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 04/08/16 EST. NO. 020 TIME 01:54 PM R.E. NAME: RASTEGARPOUR, HAMED 04-2A6204 --------------------------------------------------------------------------- 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 04/08/16 EST. NO. 020 TIME 01:54 PM R.E. NAME: RASTEGARPOUR, HAMED 04-2A6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 LOCATION RERUN FINAL ESTIMATE 04-SOL-12-20.6/21.3 -------------------- 04-SOL-12-22.6/23.7 RGW CONSTRUCTION, INC NEAR RIO VISTA,AT CURRIE,MCCLOSKEY, 550 GREENVILLE ROAD AND AZEVEDO ROADS,INSTALL LEFT TURN LIVERMORE, CA 94550 POCKETS,FROM AZEVEDO RD TO LIBERTY ISLAND ROAD, SHOULDER WIDENING FED. AID NO. NHP-P012(114)E INSTALL LEFT TURN POCKETS, FROM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 1.000 4,000 003 TIME-RELATED OVERHEAD (LS) LS 352,000.0000 352,000.00 1.000 352,000 004 CONSTRUCTION AREA SIGNS LS 4,900.0000 4,900.00 1.000 4,900 005 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 1.000 170,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 1,180.00 929.000 1,858 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 19,750.00 52,325.000 13,081 008 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 6,300.00 844.000 25,320 009 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 6,300.00 162.000 4,860 (LEFT IN PLACE) 010 TEMPORARY PAVEMENT MARKER EA 3.0000 6,900.00 1,141.000 3,423 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 1.000 9,000 012 TEMPORARY RAILING (TYPE K) LF 11.0000 141,900.00 12,900.000 141,900 013 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,000.0000 42,000.00 21.000 42,000 014 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 1.000 30,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 1,500.0000 1,500.00 1.000 1,500 PLAN 016 WATER QUALITY SAMPLING AND ANALYSIS EA 25.0000 2,500.00 0.000 0 DAY 017 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 018 WATER QUALITY MONITORING REPORT EA 200.0000 800.00 0.000 0 019 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 3.000 1,500 (TEMPORARY EROSION CONTROL) 020 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 7,500.00 15,818.890 11,864 (BONDED FIBER MATRIX) 021 TEMPORARY COVER SQYD 5.0000 10,000.00 533.000 2,665 022 TEMPORARY CHECK DAM LF 10.0000 8,200.00 820.000 8,200 PROGRAM CAS145 PAGE 2 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 185.0000 1,110.00 6.000 1,110 024 TEMPORARY FIBER ROLL LF 3.0000 54,000.00 18,000.000 54,000 025 TEMPORARY GRAVEL BAG BERM LF 14.5000 2,755.00 190.000 2,755 026 TEMPORARY SILT FENCE LF 3.5000 4,200.00 2,871.000 10,048 027 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 45,000.00 6.000 9,000 028 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 029 TEMPORARY ACTIVE TREATMENT SYSTEM LS 6,500.0000 6,500.00 0.000 0 030 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 031 TEMPORARY CREEK DIVERSION SYSTEM LS 50,000.0000 50,000.00 0.000 0 032 WILDLIFE EXCLUSION FENCE LF 4.7500 79,325.00 18,738.000 89,005 033 TEMPORARY FENCE (TYPE ESA) LF 3.0000 50,700.00 18,360.000 55,080 034 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4500 7,695.00 17,135.000 7,710 STRIPE (HAZARDOUS WASTE) 035 TREATED WOOD WASTE LB 0.5000 2,200.00 4,400.000 2,200 036 ABANDON CULVERT (EA) EA 1,800.0000 3,600.00 2.000 3,600 037 REMOVE FENCE LF 3.0000 37,020.00 15,277.000 45,831 038 REMOVE GATE EA 500.0000 500.00 2.000 1,000 039 REMOVE METAL BEAM GUARD RAILING LF 18.0000 6,120.00 276.130 4,970 040 REMOVE FLARED END SECTION EA 100.0000 300.00 2.000 200 041 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 11,400.00 20,936.000 6,280 042 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 520.00 529.000 1,058 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,190.00 0.000 0 044 REMOVE PAVEMENT MARKER EA 1.0000 2,200.00 556.000 556 045 REMOVE CHANNELIZERS EA 5.0000 1,850.00 516.000 2,580 046 REMOVE ROADSIDE SIGN EA 100.0000 1,600.00 15.000 1,500 047 REMOVE ROCK SLOPE PROTECTION CY 120.0000 4,080.00 22.000 2,640 048 REMOVE CULVERT (LF) LF 11.5000 5,405.00 470.000 5,405 049 REMOVE INLET EA 825.0000 1,650.00 2.000 1,650 PROGRAM CAS145 PAGE 3 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE HEADWALL EA 5,500.0000 22,000.00 4.000 22,000 051 REMOVE BASE AND SURFACING CY 7.5000 22,725.00 3,030.000 22,725 052 RESET GATE EA 1,800.0000 1,800.00 1.000 1,800 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 64,680.00 10,780.000 64,680 054 CLEAN CULVERT EA 2,500.0000 5,000.00 2.000 5,000 055 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 1.000 75,000 056 ROADWAY EXCAVATION CY 13.2000 440,880.00 33,375.000 440,550 057 IMPORTED BORROW (CY) CY 4.2000 6,846.00 0.000 0 058 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 4,500.00 2.000 1,500 059 IMPORTED TOPSOIL (CY) CY 150.0000 1,050.00 7.000 1,050 060 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7000 1,848.00 0.000 0 061 HYDROMULCH SQFT 0.0300 16,590.00 578,920.000 17,367 062 FIBER ROLLS LF 3.0000 78,000.00 20,707.000 62,121 063 STRAW SQFT 0.0300 12,090.00 349,173.000 10,475 064 HYDROSEED SQFT 0.1000 55,300.00 497,520.000 49,752 065 COMPOST SQFT 0.1500 60,900.00 398,568.000 59,785 066 INCORPORATE MATERIALS SQFT 0.3500 29,750.00 24,692.000 8,642 067 CLASS 4 AGGREGATE SUBBASE CY 20.5000 260,760.00 11,552.450 236,825 068 CLASS 2 AGGREGATE BASE (CY) CY 43.0000 331,100.00 7,091.760 304,945 069 CRACK TREATMENT LNMI 6,000.0000 17,400.00 2.900 17,400 070 HOT MIX ASPHALT TON 70.0000 2,299,500.00 28,164.910 1,971,543 071 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 5.0000 9,100.00 1,820.000 9,100 (PAVING MAT) 072 SHOULDER RUMBLE STRIP STA 20.0000 2,800.00 140.000 2,800 (HMA,GROUND-IN INDENTATIONS) 073 CENTERLINE RUMBLE STRIP STA 20.0000 1,300.00 65.000 1,300 074 DATA CORE LS 5,100.0000 5,100.00 1.000 5,100 075 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.5000 1,400.00 400.000 1,400 076 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.5000 2,415.00 690.000 2,415 PROGRAM CAS145 PAGE 4 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 LIQUID ASPHALT (PRIME COAT) TON 650.0000 14,950.00 23.000 14,950 078 TACK COAT TON 1,000.0000 58,000.00 54.000 54,000 079 FURNISH STEEL SHEET PILING SQFT 24.0000 303,000.00 12,625.000 303,000 080 DRIVE STEEL SHEET PILE SQFT 5.0000 63,125.00 9,492.180 47,460 081 STRUCTURAL CONCRETE, BOX CULVERT CY 2,270.0000 101,242.00 44.600 101,242 (F) 082 STRUCTURAL CONCRETE, HEADWALL CY 1,300.0000 113,100.00 124.400 161,720 (F) 083 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 7,920.00 5.490 9,882 (F) 084 BAR REINFORCING STEEL LB 1.3500 21,938.85 30,271.000 40,865 (F) 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,128.00 152.000 2,128 (0.063"-UNFRAMED) 086 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 585.00 39.000 585 (0.080"-UNFRAMED) 087 ROADSIDE SIGN - ONE POST EA 200.0000 3,400.00 17.000 3,400 088 ROADSIDE SIGN - TWO POST EA 250.0000 750.00 3.000 750 089 12" ALTERNATIVE PIPE CULVERT LF 69.0000 5,520.00 86.500 5,968 090 18" ALTERNATIVE PIPE CULVERT LF 68.0000 80,920.00 1,438.000 97,784 091 24" ALTERNATIVE PIPE CULVERT LF 86.0000 25,800.00 252.000 21,672 092 36" ALTERNATIVE PIPE CULVERT LF 120.0000 13,200.00 99.000 11,880 093 CONCRETE BACKFILL CY 311.0000 68,420.00 375.620 116,817 (RAPID STRENGTH CONCRETE) 094 12" ALTERNATIVE FLARED END SECTION EA 445.0000 1,780.00 4.000 1,780 095 18" ALTERNATIVE FLARED END SECTION EA 520.0000 6,240.00 12.000 6,240 096 24" ALTERNATIVE FLARED END SECTION EA 550.0000 1,100.00 2.000 1,100 097 36" ALTERNATIVE FLARED END SECTION EA 810.0000 1,620.00 2.000 1,620 098 ROCK SLOPE PROTECTION CY 325.0000 2,925.00 9.000 2,925 (F) (FACING, METHOD B) (CY) 099 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 165.0000 10,725.00 65.000 10,725 (F) (CY) 100 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.1000 253.00 230.000 253 101 MINOR CONCRETE (MISCELLANEOUS CY 250.0000 250.00 1.000 250 CONSTRUCTION) 102 MISCELLANEOUS IRON AND STEEL LB 3.3000 3,729.00 1,456.000 4,804 (F) 103 FENCE (TYPE WM, METAL POST) LF 7.0000 83,020.00 14,293.000 100,051 PROGRAM CAS145 PAGE 5 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 TEMPORARY FENCE (TYPE WM) LF 6.5000 13,000.00 1,701.000 11,056 105 20' WIRE MESH GATE EA 2,000.0000 2,000.00 4.000 8,000 106 OBJECT MARKER (TYPE L-1) EA 60.0000 300.00 5.000 300 107 SPECIAL MARKER EA 90.0000 1,350.00 15.000 1,350 108 METAL BEAM GUARD RAILING LF 26.0000 15,080.00 600.000 15,600 109 VEGETATION CONTROL (MINOR CONCRETE) SQYD 275.0000 19,250.00 0.000 0 110 CHAIN LINK RAILING LF 110.0000 16,500.00 150.000 16,500 (F) 111 TRANSITION RAILING (TYPE WB) EA 2,575.0000 10,300.00 4.000 10,300 112 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 0.000 0 113 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,700.0000 10,800.00 4.000 10,800 114 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 2,400.00 0.000 0 115 CONCRETE BARRIER (TYPE 732A MODIFIED) LF 100.0000 15,000.00 204.000 20,400 116 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 17,955.00 25,092.000 11,291 117 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 944.00 1,180.000 944 118 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,440.00 856.000 3,424 119 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 368.00 890.000 356 (BROKEN 12-3) 120 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 76.00 460.000 184 (BROKEN 17-7) 121 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,830.00 1,201.000 3,603 PROGRAM CAS145 PAGE 6 DATE 04/08/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A6204 TIME 01:54 PM ESTIMATE NO. 020 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/15 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 04/08/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 5,781,493.88 ADJUSTMENT OF COMPENSATION 0.00 76,641.96 EXTRA WORK 0.00 775,621.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 6,633,757.61 122 MOBILIZATION LS 604,000.0000 604,000.00 1.000 604,000 ORIGINAL CONTRACT AMOUNT 6,790,317.85 TOTAL WORK COMPLETED 0.00 7,237,757.61 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 7,237,757.61 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 02/21/14 180 00/00/00 04/17/14 08/07/15 195 132 15 0 100% 100% RASTEGARPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 04/08/16