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 03/17/17 EST. NO. 004 TIME 09:53 AM R.E. NAME: MOGHADAM, SIAVOSH 04-2A3314 --------------------------------------------------------------------------- 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 03/17/17 EST. NO. 004 TIME 09:53 AM R.E. NAME: MOGHADAM, SIAVOSH 04-2A3314 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -10,000.00 003 MISSING DOCUMENTS 10,000.00 004 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/17/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A3314 TIME 09:53 AM ESTIMATE NO. 004 BID OPENING 04/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/16 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 03/17/17 LOCATION RERUN FINAL ESTIMATE 04-ALA-84-10.8/18.0 -------------------- AMERICAN CIVIL CONSTRUCTORS IN ALAMEDA COUNTY FROM ROUTE 238 IN WEST COAST LLC FREMONT TO ROUTE 680 IN SUNOL 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. NHSN-HP ( ) ,P084-043E( ) CONSTRUCT MINOR SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 1.000 18,000 003 TRAFFIC CONTROL SYSTEM LS 180,000.0000 180,000.00 1.000 180,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 1.000 15,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 1.000 3,000 006 STREET SWEEPING LS 38,500.0000 38,500.00 1.000 38,500 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 36,650.00 73,203.000 36,601 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 20,460.00 68,159.000 20,447 009 REMOVE PAVEMENT MARKER EA 1.0000 2,200.00 2,200.000 2,200 010 REMOVE DELINEATOR EA 5.0000 1,600.00 317.000 1,585 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 140,000.00 12,000.000 120,000 012 MULTILAYER POLYMER OVERLAY SYSTEM SQYD 62.0000 232,500.00 3,797.000 235,414 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,500.0000 9,250.00 3.700 9,250 014 HOT MIX ASPHALT (TYPE A) TON 160.0000 300,800.00 1,688.000 270,080 015 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 016 SHOULDER RUMBLE STRIP STA 37.5000 6,000.00 150.000 5,625 (HMA,GROUND-IN INDENTATIONS) 017 TACK COAT TON 100.0000 640.00 3.200 320 018 GROOVE EXISTING CONCRETE PAVEMENT SQYD 12.0000 113,280.00 9,870.000 118,440 019 DELINEATOR (CLASS 1) EA 55.0000 46,200.00 837.000 46,035 020 BARRIER MARKER EA 40.0000 2,000.00 50.000 2,000 021 GUARD RAILING DELINEATOR EA 45.0000 15,300.00 336.000 15,120 022 OBJECT MARKER (TYPE P) EA 75.0000 1,725.00 26.000 1,950 PROGRAM CAS145 PAGE 2 DATE 03/17/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A3314 TIME 09:53 AM ESTIMATE NO. 004 BID OPENING 04/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/16 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 03/17/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 10,400.00 2,000.000 8,000 (ENHANCED WET NIGHT VISIBILITY) 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 75,250.00 130,500.000 65,250 (ENHANCED WET NIGHT VISIBILITY) 025 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 25.00 100.000 25 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 45.00 50.000 45 (ENHANCED WET NIGHT VISIBILITY) 027 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 5,140.00 -888.000 -1,776.00 2,569.000 5,138 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 26,850.00 6,520.000 19,560 029 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 030 12" CENTERLINE RUMBLE STRIP STA 37.5000 150.00 4.000 150 (HMA, GROUND-IN INDENTATIONS) 031 16" CENTERLINE RUMBLE STRIP STA 37.5000 3,750.00 117.500 4,406 (HMA, GROUND-IN INDENTATIONS) PROGRAM CAS145 PAGE 3 DATE 03/17/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A3314 TIME 09:53 AM ESTIMATE NO. 004 BID OPENING 04/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/16 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 03/17/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -1,776.00 1,243,642.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 22,012.99 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION -1,776.00 1,265,655.44 032 MOBILIZATION LS 145,000.0000 145,000.00 1.000 145,000 ORIGINAL CONTRACT AMOUNT 1,451,215.00 TOTAL WORK COMPLETED -1,776.00 1,410,655.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 8,224.00 1,410,655.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/02/16 40 06/28/16 06/28/16 08/23/16 40 0 0 0 100% 100% MOGHADAM, SIAVOSH RESIDENT ENGINEER PROGRAM CAS145 DATE 03/17/17