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 01/04/18 EST. NO. 007 TIME 03:47 PM 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 01/04/18 EST. NO. 007 TIME 03:47 PM 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 01/04/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 03:47 PM ESTIMATE NO. 007 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 08/11/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 01/04/18 LOCATION FINAL 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 1,665 002 CONSTRUCTION AREA SIGNS LS 2,110.0000 2,110.00 0.250 527.50 1.000 2,110 003 TRAFFIC CONTROL SYSTEM LS 66,000.0000 66,000.00 1.000 66,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,775.0000 3,775.00 1.000 3,775 005 TEMPORARY RAILING (TYPE K) LF 61.0000 13,420.00 55.000 3,355.00 220.000 13,420 006 TEMPORARY CRASH CUSHION MODULE EA 220.0000 2,420.00 3.000 660.00 11.000 2,420 007 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 888.0000 888.00 1.000 888 009 TEMPORARY DRAINAGE INLET PROTECTION EA 310.0000 620.00 2.000 620 010 TEMPORARY FIBER ROLL LF 5.4000 648.00 120.000 648 011 STREET SWEEPING LS 5,000.0000 5,000.00 1.000 5,000 012 TEMPORARY CONCRETE WASHOUT LS 2,420.0000 2,420.00 1.000 2,420 013 TEMPORARY FENCE (TYPE ESA) LF 6.8500 3,699.00 540.000 3,699 014 REMOVE BASE AND SURFACING CY 125.0000 105,000.00 840.000 105,000 015 ROADWAY EXCAVATION CY 130.0000 11,960.00 92.000 11,960 016 SHOULDER BACKING TON 232.0000 9,744.00 42.000 9,744 017 CLASS 2 AGGREGATE BASE (CY) CY 162.0000 6,156.00 38.000 6,156 018 RAPID STRENGTH CONCRETE BASE CY 415.0000 83,000.00 200.000 83,000 019 ASPHALTIC EMULSION (CONCRETE BASE) TON 197.0000 394.00 2.000 394 020 BASE BOND BREAKER SQYD 1.0500 1,827.00 1,740.000 1,827 021 PRIME COAT TON 6,800.0000 1,360.00 0.200 1,360 022 HOT MIX ASPHALT (TYPE A) TON 60.0000 1,680.00 36.000 2,160 PROGRAM CAS145 PAGE 2 DATE 01/04/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 03:47 PM ESTIMATE NO. 007 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 08/11/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 01/04/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,330 024 PLACE HOT MIX ASPHALT SQYD 100.0000 12,000.00 120.000 12,000 (MISCELLANEOUS AREA) 025 JOINTED PLAIN CONCRETE PAVEMENT CY 495.0000 321,750.00 650.000 321,750 (RSC) 026 DRILL AND BOND (TIE BAR) EA 7.5000 1,950.00 260.000 1,950 027 JOINT SEAL (PREFORMED COMPRESSION) LF 9.6500 22,195.00 2,300.000 22,195 028 GRIND EXISTING CONCRETE SQYD 12.7500 22,185.00 1,740.000 22,185 PAVEMENT 029 PAINT TRAFFIC STRIPE (2-COAT) LF 1.1000 1,980.00 1,800.000 1,980 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 5,940.00 1,800.000 5,940 (ENHANCED WET NIGHT VISIBILITY) 031 PAVEMENT MARKER (NON-REFLECTIVE) EA 22.0000 1,232.00 56.000 1,232 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 33.0000 924.00 28.000 924 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 MODIFYING EXISTING ELECTRICAL SYSTEM LS 390,000.0000 390,000.00 0.100 39,000.00 1.000 390,000 PROGRAM CAS145 PAGE 3 DATE 01/04/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-445004 TIME 03:47 PM ESTIMATE NO. 007 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 08/11/17 R.E. NAME: LAYMOUN, MOAID DATE OF THIS ESTIMATE 01/04/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,542.50 1,117,752.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 114,883.75 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,542.50 1,232,635.75 035 MOBILIZATION LS 90,000.0000 90,000.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 1,207,272.00 TOTAL WORK COMPLETED 43,542.50 1,322,635.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 43,542.50 1,322,635.75 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 09/28/16 85 03/13/17 11/22/16 08/11/17 85 94 0 0 100% 100% LAYMOUN, MOAID RESIDENT ENGINEER PROGRAM CAS145 DATE 01/04/18