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 07/21/14 EST. NO.01 TIME 01:44 PM R.E. NAME: OLIBRIS, GARNEL 06-0M4204 --------------------------------------------------------------------------- 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 07/21/14 EST. NO.01 TIME 01:44 PM R.E. NAME: OLIBRIS, GARNEL 06-0M4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 01:44 PM ESTIMATE NO. 01 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 07/21/14 LOCATION PROGRESS ESTIMATE 06-FRE-41-R24.5/R24.8 ----------------- 06-FRE-180-R57.9/R58.6 FBD VANGUARD CONSTRUCTION IN FRESNO COUNTY IN FRESNO ON RTE 651 ENTERPRISE COURT 41 FROM THE RTE 180/41 CONNECTOR LIVERMORE CA 94550 TO OLIVE AVE UC AND ON RTE 180 FROM BLACKSTONE AVE UNDERCROSSING TO ROUTE 180/41 CONNECTOR FED. AID NO. STPG-X019(25)E CONSTRUCT CONCRETE GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,650.0000 1,650.00 0.750 1,237.50 0.750 1,237 002 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.600 1,980.00 0.600 1,980 003 TRAFFIC CONTROL SYSTEM LS 47,162.5000 47,162.50 0.130 6,131.13 0.130 6,131 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 6,182.00 3,260.000 7,172.00 3,260.000 7,172 005 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 693.00 24.000 792.00 24.000 792 006 TEMPORARY PAVEMENT MARKER EA 5.5000 27.50 12.000 66.00 12.000 66 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,050.0000 6,050.00 0.130 786.50 0.130 786 008 TEMPORARY RAILING (TYPE K) LF 15.4000 59,444.00 3,860.000 59,444.00 3,860.000 59,444 009 TEMPORARY CRASH CUSHION MODULE EA 165.0000 2,310.00 28.000 4,620.00 28.000 4,620 010 JOB SITE MANAGEMENT LS 14,000.0000 14,000.00 0.130 1,820.00 0.130 1,820 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 715.0000 715.00 0.580 414.70 0.580 414 012 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 920.00 0.000 0 013 TEMPORARY SILT FENCE LF 4.2500 14,790.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 2,125.0000 2,125.00 0.000 0 015 TEMPORARY FENCE (TYPE ESA) LF 3.5500 12,957.50 0.000 0 016 TREATED WOOD WASTE LB 0.2200 3,234.00 10,000.000 2,200.00 10,000.000 2,200 017 REMOVE ENTRANCE TAPER EA 1,800.0000 1,800.00 0.000 0 018 REMOVE IRRIGATION FACILITY LS 6,600.0000 6,600.00 0.000 0 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,926.00 3,110.000 3,421.00 3,110.000 3,421 020 REMOVE DOWNDRAIN (EA) EA 1,800.0000 1,800.00 0.000 0 021 REMOVE INLET EA 925.0000 1,850.00 0.000 0 022 SALVAGE METAL BEAM GUARD RAILING LF 13.7500 22,000.00 1,518.750 20,882.81 1,518.750 20,882 PROGRAM CAS145 PAGE 2 DATE 07/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 01:44 PM ESTIMATE NO. 01 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 07/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SALVAGE CONCRETE BARRIER (TYPE K) LF 40.0000 1,600.00 0.000 0 024 REMOVE SOUND WALL (LF) LF 43.4500 9,993.50 0.000 0 025 REMOVE BRIDGE RAILING LF 234.0000 8,424.00 0.000 0 026 SALVAGE CRASH CUSHION EA 620.0000 620.00 0.000 0 027 CLEARING AND GRUBBING (LS) LS 21,850.0000 21,850.00 0.000 0 028 ROADSIDE CLEARING LS 7,700.0000 7,700.00 0.130 1,001.00 0.130 1,001 029 PRUNE EXISTING PLANTS LS 7,700.0000 7,700.00 0.000 0 030 ROCK BLANKET SQYD 116.0000 119,480.00 0.000 0 031 SOIL AMENDMENT CY 165.0000 726.00 0.000 0 032 PACKET FERTILIZER EA 0.5500 242.00 0.000 0 033 PLANT (GROUP A) EA 16.5000 7,260.00 0.000 0 034 MAINTAIN EXISTING PLANTED AREAS LS 5,500.0000 5,500.00 0.000 0 035 PLANT ESTABLISHMENT WORK LS 4,400.0000 4,400.00 0.000 0 036 WOOD MULCH CY 40.7000 24,827.00 0.000 0 037 CHECK AND TEST EXISTING IRRIGATION LS 2,750.0000 2,750.00 0.130 357.50 0.130 357 FACILITIES 038 OPERATE EXISTING IRRIGATION FACILITIES LS 5,500.0000 5,500.00 0.130 715.00 0.130 715 039 CONTROL AND NEUTRAL CONDUCTORS LS 8,800.0000 8,800.00 0.000 0 (ARMOR-CLAD) 040 RISER SPRINKLER ASSEMBLY EA 27.5000 12,100.00 0.000 0 041 3" GATE VALVE EA 660.0000 1,980.00 0.000 0 042 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4000 6,028.00 0.000 0 (F) LINE) 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5000 7,315.00 0.000 0 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.7000 6,622.00 0.000 0 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.8000 2,640.00 0.000 0 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (SCHEDULE 40) LF 9.9000 1,386.00 0.000 0 (F) (SUPPLY LINE) 047 3" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,750.00 0.000 0 (F) (SUPPLY LINE) 048 3" PLASTIC PIPE (CLASS 315) LF 12.1000 3,751.00 0.000 0 (SUPPLY LINE) 049 10" WELDED STEEL PIPE CONDUIT LF 88.0000 21,120.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 01:44 PM ESTIMATE NO. 01 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 07/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR HOT MIX ASPHALT TON 245.0000 71,050.00 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 56.1500 4,323.55 0.000 0 052 STRUCTURAL CONCRETE, SOUND WALL CY 643.0000 19,290.00 0.000 0 (F) 053 MINOR CONCRETE (MINOR STRUCTURE) CY 1,545.0000 10,815.00 0.000 0 (F) 054 SOUND WALL (MASONRY BLOCK) SQFT 30.0000 41,130.00 0.000 0 (F) 055 18" CORRUGATED STEEL PIPE (.109" THICK) LF 192.0000 1,152.00 0.000 0 056 24" CORRUGATED STEEL PIPE (.109" THICK) LF 172.0000 3,268.00 0.000 0 057 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 340.0000 4,760.00 0.000 0 (.109" THICK) 058 24" STEEL FLARED END SECTION EA 1,800.0000 1,800.00 0.000 0 059 MISCELLANEOUS IRON AND STEEL LB 0.2300 374.90 0.000 0 (F) 060 CONCRETE BARRIER (TYPE 60) LF 42.0500 60,552.00 0.000 0 061 CONCRETE BARRIER (TYPE 60C) LF 56.3000 62,493.00 0.000 0 062 CONCRETE BARRIER (TYPE 60S) LF 56.5000 68,930.00 0.000 0 063 CONCRETE BARRIER (TYPE 60SC) LF 87.8500 55,345.50 0.000 0 064 CONCRETE BARRIER (TYPE 732) LF 195.4000 7,034.40 0.000 0 065 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 352.6000 3,526.00 0.000 0 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 957.00 0.000 0 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,980.00 0.000 0 (BROKEN 12-3) 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 52.25 0.000 0 (BROKEN 17-7) 069 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 522.50 0.000 0 070 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,500.0000 5,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 071 MODIFY TRAFFIC MONITORING STATION LS 23,320.0000 23,320.00 0.000 0 072 MODIFY LIGHTING LS 144,650.0000 144,650.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 01:44 PM ESTIMATE NO. 01 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 07/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 113,041.14 113,041.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 113,041.14 113,041.14 073 MOBILIZATION LS 117,825.0000 117,825.00 0.750 88,368.75 0.750 88,368 ORIGINAL CONTRACT AMOUNT 1,226,252.10 TOTAL WORK COMPLETED 201,409.89 201,409.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 201,409.89 201,409.89 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 04/09/14 210 06/11/14 06/04/14 04/17/15 27 5 0 0 16% 13% PROGRESS IS SATISFACTORY OLIBRIS, GARNEL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/14