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 07/23/18 EST. NO. 012 TIME 07:37 AM R.E. NAME: HATEFI, AMIR 04-4G2304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 42,336.21 A.C. @ L.S.(+) 071618 N RE 1 0 013 0001 45,120.00 E.W. @ L.S.(+) 071618 N RE 1 0 87,456.21 TOTAL THIS ESTIMATE 157,197.49 TOTAL PREVIOUS ESTIMATE 244,653.70 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 07/23/18 EST. NO. 012 TIME 07:37 AM R.E. NAME: HATEFI, AMIR 04-4G2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G2304 TIME 07:37 AM ESTIMATE NO. 012 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: HATEFI, AMIR DATE OF THIS ESTIMATE 07/23/18 LOCATION PROGRESS ESTIMATE 04-ALA-80-4.6/5.7 ----------------- BRIDGEWAY CIVIL CONSTRUCTORS, IN BERKELEY, FROM POTTER INC. STREET/ASHBY AVENUE ON-RAMP TO DARRELL HONAKER UNIVERSITY AVENUE OFF-RAMP. 4950 ALLISON PARKWAY, SUITE A VACAVILLE CA 95688 FED. AID NO. SIMG-080 -1(116)E REPLACE METAL BEAM GUARD RAIL WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 1.000 2,600 002 CONSTRUCTION AREA SIGNS LS 8,320.0000 8,320.00 1.000 8,320 003 TRAFFIC CONTROL SYSTEM LS 58,300.0000 58,300.00 1.000 58,300 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 670.0000 1,340.00 3.000 2,010 005 TEMPORARY RAILING (TYPE K) LF 7.0000 40,040.00 5,720.000 40,040 006 TEMPORARY CRASH CUSHION MODULE EA 293.0000 15,529.00 42.000 12,306 007 JOB SITE MANAGEMENT LS 12,316.0000 12,316.00 1.000 12,316 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 12,031.0000 12,031.00 0.750 9,023 009 TEMPORARY DRAINAGE INLET PROTECTION EA 478.0000 4,780.00 10.000 4,780 010 TEMPORARY FIBER ROLL LF 2.5000 14,375.00 5,750.000 14,375 011 STREET SWEEPING LS 17,700.0000 17,700.00 1.000 17,700 012 TEMPORARY CONCRETE WASHOUT LS 11,300.0000 11,300.00 1.000 11,300 013 TREATED WOOD WASTE LB 0.3100 6,107.00 18,240.000 5,654 014 REMOVE CHAIN LINK FENCE LF 31.0000 248.00 8.000 248 015 REMOVE GUARDRAIL LF 17.0000 17,000.00 1,000.000 17,000 016 REMOVE ROADSIDE SIGN EA 92.0000 736.00 8.000 736 017 REMOVE CULVERT (LF) LF 28.0000 15,960.00 570.000 15,960 018 REMOVE INLET EA 650.0000 4,550.00 7.000 4,550 019 REMOVE CONCRETE BARRIER (TYPE K) LF 6.5000 28,340.00 4,360.000 28,340 020 STRUCTURE REMOVAL (PORTION) LS 40,000.0000 40,000.00 1.000 40,000 021 CLEARING AND GRUBBING (LS) LS 11,200.0000 11,200.00 1.000 11,200 022 DUST PALLIATIVE LS 5,515.0000 5,515.00 1.000 5,515 PROGRAM CAS145 PAGE 2 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G2304 TIME 07:37 AM ESTIMATE NO. 012 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: HATEFI, AMIR DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 53.0000 3,710.00 70.000 3,710 024 ROADWAY EXCAVATION (TYPE Z-2) CY 185.0000 12,395.00 51.000 9,435 (AERIALLY DEPOSITED LEAD) 025 LEAN CONCRETE BACKFILL CY 230.0000 52,900.00 406.000 93,380 026 IMPORTED BORROW (CY) CY 70.0000 34,300.00 490.000 34,300 027 FIBER ROLLS LF 2.0000 10,280.00 5,140.000 10,280 028 CLASS 3 AGGREGATE BASE (CY) CY 94.0000 6,110.00 65.000 6,110 029 HOT MIX ASPHALT (TYPE A) TON 200.0000 34,000.00 181.000 36,200 030 TACK COAT TON 2,675.0000 535.00 0.200 535 031 STRUCTURAL CONCRETE, BARRIER SLAB CY 740.0000 113,960.00 154.000 113,960 (F) 032 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,800.0000 28,800.00 16.000 28,800 033 MINOR CONCRETE (MINOR STRUCTURE) CY 500.0000 18,000.00 36.000 18,000 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 912.00 57.000 912 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,380.00 140.000 2,380 (0.080"-UNFRAMED) 036 ROADSIDE SIGN - ONE POST EA 400.0000 3,600.00 9.000 3,600 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 1,400.00 200.000 1,400 040 24" ALTERNATIVE PIPE CULVERT LF 45.0000 25,650.00 570.000 25,650 041 SMALL-ROCK SLOPE PROTECTION CY 147.0000 14,112.00 96.000 14,112 042 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 4,500.00 1,500.000 4,500 043 MISCELLANEOUS IRON AND STEEL LB 2.5000 9,067.50 3,627.000 9,067 (F) 044 4' CHAIN LINK GATE (TYPE CL-6) EA 2,445.0000 4,890.00 2.000 4,890 045 CABLE RAILING LF 68.0000 8,500.00 87.000 5,916.00 212.000 14,416 (F) 046 ALTERNATIVE CRASH CUSHION EA 25,700.0000 25,700.00 1.000 25,700 (TEST LEVEL 2) 047 CONCRETE BARRIER (TYPE 60F) LF 121.0000 6,776.00 -48.893 -5,916.05 0.000 0 048 CONCRETE BARRIER (TYPE 60) LF 90.0000 468,900.00 5,411.900 487,071 049 CONCRETE BARRIER (TYPE 60SC) LF 124.0000 18,600.00 150.000 18,600 PROGRAM CAS145 PAGE 3 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G2304 TIME 07:37 AM ESTIMATE NO. 012 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: HATEFI, AMIR DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 150.0000 45,750.00 305.000 45,750 (F) 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 053 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 054 MODIFYING EXISTING ELECTRICAL SYSTEM LS 120,000.0000 120,000.00 1.000 120,000 PROGRAM CAS145 PAGE 4 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G2304 TIME 07:37 AM ESTIMATE NO. 012 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: HATEFI, AMIR DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -0.05 1,455,032.15 ADJUSTMENT OF COMPENSATION 42,336.21 50,167.72 EXTRA WORK 45,120.00 194,485.98 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 87,456.16 1,699,685.85 055 MOBILIZATION LS 155,000.0000 155,000.00 1.000 155,000 ORIGINAL CONTRACT AMOUNT 1,559,014.50 TOTAL WORK COMPLETED 87,456.16 1,854,685.85 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 87,456.16 1,854,685.85 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 05/09/17 120 07/06/17 07/06/17 08/31/18 237 23 0 0 98% 100% PROGRESS IS SATISFACTORY HATEFI, AMIR RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/18