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 07/21/16 EST. NO. 006 TIME 10:44 AM R.E. NAME: PANDYA NILESHN 04-2J2004 --------------------------------------------------------------------------- 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 07/21/16 EST. NO. 006 TIME 10:44 AM R.E. NAME: PANDYA NILESHN 04-2J2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE AC PRICE INDEX -7,887.04 006 -7,887.04 -7,887.04 TOTAL DEDUCTIONS -7,887.04 -7,887.04 PROGRAM CAS145 PAGE 1 DATE 07/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2004 TIME 10:44 AM ESTIMATE NO. 006 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: PANDYA NILESHN DATE OF THIS ESTIMATE 07/21/16 LOCATION RERUN PROGRESS ESTIMATE 04-SCL-152-30.4/R35.2 ----------------------- BAY CITIES PAVING & GRADING, IN SANTA CLARA COUNTY ABOUT 20 MILE INC. EAST OF GILROY FROM PACHECO CREEK 1450 CIVIC CT, BLDG B-400 TO SANTA CLARA/MERCED COUNTY LINE CONCORD, CA 94520 FED. AID NO. NHP-P152(86)E COLD PLANE AC PAVEMENT/PLACE RHMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 2,415.0000 2,415.00 0.700 1,690 002 TRAFFIC CONTROL SYSTEM LS 145,000.0000 145,000.00 0.680 98,600.00 0.900 130,500 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,989.0000 3,989.00 0.680 2,712.52 0.900 3,590 004 JOB SITE MANAGEMENT LS 7,426.0000 7,426.00 0.680 5,049.68 0.900 6,683 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 525.0000 525.00 1.000 525 006 TEMPORARY DRAINAGE INLET PROTECTION EA 220.3500 2,864.55 13.000 2,864 007 TEMPORARY FIBER ROLL LF 8.6500 1,038.00 120.000 1,038 008 STREET SWEEPING LS 4,368.0000 4,368.00 0.680 2,970.24 0.900 3,931 009 REMOVE ASPHALT CONCRETE DIKE LF 0.5700 21,774.00 19,100.000 10,887.00 19,100.000 10,887 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 501,900.00 214,858.000 451,201.80 238,252.000 500,329 011 CLEARING AND GRUBBING (LS) LS 10,500.0000 10,500.00 1.000 10,500.00 1.000 10,500 012 SHOULDER BACKING TON 138.0000 20,700.00 0.000 0 013 HOT MIX ASPHALT (TYPE A) TON 83.0500 689,315.00 5,245.170 435,611 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 84.6000 1,421,280.00 13,440.600 1,137,074.76 13,440.600 1,137,074 015 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.4200 77,924.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.4100 14,460.00 0.000 0 017 TACK COAT TON 776.1100 77,611.00 82.020 63,656.54 92.860 72,069 018 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 2,331.00 934.000 2,942.10 934.000 2,942 (ENHANCED WET NIGHT VISIBILITY) 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 36,852.00 98,845.000 36,572.65 98,845.000 36,572 (ENHANCED WET NIGHT VISIBILITY) 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 135.20 700.000 182.00 700.000 182 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 021 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 13,182.00 50,201.000 13,052.26 50,201.000 13,052 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 07/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2004 TIME 10:44 AM ESTIMATE NO. 006 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: PANDYA NILESHN DATE OF THIS ESTIMATE 07/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 4,647.20 5,839.000 4,320.86 5,839.000 4,320 (ENHANCED WET NIGHT VISIBILITY) 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1500 7,560.00 2,425.000 7,638.75 2,425.000 7,638 024 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 025 PREPAVING INERTIAL PROFILER LS 7,350.0000 7,350.00 1.000 7,350.00 1.000 7,350 026 PREPAVING GRINDING DAY EA 9,250.0000 46,250.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2004 TIME 10:44 AM ESTIMATE NO. 006 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: PANDYA NILESHN DATE OF THIS ESTIMATE 07/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,854,711.16 2,389,353.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 15,491.69 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,854,711.16 2,404,844.96 027 MOBILIZATION LS 346,800.0000 346,800.00 0.250 86,700.00 1.000 346,800 ORIGINAL CONTRACT AMOUNT 3,468,196.95 TOTAL WORK COMPLETED 1,941,411.16 2,751,644.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -7,887.04 -7,887.04 TOTAL 1,933,524.12 2,743,757.92 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 06/22/15 85 07/30/15 06/02/16 09/30/16 60 188 0 0 79% 71% PROGRESS IS SATISFACTORY PANDYA NILESHN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/16