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 09/17/15 EST. NO. 001 TIME 01:11 PM R.E. NAME: JHAJJ, AMRINDER 04-1G8504 --------------------------------------------------------------------------- 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 09/17/15 EST. NO. 001 TIME 01:11 PM R.E. NAME: JHAJJ, AMRINDER 04-1G8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G8504 TIME 01:11 PM ESTIMATE NO. 001 BID OPENING 06/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JHAJJ, AMRINDER DATE OF THIS ESTIMATE 09/17/15 LOCATION PROGRESS ESTIMATE 04-SM-92-5.4/6.2 ----------------- DREAMBUILDER CONSTRUCTION IN SAN MATEO CO,ON RTE 92, FROM CORP 0.1M E. OF SKYLINE BLVD TO 0.4M W. 1324 E LAWSON LANE OF HWY 35 & IN SOLANO CO, ON RTE PLACENTIA CA 92870 780, FROM 0.2M W. OF E. 5TH ST. TO 0.4M WEST OF E. 2ND ST. FED. AID NO. HSST-PG ( ) ,000C- (391) INSTALL OR MODIFY METAL BEAM GUARD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 11,500.0000 11,500.00 1.000 11,500.00 1.000 11,500 002 CONSTRUCTION AREA SIGNS LS 5,600.0000 5,600.00 0.500 2,800.00 0.500 2,800 003 TRAFFIC CONTROL SYSTEM LS 55,602.3000 55,602.30 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.000 0 005 TEMPORARY RAILING (TYPE K) LF 32.0000 41,600.00 0.000 0 006 TEMPORARY CRASH CUSHION MODULE EA 235.0000 9,870.00 0.000 0 007 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 890.0000 890.00 0.750 667.50 0.750 667 009 TEMPORARY HYDRAULIC MULCH SQYD 10.0000 2,000.00 0.000 0 (BONDED FIBER MATRIX) 010 TEMPORARY COVER SQYD 6.0000 600.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 2,375.00 19.000 2,375.00 19.000 2,375 012 TEMPORARY FIBER ROLL LF 3.4000 4,760.00 1,400.000 4,760.00 1,400.000 4,760 013 STREET SWEEPING LS 4,000.0000 4,000.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 015 TEMPORARY FENCE (TYPE ESA) LF 3.2000 14,080.00 0.000 0 016 TREATED WOOD WASTE LB 0.7000 5,159.00 0.000 0 017 REMOVE GUARDRAIL LF 7.0000 5,600.00 0.000 0 018 REMOVE CULVERT (LF) LF 80.0000 30,400.00 0.000 0 019 REMOVE INLET EA 2,000.0000 6,000.00 0.000 0 020 REMOVE GRATE EA 350.0000 350.00 0.000 0 021 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,200.0000 1,200.00 0.000 0 022 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G8504 TIME 01:11 PM ESTIMATE NO. 001 BID OPENING 06/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JHAJJ, AMRINDER DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 175.0000 35,000.00 0.000 0 024 LEAN CONCRETE BACKFILL CY 300.0000 4,800.00 0.000 0 (F) 025 WOOD MULCH CY 300.0000 3,000.00 0.000 0 026 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 2,940.00 0.000 0 027 HYDROMULCH SQFT 0.6500 1,911.00 0.000 0 028 FIBER ROLLS LF 4.5000 2,340.00 0.000 0 029 HYDROSEED SQFT 0.7000 2,058.00 0.000 0 030 HOT MIX ASPHALT (TYPE A) TON 400.0000 11,600.00 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 4.0000 80.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.2000 12,684.00 0.000 0 033 PLACE HOT MIX ASPHALT SQYD 150.0000 150.00 0.000 0 (MISCELLANEOUS AREA) 034 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 34,200.00 0.000 0 (F) 035 MINOR CONCRETE (BACKFILL) CY 300.0000 4,200.00 0.000 0 (F) 036 12" CORRUGATED STEEL PIPE (.064" THICK) LF 97.0000 10,670.00 0.000 0 037 18" CORRUGATED STEEL PIPE (.064" THICK) LF 110.0000 24,200.00 0.000 0 038 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 65.0000 7,150.00 0.000 0 (.064" THICK) 039 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 85.0000 2,720.00 0.000 0 (.064" THICK) 040 12" ANCHOR ASSEMBLY EA 700.0000 2,800.00 0.000 0 041 18" ANCHOR ASSEMBLY EA 700.0000 1,400.00 0.000 0 042 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 1,300.0000 3,250.00 0.000 0 (CY) 043 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 12.0000 168.00 0.000 0 044 MINOR CONCRETE (MISCELLANEOUS CY 1,400.0000 2,520.00 0.000 0 CONSTRUCTION) 045 MISCELLANEOUS IRON AND STEEL LB 2.3000 9,347.20 0.000 0 (F) 046 GUARD RAILING DELINEATOR EA 24.7000 4,322.50 0.000 0 047 OBJECT MARKER (TYPE P) EA 400.0000 1,200.00 0.000 0 048 OBJECT MARKER (TYPE L-1) EA 80.0000 480.00 0.000 0 049 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 25.6000 93,184.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G8504 TIME 01:11 PM ESTIMATE NO. 001 BID OPENING 06/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JHAJJ, AMRINDER DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 30.0000 122,100.00 0.000 0 051 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 100.0000 3,000.00 0.000 0 052 VEGETATION CONTROL (MINOR CONCRETE) SQYD 52.0000 156,520.00 0.000 0 053 CONCRETE BARRIER LF 780.0000 16,380.00 0.000 0 (TRANSITION) 054 TRANSITION RAILING (TYPE WB-31) EA 3,900.0000 11,700.00 0.000 0 055 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 3,200.00 0.000 0 056 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 16,200.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G8504 TIME 01:11 PM ESTIMATE NO. 001 BID OPENING 06/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JHAJJ, AMRINDER DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 22,102.50 22,102.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 22,102.50 22,102.50 057 MOBILIZATION LS 79,000.0000 79,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 901,061.00 TOTAL WORK COMPLETED 22,102.50 22,102.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 22,102.50 22,102.50 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 08/04/15 90 08/19/15 09/01/15 12/31/15 18 0 0 0 2% 20% PROGRESS IS SATISFACTORY JHAJJ, AMRINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 09/17/15