAD 4401 DULUTH AVE ROCKLIN CA 95765 FED. AID NO. HSST-P --(---)---,-----P193(12) CURVE IMPROVEMENTS AND WIDENING ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 600,000.00 20.000 60,000.00 61.000 183,000 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.200 2,000 005 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 0.310 15,500 006 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 35,000.00 0.000 0 007 TYPE III BARRICADE EA 45.0000 630.00 0.000 0 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 500.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 14,280.00 0.000 0 010 TRAFFIC PLASTIC DRUM EA 45.0000 2,655.00 0.000 0 011 TEMPORARY PAVEMENT MARKER EA 4.0000 2,240.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.100 1,500.00 0.310 4,650 013 TEMPORARY RAILING (TYPE K) LF 9.0000 55,620.00 940.000 8,460.00 1,840.000 16,560 014 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.310 1,550 015 PREPARE STORM WATER POLLUTION PREVENTION LS 4,000.0000 4,000.00 0.500 2,000 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 24,000.00 7.000 3,500 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 8,300.00 8.000 800 018 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 019 TEMPORARY EROSION CONTROL BLANKET SQYD 10.0000 1,800.00 116.000 1,160 020 MOVE-IN/MOVE-OUT EA 275.0000 3,300.00 1.000 275 (TEMPORARY EROSION CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 1.0500 8,547.00 30,783.000 32,322 (BONDED FIBER MATRIX) 022 TEMPORARY SOIL BINDER SQYD 0.2900 1,180.30 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 3.0000 24,420.00 0.000 0 024 TEMPORARY CHECK DAM LF 3.0000 14,070.00 283.000 849 025 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 800.00 0.000 0 026 TEMPORARY FIBER ROLL LF 2.5000 51,250.00 2,258.000 5,645 027 TEMPORARY GRAVEL BAG BERM LF 30.0000 3,900.00 0.000 0 028 TEMPORARY SILT FENCE LF 1.7500 18,200.00 6,895.000 12,066 029 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 36,000.00 1.000 3,000 030 STREET SWEEPING LS 50,000.0000 50,000.00 0.000 0 031 TEMPORARY CLEAR WATER DIVERSION LS 50,000.0000 50,000.00 0.140 7,000.00 0.890 44,500 032 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.000 0 033 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 100.0000 3,000.00 8.000 800.00 18.000 1,800 034 WATER QUALITY MONITORING REPORT EA 25.0000 750.00 1.000 25.00 3.000 75 035 TEMPORARY FENCE (TYPE ESA) LF 3.0000 9,960.00 2,945.000 8,835 036 TREATED WOOD WASTE LB 3.0000 7,200.00 0.000 0 037 CONTRACTOR-SUPPLIED RESOURCE AREA WDAY 283.2000 2,832.00 2.000 566 MONITOR (DAY) 038 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) WDAY 880.0000 79,200.00 19.000 16,720 039 OBLITERATE SURFACING SQYD 2.0000 12,740.00 0.000 0 040 REMOVE FENCE LF 0.7700 3,588.20 3,751.000 2,888 041 REMOVE PAINTED TRAFFIC STRIPE LF 0.6100 2,854.80 0.000 0 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,550.00 0.000 0 043 REMOVE ROADSIDE SIGN EA 150.0000 750.00 0.000 0 044 REMOVE ASPHALT CONCRETE DIKE LF 1.7500 455.00 0.000 0 045 REMOVE CULVERT (EA) EA 900.0000 8,100.00 2.000 1,800 046 REMOVE BASE AND SURFACING CY 30.0000 57,900.00 0.000 0 047 SALVAGE ROADSIDE SIGN (METAL POST) EA 200.0000 600.00 0.000 0 048 RESET ROADSIDE SIGN EA 270.0000 1,890.00 0.000 0 049 RELOCATE MAILBOX EA 250.0000 2,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RELOCATE ROADSIDE SIGN EA 270.0000 1,890.00 0.000 0 051 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 25.0000 20,250.00 0.000 0 052 REMOVE CONCRETE (CY) CY 500.0000 1,500.00 0.000 0 053 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.950 95,000 054 DEVELOP WATER SUPPLY LS 20,000.0000 20,000.00 0.000 0 055 ROADWAY EXCAVATION CY 15.0000 766,500.00 14,088.000 211,320.00 30,101.000 451,515 056 SHOULDER BACKING TON 150.0000 13,500.00 0.000 0 057 DITCH EXCAVATION CY 50.0000 10,000.00 0.000 0 058 4" GATE VALVE EA 900.0000 900.00 0.000 0 059 6" GATE VALVE EA 1,200.0000 12,000.00 0.000 0 060 6" PLASTIC PIPE (SCHEDULE 40) LF 28.0000 252.00 0.000 0 (F) (SUPPLY LINE) 061 4" PLASTIC PIPE (CLASS 315) LF 32.0000 24,320.00 0.000 0 (F) (SUPPLY LINE) 062 6" PLASTIC PIPE (CLASS 315) LF 36.0000 22,680.00 0.000 0 (F) (SUPPLY LINE) 063 8" CORRUGATED HIGH DENSITY LF 43.0000 1,935.00 0.000 0 POLYETHYLENE PIPE CONDUIT 064 10" CORRUGATED HIGH DENSITY LF 16.0000 4,320.00 0.000 0 POLYETHYLENE PIPE CONDUIT 065 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 275.0000 2,475.00 0.000 0 066 BONDED FIBER MATRIX (SEED MIX 1) SQFT 0.1200 59,760.00 0.000 0 067 BONDED FIBER MATRIX (SEED MIX 1) SQFT 0.4000 14,520.00 0.000 0 068 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.2900 127,600.00 0.000 0 069 ROLLED EROSION CONTROL PRODUCT (TRM) SQFT 0.8800 35,552.00 0.000 0 070 FIBER ROLLS LF 3.0000 39,300.00 0.000 0 071 COMPOST (TYPE 1) COARSE SQFT 0.3800 117,040.00 0.000 0 072 COMPOST (TYPE 1) FINE SQFT 0.4000 16,160.00 0.000 0 073 INCORPORATE MATERIALS SQFT 0.0700 21,546.00 0.000 0 074 FINISHING ROADWAY LS 5,000.0000 5,000.00 0.000 0 075 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 344,000.00 2,290.000 114,500.00 2,290.000 114,500 076 SURFACE STABILIZATION CY 60.0000 73,200.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 HOT MIX ASPHALT (TYPE A) TON 66.0000 673,200.00 0.000 0 078 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 85.0000 108,800.00 0.000 0 (OPEN GRADED FRICTION COURSE) 079 DATA CORE LS 1,500.0000 1,500.00 0.000 0 080 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.0000 1,200.00 0.000 0 081 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 5.0000 2,950.00 0.000 0 082 TACK COAT TON 850.0000 11,050.00 0.000 0 083 STRUCTURAL CONCRETE, WINGWALL CY 450.0000 72,180.00 0.000 0 (F) 084 12'X12' PRECAST REINFORCED CONCRETE LF 2,000.0000 192,000.00 0.000 0 BOX CULVERT 085 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 31,000.00 0.000 0 (F) 086 BAR REINFORCING STEEL LB 1.3000 21,450.00 0.000 0 (F) 087 ROADSIDE SIGN - ONE POST EA 420.0000 2,940.00 0.000 0 088 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 124.0000 10,416.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 089 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 504.00 0.000 0 090 CONCRETE BACKFILL (PIPE TRENCH) CY 100.0000 1,640.00 0.000 0 (F) 091 18" REINFORCED CONCRETE PIPE LF 105.0000 70,350.00 0.000 0 092 24" REINFORCED CONCRETE PIPE LF 175.0000 29,750.00 0.000 0 093 30" REINFORCED CONCRETE PIPE LF 180.0000 41,400.00 0.000 0 094 UNDERDRAIN (INFILTRATION TRENCH) LF 52.0000 80,080.00 0.000 0 095 DRAINAGE INLET MARKER EA 40.0000 80.00 0.000 0 096 18" CONCRETE FLARED END SECTION EA 1,000.0000 6,000.00 0.000 0 097 ROCK SLOPE PROTECTION (4T, METHOD A) CY 100.0000 1,100.00 0.000 0 (F) 098 ROCK SLOPE PROTECTION CY 100.0000 4,400.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 099 ROCK SLOPE PROTECTION CY 100.0000 35,000.00 0.000 0 (F) (FACING, METHOD B) (CY) 100 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 2,480.00 0.000 0 101 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,140.00 0.000 0 (F) 102 FENCE (TYPE BW, 5-STRAND, METAL POST) LF 11.0000 10,230.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 TEMPORARY FENCE LF 11.5000 8,050.00 417.000 4,795 (TYPE BW, 5-STRAND METAL POST) 104 HIGHWAY POST MARKER EA 60.0000 120.00 0.000 0 105 DELINEATOR (CLASS 1) EA 57.0000 2,622.00 0.000 0 106 MARKER (CULVERT) EA 57.0000 741.00 0.000 0 107 TEMPORARY DELINEATOR (CLASS 1) EA 40.0000 480.00 0.000 0 108 OBJECT MARKER (TYPE L-1) EA 57.0000 57.00 0.000 0 109 MIDWEST GUARDRAIL SYSTEM LF 45.0000 11,250.00 0.000 0 110 VEGETATION CONTROL (MINOR CONCRETE) SQYD 110.0000 12,100.00 0.000 0 111 CABLE RAILING LF 95.0000 12,350.00 0.000 0 (F) 112 END CAP (3/4 WRAP END SECTION EA 100.0000 300.00 0.000 0 113 END ANCHOR ASSEMBLY (TYPE SFT) EA 960.0000 2,880.00 0.000 0 114 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 3,600.00 0.000 0 115 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 116 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 15,525.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 117 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 270.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 118 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,760.00 0.000 0 119 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 120 ROCK EXCAVATION CY 45.0000 171,000.00 7.000 315 PROGRAM CAS145 PAGE 6 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E8604 TIME 02:00 PM ESTIMATE NO. 004 BID OPENING 08/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: OULAD-DAOUD, BRAHIM DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 409,105.00 1,030,187.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 7,962.27 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 409,105.00 1,038,149.84 121 MOBILIZATION LS 510,054.7000 510,054.70 0.200 102,010.94 0.950 484,551 ORIGINAL CONTRACT AMOUNT 5,337,812.00 TOTAL WORK COMPLETED 511,115.94 1,522,701.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 511,115.94 1,522,701.81 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 09/23/15 200 11/16/15 11/16/15 01/11/17 61 86 0 0 28% 31% PROGRESS IS SATISFACTORY OULAD-DAOUD, BRAHIM RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/16