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 09/23/15 EST. NO. 005 TIME 08:55 AM R.E. NAME: VONG, ALAN 06-0H1704 --------------------------------------------------------------------------- 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 09/23/15 EST. NO. 005 TIME 08:55 AM R.E. NAME: VONG, ALAN 06-0H1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 003 MISSING CEM-4401 -10,000.00 003 MOBILIZATION ERROR -200,000.00 004 REC'D CEM-2402F 10,000.00 004 REC'D CEM-4401 10,000.00 004 0.00 -200,000.00 TOTAL DEDUCTIONS 0.00 -200,000.00 PROGRAM CAS145 PAGE 1 DATE 09/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1704 TIME 08:55 AM ESTIMATE NO. 005 BID OPENING 08/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/19/15 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/15 LOCATION SEMI-FINAL ESTIMATE 06-FRE-180-77.2/ .0 ------------------- EMMETT'S EXCAVATION INC ON ROUTE 180 IN FRESNO COUNTY AT 1477 MENLO AVE KINGS RIVER OVERFLOW BRIDGE CLOVIS CA 93611 (#42-0074) BETWEEN PM 77.1 AND PM 77.2 FED. AID NO. BRNH-P180(58)E BRIDGE REPLACEMENT,SHOULDER WIDEN ------------------------------------------------------------------------------------------------------------------------------------ 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 1,725.00 1.000 1,725 002 CONSTRUCTION AREA SIGNS LS 5,300.0000 5,300.00 0.050 265 003 TRAFFIC CONTROL SYSTEM LS 14,000.0000 14,000.00 0.100 1,400.00 0.100 1,400 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 265.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.0000 1,770.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,300.00 0.000 0 007 TEMPORARY SIGNAL SYSTEM LS 90,000.0000 90,000.00 0.225 20,250.00 0.225 20,250 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 32,000.0000 32,000.00 0.000 0 009 TEMPORARY RAILING (TYPE K) LF 12.0000 19,680.00 0.000 0 010 TEMPORARY CRASH CUSHION MODULE EA 280.0000 18,480.00 0.000 0 011 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 013 TEMPORARY FIBER ROLL LF 5.0000 1,250.00 0.000 0 014 TEMPORARY CONSTRUCTION ENTRANCE EA 925.0000 1,850.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 016 TEMPORARY CLEAR WATER DIVERSION SYSTEM LS 3,000.0000 3,000.00 0.000 0 017 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 1,150.0000 11,500.00 0.000 0 018 WATER QUALITY MONITORING REPORT EA 280.0000 5,040.00 0.000 0 019 TEMPORARY FENCE (TYPE ESA) LF 3.8000 950.00 0.000 0 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 4,260.00 0.000 0 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 2.0000 8,200.00 0.000 0 022 REMOVE METAL BEAM GUARD RAILING LF 26.0000 6,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1704 TIME 08:55 AM ESTIMATE NO. 005 BID OPENING 08/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/19/15 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 1.7000 1,037.00 0.000 0 024 REMOVE PAINTED PAVEMENT MARKING SQFT 4.0000 212.00 0.000 0 025 REMOVE PAVEMENT MARKER EA 1.1500 69.00 0.000 0 026 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.8000 1,856.00 0.000 0 028 BRIDGE REMOVAL LS 165,000.0000 165,000.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 149,000.0000 149,000.00 0.200 29,800 030 ROADWAY EXCAVATION CY 59.0000 13,570.00 0.000 0 031 SHOULDER BACKING TON 58.0000 1,276.00 0.000 0 032 STRUCTURE EXCAVATION (BRIDGE) CY 82.0000 17,220.00 0.000 0 (F) 033 STRUCTURE EXCAVATION (TYPE A) CY 80.0000 43,920.00 0.000 0 (F) 034 STRUCTURE BACKFILL (BRIDGE) CY 162.0000 18,954.00 0.000 0 (F) 035 ROADSIDE CLEARING EA 1,300.0000 15,600.00 12.000 15,600 036 PRUNE EXISTING PLANTS LS 1,800.0000 1,800.00 0.000 0 037 HYDROMULCH SQFT 0.2000 1,744.00 0.000 0 038 HYDROSEED SQFT 0.2000 1,744.00 0.000 0 039 COMPOST SQFT 0.4000 3,488.00 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 53.0000 7,950.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 88.0000 24,640.00 0.000 0 042 TACK COAT TON 1,000.0000 200.00 0.000 0 043 TEMPORARY SUPPORT LS 280,000.0000 280,000.00 0.000 0 044 SEAL COURSE CONCRETE CY 653.0000 44,404.00 0.000 0 045 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,044.0000 99,180.00 0.000 0 (F) 046 STRUCTURAL CONCRETE, BRIDGE CY 1,230.0000 730,620.00 0.000 0 (F) 047 BAR REINFORCING STEEL (BRIDGE) LB 1.3500 165,682.80 4,839.067 6,532.74 4,839.067 6,532 (F) 048 DELINEATOR (CLASS 1) EA 50.0000 500.00 0.000 0 049 OBJECT MARKER (TYPE P) EA 50.0000 200.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1704 TIME 08:55 AM ESTIMATE NO. 005 BID OPENING 08/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/19/15 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 METAL BEAM GUARD RAILING (STEEL POST) LF 43.0000 5,590.00 0.000 0 051 TRANSITION RAILING (TYPE WB) EA 4,600.0000 13,800.00 0.000 0 052 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 9,000.00 0.000 0 053 ALTERNATIVE CRASH CUSHION SYSTEM EA 22,000.0000 22,000.00 0.000 0 054 CONCRETE BARRIER (TYPE 732) LF 156.0000 49,920.00 0.000 0 (F) 055 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 4,267.00 0.000 0 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 360.00 0.000 0 057 CONDUIT SYSTEM LS 7,500.0000 7,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1704 TIME 08:55 AM ESTIMATE NO. 005 BID OPENING 08/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/19/15 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 29,907.74 76,322.74 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,907.74 76,322.74 058 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 2,336,823.80 TOTAL WORK COMPLETED 29,907.74 276,322.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -200,000.00 TOTAL 29,907.74 76,322.74 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 12/17/13 290 01/06/14 01/06/14 02/19/15 13 18 0 0 100% 100% VONG, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/15