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 01/10/18 EST. NO. 008 TIME 10:13 AM R.E. NAME: ARSHAD, MIAN 04-2G5024 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0019 12,285.31 E.W. @ F.A.(+) 050317 N 0012.5 0023 873.27 053117 N 0017.5 0027 7,451.13 060817 N 0021.5 003 0007 2,056.80 E.W. @ F.A.(+) 062217 N 0025.0 0008 3,292.11 051517 N 0026.0 0009 426.73 051717 N 0027.0 0010 314.27 051717 N 0028.0 007 0001 48,550.00 E.W. @ L.S.(+) 090517 N 007001 75,249.62 TOTAL THIS ESTIMATE 137,930.91 TOTAL PREVIOUS ESTIMATE 213,180.53 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 01/10/18 EST. NO. 008 TIME 10:13 AM R.E. NAME: ARSHAD, MIAN 04-2G5024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5024 TIME 10:13 AM ESTIMATE NO. 008 BID OPENING 11/17/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/26/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 01/10/18 LOCATION FINAL ESTIMATE 04-ALA-0 -------------- FDB VANGUARD CONSTRUCTION IN ALAMEDA COUNTY, ON VARIOUS ROUTE 651 ENTERPRISE COURT AT VARIOUS LOCATIONS LIVERMORE, CA 94550 FED. AID NO. ACHS-NHGX(16)15E UPGRADE TRANSITION RAILING GROUP #2 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,665.0000 1,665.00 1.000 1,665 002 CONSTRUCTION AREA SIGNS LS 52,200.0000 52,200.00 1.000 52,200 003 TRAFFIC CONTROL SYSTEM LS 263,000.0000 263,000.00 1.000 263,000 004 CHANNELIZER (SURFACE MOUNTED) EA 39.0000 15,600.00 400.000 15,600 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,100.0000 15,100.00 1.000 15,100 006 TEMPORARY RAILING (TYPE K) LF 40.5000 170,100.00 4,060.000 164,430 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 888.0000 35,520.00 38.000 33,744 008 JOB SITE MANAGEMENT LS 81,000.0000 81,000.00 1.000 81,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,550.0000 3,550.00 1.000 3,550 010 TEMPORARY HYDRAULIC MULCH SQYD 3.3500 4,455.50 1,157.000 3,875 (BONDED FIBER MATRIX) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 222.0000 3,996.00 20.000 4,440 012 TEMPORARY FIBER ROLL LF 3.3500 13,333.00 1,801.000 6,033.35 3,980.000 13,333 013 TEMPORARY SILT FENCE LF 3.3500 5,058.50 2,028.000 6,793 014 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 015 TEMPORARY CONCRETE WASHOUT LS 2,900.0000 2,900.00 1.000 2,900 016 TEMPORARY FENCE (TYPE ESA) LF 5.5500 8,325.00 1,475.000 8,186 017 TREATED WOOD WASTE LB 0.3000 13,500.00 52,540.000 15,762 018 REMOVE FENCE LF 30.0000 600.00 20.000 600 019 REMOVE MARKER EA 15.0000 2,550.00 149.000 2,235 020 REMOVE GUARDRAIL LF 10.5500 39,562.50 3,750.000 39,562 021 REMOVE IRRIGATION FACILITY LS 8,300.0000 8,300.00 1.000 8,300 022 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 8,470.00 1,210.000 8,470 PROGRAM CAS145 PAGE 2 DATE 01/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5024 TIME 10:13 AM ESTIMATE NO. 008 BID OPENING 11/17/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/26/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 01/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CURB LF 15.0000 750.00 63.000 945 024 RESET ROADSIDE SIGN EA 220.0000 3,740.00 12.000 2,640 025 BRIDGE REMOVAL (PORTION) LS 3,100.0000 3,100.00 1.000 3,100 026 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 027 RELOCATE IRRIGATION VALVE EA 166.0000 1,162.00 7.000 1,162 028 RUBBER WEED MAT VEGETATION CONTROL SQYD 177.0000 37,170.00 210.000 37,170 029 CHECK AND TEST EXISTING IRRIGATION LS 8,320.0000 8,320.00 0.500 4,160 FACILITIES 030 OPERATE EXISTING IRRIGATION FACILITIES LS 5,550.0000 5,550.00 0.500 2,775 031 RISER SPRINKLER ASSEMBLY EA 61.0000 366.00 0.000 0 032 POP-UP SPRINKLER ASSEMBLY EA 89.0000 3,204.00 0.000 0 033 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.8000 280.00 0.000 0 (F) LINE) 034 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.6000 972.00 0.000 0 (F) LINE) 035 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.5500 277.50 0.000 0 (F) (SUPPLY LINE) 036 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.6500 1,064.00 0.000 0 (F) (SUPPLY LINE) 037 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 4.4500 3,560.00 1,000.000 4,450 038 FIBER ROLLS LF 3.3500 19,865.50 5,212.000 17,460 039 COMPOST SQFT 0.9000 16,020.00 11,583.000 10,424 040 MINOR HOT MIX ASPHALT TON 295.0000 3,835.00 16.280 4,802 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 11.3000 2,147.00 238.000 2,689 042 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 11.3000 11,526.00 1,067.000 12,057 043 FENCE (TYPE WM, METAL POST) LF 89.0000 1,780.00 10.000 890 044 GUARD RAILING DELINEATOR EA 28.0000 7,280.00 257.000 7,196 045 OBJECT MARKER (TYPE P) EA 83.0000 3,652.00 44.000 3,652 046 OBJECT MARKER (TYPE L-1) EA 55.0000 1,375.00 25.000 1,375 047 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 29.0000 69,600.00 2,246.840 65,158 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 72.0000 287,280.00 204.860 14,749.92 3,564.820 256,667 049 TERMINAL SYSTEM (TYPE SKT) EA 4,435.0000 4,435.00 1.000 4,435 PROGRAM CAS145 PAGE 3 DATE 01/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5024 TIME 10:13 AM ESTIMATE NO. 008 BID OPENING 11/17/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/26/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 01/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TRANSITION RAILING (TYPE STB) EA 3,200.0000 6,400.00 2.000 6,400 051 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 172,000.00 35.000 140,000 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 2,000.00 2.000 2,000 053 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,660.0000 91,500.00 21.000 76,860 054 CONCRETE BARRIER (TYPE 60) LF 177.0000 35,400.00 248.000 43,896 055 CONCRETE BARRIER (TYPE 60D) LF 425.0000 4,250.00 12.500 5,312 056 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 100.0000 23,700.00 221.000 22,100 057 CONCRETE BARRIER TRANSITION LF 500.0000 228,500.00 443.360 221,680 058 MODIFYING EXISTING ELECTRICAL SYSTEM LS 123,000.0000 123,000.00 1.000 123,000 PROGRAM CAS145 PAGE 4 DATE 01/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5024 TIME 10:13 AM ESTIMATE NO. 008 BID OPENING 11/17/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/26/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 01/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,783.27 1,869,205.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 75,249.62 213,180.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 96,032.89 2,082,385.93 059 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 2,173,846.50 TOTAL WORK COMPLETED 96,032.89 2,282,385.93 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 96,032.89 2,282,385.93 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 01/11/17 38 03/31/17 03/20/17 09/26/17 42 91 4 0 100% 100% ARSHAD, MIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/10/18