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 11/20/14 EST. NO. 005 TIME 02:36 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 11/20/14 EST. NO. 005 TIME 02:36 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 11/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 02:36 PM ESTIMATE NO. 005 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 11/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 11/20/14 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 0.980 1,617 002 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.880 2,904 003 TRAFFIC CONTROL SYSTEM LS 47,162.5000 47,162.50 0.200 9,432.50 0.900 42,446 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 6,182.00 3,260.000 7,172 005 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 693.00 24.000 792 006 TEMPORARY PAVEMENT MARKER EA 5.5000 27.50 12.000 66 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,050.0000 6,050.00 0.200 1,210.00 0.900 5,445 008 TEMPORARY RAILING (TYPE K) LF 15.4000 59,444.00 3,860.000 59,444 009 TEMPORARY CRASH CUSHION MODULE EA 165.0000 2,310.00 28.000 4,620 010 JOB SITE MANAGEMENT LS 14,000.0000 14,000.00 0.200 2,800.00 0.900 12,600 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 715.0000 715.00 0.880 629 012 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 920.00 4.000 920 013 TEMPORARY SILT FENCE LF 4.2500 14,790.00 3,480.000 14,790 014 TEMPORARY CONCRETE WASHOUT LS 2,125.0000 2,125.00 0.480 1,020.00 0.900 1,912 015 TEMPORARY FENCE (TYPE ESA) LF 3.5500 12,957.50 3,650.000 12,957 016 TREATED WOOD WASTE LB 0.2200 3,234.00 14,700.000 3,234 017 REMOVE ENTRANCE TAPER EA 1,800.0000 1,800.00 0.000 0 018 REMOVE IRRIGATION FACILITY LS 6,600.0000 6,600.00 0.100 660.00 1.000 6,600 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,926.00 3,110.000 3,421 020 REMOVE DOWNDRAIN (EA) EA 1,800.0000 1,800.00 1.000 1,800 021 REMOVE INLET EA 925.0000 1,850.00 2.000 1,850 022 SALVAGE METAL BEAM GUARD RAILING LF 13.7500 22,000.00 3,118.750 42,882 PROGRAM CAS145 PAGE 2 DATE 11/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 02:36 PM ESTIMATE NO. 005 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 11/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 11/20/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 9,993.50 230.000 9,993 025 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 1.000 21,850 028 ROADSIDE CLEARING LS 7,700.0000 7,700.00 0.100 770.00 1.000 7,700 029 PRUNE EXISTING PLANTS LS 7,700.0000 7,700.00 1.000 7,700 030 ROCK BLANKET SQYD 116.0000 119,480.00 1,054.330 122,302.28 1,054.330 122,302 031 SOIL AMENDMENT CY 165.0000 726.00 0.340 56.10 4.340 716 032 PACKET FERTILIZER EA 0.5500 242.00 34.000 18.70 434.000 238 033 PLANT (GROUP A) EA 16.5000 7,260.00 37.000 610.50 437.000 7,210 034 MAINTAIN EXISTING PLANTED AREAS LS 5,500.0000 5,500.00 0.550 3,025 035 PLANT ESTABLISHMENT WORK LS 4,400.0000 4,400.00 0.000 0 036 WOOD MULCH CY 40.7000 24,827.00 600.000 24,420 037 CHECK AND TEST EXISTING IRRIGATION LS 2,750.0000 2,750.00 0.950 2,612 FACILITIES 038 OPERATE EXISTING IRRIGATION FACILITIES LS 5,500.0000 5,500.00 0.550 3,025 039 CONTROL AND NEUTRAL CONDUCTORS LS 8,800.0000 8,800.00 0.900 7,920 (ARMOR-CLAD) 040 RISER SPRINKLER ASSEMBLY EA 27.5000 12,100.00 34.000 935.00 434.000 11,935 041 3" GATE VALVE EA 660.0000 1,980.00 0.000 0 042 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4000 6,028.00 685.000 3,014.00 1,370.000 6,028 (F) LINE) 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5000 7,315.00 665.000 3,657.50 1,330.000 7,315 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.7000 6,622.00 452.500 3,484.25 905.000 6,968 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.8000 2,640.00 157.900 1,389.52 315.800 2,779 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (SCHEDULE 40) LF 9.9000 1,386.00 73.700 729.63 147.400 1,459 (F) (SUPPLY LINE) 047 3" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,750.00 131.600 1,447.60 263.200 2,895 (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 80.000 7,040.00 130.000 11,440 PROGRAM CAS145 PAGE 3 DATE 11/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 02:36 PM ESTIMATE NO. 005 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 11/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 11/20/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 71,050.00 302.230 74,046.35 302.230 74,046 051 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 30.000 19,290 (F) 053 MINOR CONCRETE (MINOR STRUCTURE) CY 1,545.0000 10,815.00 7.000 10,815 (F) 054 SOUND WALL (MASONRY BLOCK) SQFT 30.0000 41,130.00 21.140 634.20 1,354.470 40,634 (F) 055 18" CORRUGATED STEEL PIPE (.109" THICK) LF 192.0000 1,152.00 6.000 1,152 056 24" CORRUGATED STEEL PIPE (.109" THICK) LF 172.0000 3,268.00 19.000 3,268.00 19.000 3,268 057 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 340.0000 4,760.00 14.000 4,760 (.109" THICK) 058 24" STEEL FLARED END SECTION EA 1,800.0000 1,800.00 1.000 1,800.00 2.000 3,600 059 MISCELLANEOUS IRON AND STEEL LB 0.2300 374.90 1,630.000 374 (F) 060 CONCRETE BARRIER (TYPE 60) LF 42.0500 60,552.00 1,321.000 55,548.05 1,321.000 55,548 061 CONCRETE BARRIER (TYPE 60C) LF 56.3000 62,493.00 1,146.000 64,519.80 1,146.000 64,519 062 CONCRETE BARRIER (TYPE 60S) LF 56.5000 68,930.00 1,219.000 68,873.50 1,219.000 68,873 063 CONCRETE BARRIER (TYPE 60SC) LF 87.8500 55,345.50 623.000 54,730.55 623.000 54,730 064 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 0.200 4,664.00 0.900 20,988 072 MODIFY LIGHTING LS 144,650.0000 144,650.00 0.200 28,930.00 0.700 101,255 PROGRAM CAS145 PAGE 4 DATE 11/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 02:36 PM ESTIMATE NO. 005 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 11/20/14 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 11/20/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 517,592.03 1,021,492.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 517,592.03 1,021,492.09 073 MOBILIZATION LS 117,825.0000 117,825.00 0.050 5,891.25 1.000 117,825 ORIGINAL CONTRACT AMOUNT 1,226,252.10 TOTAL WORK COMPLETED 523,483.28 1,139,317.09 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 523,483.28 1,139,317.09 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 05/06/15 91 22 0 0 89% 43% PROGRESS IS SATISFACTORY OLIBRIS, GARNEL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/14