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 10/20/16 EST. NO. 003 TIME 09:27 AM R.E. NAME: BRAR, PARAMDEEP 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 --------------------------------------------------------------------------- 002 0001 3,300.00 E.W. @ L.S.(+) 083016 N 001 0 3,300.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,300.00 TOTAL TO DATE 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 10/20/16 EST. NO. 003 TIME 09:27 AM R.E. NAME: BRAR, PARAMDEEP 04-1J7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 09:27 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/20/16 LOCATION RERUN 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 3,000 002 CONSTRUCTION AREA SIGNS LS 4,300.0000 4,300.00 0.300 1,290.00 1.000 4,300 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.400 28,000.00 1.000 70,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 1,614.00 5,775.000 1,732 005 CHANNELIZER (SURFACE MOUNTED) EA 56.0000 1,176.00 21.000 1,176 006 TEMPORARY PAVEMENT MARKER EA 3.0000 990.00 272.000 816 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.300 1,500.00 1.000 5,000 008 TEMPORARY RAILING (TYPE K) LF 40.0000 50,000.00 1,280.000 51,200 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,500.0000 5,000.00 -1.000 -2,500.00 2.000 5,000 010 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 1.000 5,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.250 875.00 1.000 3,500 012 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 7.000 1,178.73 7.000 1,178 015 TEMPORARY SILT FENCE LF 5.0400 5,040.00 0.000 0 016 STREET SWEEPING LS 30,000.0000 30,000.00 0.400 12,000.00 1.000 30,000 017 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 8,660.000 433.00 23,660.000 1,183 020 REMOVE SINGLE METAL BEAM BARRIER LF 10.0000 10,200.00 12.500 125.00 1,025.000 10,250 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 2,587.00 3,983.000 2,588 022 REMOVE PAVEMENT MARKER EA 1.0000 330.00 143.000 143 PROGRAM CAS145 PAGE 2 DATE 10/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 09:27 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/20/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 50.000 750 024 REMOVE CULVERT (LF) LF 170.0000 13,260.00 78.000 13,260 025 REMOVE INLET EA 1,300.0000 2,600.00 3.000 3,900 026 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 700.0000 700.00 1.000 700 027 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 028 ROADWAY EXCAVATION CY 70.0000 44,100.00 110.000 7,700.00 630.000 44,100 029 STRUCTURE EXCAVATION (CULVERT) CY 1,100.0000 22,000.00 20.000 22,000 (F) 030 DITCH EXCAVATION CY 1,000.0000 3,000.00 3.000 3,000 031 PRUNE EXISTING PLANTS LS 4,300.0000 4,300.00 0.250 1,075.00 1.000 4,300 032 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.9400 737.20 378.000 733.32 378.000 733 033 FIBER ROLLS LF 5.2600 5,838.60 1,103.000 5,801.78 1,103.000 5,801 034 COMPOST SQFT 0.7200 5,436.00 7,545.000 5,432.40 7,545.000 5,432 035 BASE BOND BREAKER SQYD 60.0000 1,320.00 22.000 1,320.00 22.000 1,320 036 HOT MIX ASPHALT (TYPE A) TON 94.0000 109,980.00 1,221.400 114,811.60 1,221.400 114,811 037 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 300.0000 42,000.00 161.800 48,540.00 161.800 48,540 038 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 100.00 18.000 90.00 18.000 90 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 4,600.00 899.000 4,495.00 899.000 4,495 040 PLACE HOT MIX ASPHALT SQYD 360.0000 9,000.00 25.000 9,000.00 25.000 9,000 (MISCELLANEOUS AREA) 041 TACK COAT TON 250.0000 1,250.00 2.000 500.00 2.000 500 042 MINOR CONCRETE (MINOR STRUCTURE) CY 825.0000 10,642.50 12.900 10,642 (F) 043 24" ALTERNATIVE PIPE CULVERT LF 104.2400 100,070.40 960.000 100,070 044 RAPID STRENGTH CONCRETE CY 660.6800 46,247.60 37.000 24,445 (STRUCTURE BACKFILL) 045 CONCRETE (DITCH LINING) CY 1,186.4000 3,559.20 3.000 3,559.20 3.000 3,559 046 CONCRETE (CONCRETE APRON) CY 1,186.4000 1,186.40 1.000 1,186.40 1.000 1,186 047 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,564.00 2,282.000 4,564 (F) 048 DELINEATOR (CLASS 1) EA 50.0000 450.00 14.000 700.00 14.000 700 049 OBJECT MARKER (TYPE P) EA 75.0000 75.00 1.000 75.00 1.000 75 PROGRAM CAS145 PAGE 3 DATE 10/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 09:27 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/20/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.000 27,630.00 1,000.000 27,630 051 CONCRETE BARRIER (TRANSITION) LF 1,450.0000 5,800.00 4.000 5,800.00 4.000 5,800 052 TRANSITION RAILING (TYPE STB) EA 3,500.0000 3,500.00 1.000 3,500 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,070.00 4,705.000 4,705.00 4,705.000 4,705 (ENHANCED WET NIGHT VISIBILITY) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,680.00 1,120.000 2,240.00 1,120.000 2,240 (ENHANCED WET NIGHT VISIBILITY) 055 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 390.00 140.000 420.00 140.000 420 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,050.00 142.000 710.00 142.000 710 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 10/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7104 TIME 09:27 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 291,926.43 694,549.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,300.00 3,300.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 295,226.43 697,849.94 058 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 785,449.53 TOTAL WORK COMPLETED 295,226.43 767,849.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 295,226.43 767,849.94 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 10/19/16 60 0 10 0 95% 86% PROGRESS IS SATISFACTORY BRAR, PARAMDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 10/20/16