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 08/18/16 EST. NO. 001 TIME 01:24 PM R.E. NAME: PARAMDEEP BRAR 04-1J7104 --------------------------------------------------------------------------- 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 08/18/16 EST. NO. 001 TIME 01:24 PM R.E. NAME: PARAMDEEP BRAR 04-1J7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: PARAMDEEP BRAR DATE OF THIS ESTIMATE 08/18/16 LOCATION PROGRESS ESTIMATE 04-SOL-780-1.2/1.6 ----------------- VINTAGE PAVING COMPANY, INC IN BENICIA, 0.2 MILE EAST OF EAST 119 MAIN ST 5TH STREET UNDERCROSSING WINTERS CA 95694 FED. AID NO. N O N E INSTALL DRAINAGE SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 4,300.0000 4,300.00 0.700 3,010.00 0.700 3,010 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.200 14,000.00 0.200 14,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 1,614.00 5,775.000 1,732.50 5,775.000 1,732 005 CHANNELIZER (SURFACE MOUNTED) EA 56.0000 1,176.00 13.000 728.00 13.000 728 006 TEMPORARY PAVEMENT MARKER EA 3.0000 990.00 272.000 816.00 272.000 816 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 40.0000 50,000.00 1,280.000 51,200.00 1,280.000 51,200 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,500.0000 5,000.00 1.000 2,500.00 1.000 2,500 010 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.750 2,625.00 0.750 2,625 012 TEMPORARY COVER SQYD 3.0000 3,390.00 0.000 0 013 TEMPORARY CHECK DAM LF 6.2300 186.90 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 168.3900 1,178.73 0.000 0 015 TEMPORARY SILT FENCE LF 5.0400 5,040.00 0.000 0 016 STREET SWEEPING LS 30,000.0000 30,000.00 0.200 6,000.00 0.200 6,000 017 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.000 0 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 2,820.00 0.000 0 STRIPE (HAZARDOUS WASTE) 019 TREATED WOOD WASTE LB 0.0500 750.00 15,000.000 750.00 15,000.000 750 020 REMOVE SINGLE METAL BEAM BARRIER LF 10.0000 10,200.00 1,012.500 10,125.00 1,012.500 10,125 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 2,587.00 3,983.000 2,588.95 3,983.000 2,588 022 REMOVE PAVEMENT MARKER EA 1.0000 330.00 143.000 143.00 143.000 143 PROGRAM CAS145 PAGE 2 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: PARAMDEEP BRAR DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 15.0000 750.00 0.000 0 024 REMOVE CULVERT (LF) LF 170.0000 13,260.00 0.000 0 025 REMOVE INLET EA 1,300.0000 2,600.00 0.000 0 026 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 700.0000 700.00 0.000 0 027 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000 028 ROADWAY EXCAVATION CY 70.0000 44,100.00 0.000 0 029 STRUCTURE EXCAVATION (CULVERT) CY 1,100.0000 22,000.00 0.000 0 (F) 030 DITCH EXCAVATION CY 1,000.0000 3,000.00 0.000 0 031 PRUNE EXISTING PLANTS LS 4,300.0000 4,300.00 0.750 3,225.00 0.750 3,225 032 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.9400 737.20 0.000 0 033 FIBER ROLLS LF 5.2600 5,838.60 0.000 0 034 COMPOST SQFT 0.7200 5,436.00 0.000 0 035 BASE BOND BREAKER SQYD 60.0000 1,320.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 94.0000 109,980.00 0.000 0 037 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 300.0000 42,000.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 100.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 4,600.00 0.000 0 040 PLACE HOT MIX ASPHALT SQYD 360.0000 9,000.00 0.000 0 (MISCELLANEOUS AREA) 041 TACK COAT TON 250.0000 1,250.00 0.000 0 042 MINOR CONCRETE (MINOR STRUCTURE) CY 825.0000 10,642.50 0.000 0 (F) 043 24" ALTERNATIVE PIPE CULVERT LF 104.2400 100,070.40 0.000 0 044 RAPID STRENGTH CONCRETE CY 660.6800 46,247.60 0.000 0 (STRUCTURE BACKFILL) 045 CONCRETE (DITCH LINING) CY 1,186.4000 3,559.20 0.000 0 046 CONCRETE (CONCRETE APRON) CY 1,186.4000 1,186.40 0.000 0 047 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,564.00 0.000 0 (F) 048 DELINEATOR (CLASS 1) EA 50.0000 450.00 0.000 0 049 OBJECT MARKER (TYPE P) EA 75.0000 75.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: PARAMDEEP BRAR DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 27.6300 27,630.00 0.000 0 051 CONCRETE BARRIER (TRANSITION) LF 1,450.0000 5,800.00 0.000 0 052 TRANSITION RAILING (TYPE STB) EA 3,500.0000 3,500.00 0.000 0 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,070.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 390.00 0.000 0 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,050.00 0.000 0 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: PARAMDEEP BRAR DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 127,443.45 127,443.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 127,443.45 127,443.45 058 MOBILIZATION LS 70,000.0000 70,000.00 0.750 52,500.00 0.750 52,500 ORIGINAL CONTRACT AMOUNT 785,449.53 TOTAL WORK COMPLETED 179,943.45 179,943.45 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 179,943.45 179,943.45 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 06/23/16 60 07/13/16 07/13/16 10/05/16 28 0 0 0 23% 47% PROGRESS IS SATISFACTORY PARAMDEEP BRAR RESIDENT ENGINEER PROGRAM CAS145 DATE 08/18/16