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 03/24/17 EST. NO. 001 TIME 07:23 AM R.E. NAME: LAYMOUN, MOAID 04-445004 --------------------------------------------------------------------------- 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 03/24/17 EST. NO. 001 TIME 07:23 AM R.E. NAME: LAYMOUN, MOAID 04-445004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 07:23 AM ESTIMATE NO. 001 BID OPENING 08/16/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 03/24/17 LOCATION PROGRESS ESTIMATE 04-SCL-17-7.7/ .0 ----------------- VANGUARD CONSTRUCTION IN SANTA CLARA COUNTY IN LOS GATOS 651 ENTERPRISE COURT AT 0.1 MILE NORTH OF BLOSSOM HILL LIVERMORE CA 94550 ROAD OVERCROSSING FED. AID NO. NHP-P017(111)E INSTALL WEIGH-IN-MOTION SYSTEMS IN ------------------------------------------------------------------------------------------------------------------------------------ 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 1,665.00 1.000 1,665 002 CONSTRUCTION AREA SIGNS LS 2,110.0000 2,110.00 1.000 2,110.00 1.000 2,110 003 TRAFFIC CONTROL SYSTEM LS 66,000.0000 66,000.00 0.250 16,500.00 0.250 16,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,775.0000 3,775.00 1.000 3,775.00 1.000 3,775 005 TEMPORARY RAILING (TYPE K) LF 61.0000 13,420.00 0.000 0 006 TEMPORARY CRASH CUSHION MODULE EA 220.0000 2,420.00 0.000 0 007 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.250 2,500.00 0.250 2,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 888.0000 888.00 1.000 888.00 1.000 888 009 TEMPORARY DRAINAGE INLET PROTECTION EA 310.0000 620.00 2.000 620.00 2.000 620 010 TEMPORARY FIBER ROLL LF 5.4000 648.00 120.000 648.00 120.000 648 011 STREET SWEEPING LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250 012 TEMPORARY CONCRETE WASHOUT LS 2,420.0000 2,420.00 0.800 1,936.00 0.800 1,936 013 TEMPORARY FENCE (TYPE ESA) LF 6.8500 3,699.00 540.000 3,699.00 540.000 3,699 014 REMOVE BASE AND SURFACING CY 125.0000 105,000.00 640.000 80,000.00 640.000 80,000 015 ROADWAY EXCAVATION CY 130.0000 11,960.00 0.000 0 016 SHOULDER BACKING TON 232.0000 9,744.00 42.000 9,744.00 42.000 9,744 017 CLASS 2 AGGREGATE BASE (CY) CY 162.0000 6,156.00 0.000 0 018 RAPID STRENGTH CONCRETE BASE CY 415.0000 83,000.00 160.000 66,400.00 160.000 66,400 019 ASPHALTIC EMULSION (CONCRETE BASE) TON 197.0000 394.00 0.000 0 020 BASE BOND BREAKER SQYD 1.0500 1,827.00 1,305.000 1,370.25 1,305.000 1,370 021 PRIME COAT TON 6,800.0000 1,360.00 0.000 0 022 HOT MIX ASPHALT (TYPE A) TON 60.0000 1,680.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 07:23 AM ESTIMATE NO. 001 BID OPENING 08/16/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 3,330.0000 3,330.00 0.000 0 024 PLACE HOT MIX ASPHALT SQYD 100.0000 12,000.00 0.000 0 (MISCELLANEOUS AREA) 025 JOINTED PLAIN CONCRETE PAVEMENT CY 495.0000 321,750.00 520.000 257,400.00 520.000 257,400 (RSC) 026 DRILL AND BOND (TIE BAR) EA 7.5000 1,950.00 130.000 975.00 130.000 975 027 JOINT SEAL (PREFORMED COMPRESSION) LF 9.6500 22,195.00 0.000 0 028 GRIND EXISTING CONCRETE SQYD 12.7500 22,185.00 0.000 0 PAVEMENT 029 PAINT TRAFFIC STRIPE (2-COAT) LF 1.1000 1,980.00 0.000 0 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 5,940.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 031 PAVEMENT MARKER (NON-REFLECTIVE) EA 22.0000 1,232.00 0.000 0 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 33.0000 924.00 0.000 0 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 MODIFYING EXISTING ELECTRICAL SYSTEM LS 390,000.0000 390,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 07:23 AM ESTIMATE NO. 001 BID OPENING 08/16/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 451,480.25 451,480.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 451,480.25 451,480.25 035 MOBILIZATION LS 90,000.0000 90,000.00 0.950 85,500.00 0.950 85,500 ORIGINAL CONTRACT AMOUNT 1,207,272.00 TOTAL WORK COMPLETED 536,980.25 536,980.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 536,980.25 536,980.25 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 09/28/16 85 03/13/17 11/22/16 07/13/17 5 73 0 0 44% 6% PROGRESS IS SATISFACTORY LAYMOUN, MOAID RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/17