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 11/03/16 EST. NO. 006 TIME 08:39 AM R.E. NAME: BRAR, PARAMDEEP 04-4A3624 --------------------------------------------------------------------------- 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 11/03/16 EST. NO. 006 TIME 08:39 AM R.E. NAME: BRAR, PARAMDEEP 04-4A3624 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3624 TIME 08:39 AM ESTIMATE NO. 006 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 11/03/16 LOCATION FINAL ESTIMATE 04-SOL-80-0.0/ .0 -------------- 04-SOL-680-0.0/ .0 FBD VANGUARD CONSTRUCTION IN NAPA AND SOLANO COUNTIES AT 04-NAP-80-0.0/ .0 651 ENTERPRISE COURT VARIOUS LOCATIONS LIVERMORE CA 94550 FED. AID NO. HSNH-PI ( ) ,000C-411 (E ) REPLACE METAL BEAM GUARDRAIL WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,725.0000 1,725.00 1.000 1,725 002 CONSTRUCTION AREA SIGNS LS 7,705.0000 7,705.00 1.000 7,705 003 TRAFFIC CONTROL SYSTEM LS 264,000.0000 264,000.00 1.000 264,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.6000 5,382.00 1,170.000 5,382 005 CHANNELIZER (SURFACE MOUNTED) EA 58.0000 1,682.00 29.000 1,682 006 TEMPORARY PAVEMENT MARKER EA 12.0000 1,800.00 150.000 1,800 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,485.0000 4,485.00 1.000 4,485 008 TEMPORARY RAILING (TYPE K) LF 28.0000 180,880.00 6,460.000 180,880 009 TEMPORARY CRASH CUSHION MODULE EA 345.0000 4,830.00 14.000 4,830 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,700.0000 22,200.00 6.000 22,200 011 JOB SITE MANAGEMENT LS 41,000.0000 41,000.00 1.000 41,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,300.0000 2,300.00 1.000 2,300 013 TEMPORARY HYDRAULIC MULCH SQYD 1.4500 3,625.00 0.000 0 (BONDED FIBER MATRIX) 014 TEMPORARY DRAINAGE INLET PROTECTION EA 173.0000 1,730.00 5.000 865 015 TEMPORARY FIBER ROLL LF 3.4000 6,800.00 1,825.000 6,205 016 TEMPORARY REINFORCED SILT FENCE LF 9.1500 35,685.00 3,900.000 35,685 017 STREET SWEEPING LS 5,520.0000 5,520.00 1.000 5,520 018 TEMPORARY CONCRETE WASHOUT LS 575.0000 575.00 0.000 0 019 TEMPORARY FENCE (TYPE ESA) LF 5.3000 1,007.00 190.000 1,007 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 7.2000 6,048.00 840.000 6,048 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 0.2900 21,112.00 72,800.000 21,112 022 REMOVE GUARDRAIL LF 8.0000 41,600.00 5,200.000 41,600 PROGRAM CAS145 PAGE 2 DATE 11/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3624 TIME 08:39 AM ESTIMATE NO. 006 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 11/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 2,334.50 6,700.000 2,345 024 REMOVE PAVEMENT MARKER EA 1.1500 184.00 160.000 184 025 REMOVE ROADSIDE SIGN EA 115.0000 115.00 1.000 115 026 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 12,600.00 2,511.000 12,555 027 REMOVE CULVERT (LF) LF 450.0000 1,350.00 3.000 1,350 028 RESET ROADSIDE SIGN EA 980.0000 3,920.00 4.000 3,920 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.4500 4,063.50 630.000 4,063 030 REMOVE CONCRETE (CY) CY 150.0000 2,400.00 16.000 2,400 031 CAP INLET EA 1,200.0000 1,200.00 1.000 1,200 032 REMOVE CRASH CUSHION (SAND FILLED) EA 800.0000 1,600.00 1.000 800 033 CLEARING AND GRUBBING (LS) LS 139,500.0000 139,500.00 1.000 139,500 034 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1000 3,216.00 32,160.000 3,216 035 FIBER ROLLS LF 3.1000 16,616.00 3,950.000 12,245 036 COMPOST SQFT 0.4500 14,472.00 32,160.000 14,472 037 HOT MIX ASPHALT (TYPE A) TON 120.0000 33,600.00 311.540 37,384 038 PLACE HOT MIX ASPHALT SQYD 80.0000 100,000.00 1,250.000 100,000 (MISCELLANEOUS AREA) 039 TACK COAT TON 4,000.0000 1,200.00 0.300 1,200 040 MINOR CONCRETE (MINOR STRUCTURE) CY 3,290.0000 5,593.00 1.700 5,593 (F) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 368.00 16.000 368 (0.080"-UNFRAMED) 042 ROADSIDE SIGN - ONE POST EA 575.0000 575.00 1.000 575 043 MINOR CONCRETE (MISCELLANEOUS CY 1,100.0000 1,430.00 1.300 1,430 CONSTRUCTION) 044 MISCELLANEOUS IRON AND STEEL LB 2.5000 815.00 326.000 815 (F) 045 OBJECT MARKER (TYPE P) EA 90.0000 270.00 3.000 270 046 OBJECT MARKER (TYPE R) EA 115.0000 115.00 1.000 115 047 CRASH CUSHION, SAND FILLED EA 8,970.0000 8,970.00 1.500 13,455 048 ALTERNATIVE CRASH CUSHION EA 4,025.0000 12,075.00 3.000 12,075 049 CONCRETE BARRIER (TYPE 60) LF 54.0000 51,840.00 955.000 51,570 PROGRAM CAS145 PAGE 3 DATE 11/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3624 TIME 08:39 AM ESTIMATE NO. 006 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 11/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER (TYPE 60C) LF 73.0000 339,450.00 4,644.550 339,052 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 6,930.00 7,832.000 8,223 052 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 693.00 269.000 564 053 PAVEMENT MARKER (NON-REFLECTIVE) EA 11.5000 966.00 80.000 920 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 17.2500 1,207.50 60.000 1,035 055 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 575.0000 575.00 1.000 575 SYSTEM ELEMENTS DURING CONSTRUCTION 056 MODIFY TRAFFIC OPERATIONS SYSTEM LS 29,625.0000 29,625.00 1.000 29,625 PROGRAM CAS145 PAGE 4 DATE 11/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3624 TIME 08:39 AM ESTIMATE NO. 006 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 11/03/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,459,242.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 11,390.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,470,633.52 057 MOBILIZATION LS 135,000.0000 135,000.00 1.000 135,000 ORIGINAL CONTRACT AMOUNT 1,596,559.50 TOTAL WORK COMPLETED 0.00 1,605,633.52 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,605,633.52 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 12/17/15 30 01/25/16 01/25/16 06/16/16 30 80 0 0 100% 100% BRAR, PARAMDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 11/03/16