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 06/01/15 EST. NO. 011 TIME 10:41 AM 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 --------------------------------------------------------------------------- 001 0008 495.40 E.W. @ F.A.(+) 082814 N VC0030 0008-1 -495.40 082814 N VC0030 DAO CORRECTING ENTRY 0008-2 247.70 082814 N VC0030 DAO CORRECTING ENTRY 002 0003 4,491.09 E.W. @ F.A.(+) 090814 N 768-03 0012 1,271.83 100614 N 768-12 0013 1,694.56 100714 N 768-13 0021 2,480.81 041015 N 768-36 10,185.99 TOTAL THIS ESTIMATE 84,880.17 TOTAL PREVIOUS ESTIMATE 95,066.16 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 06/01/15 EST. NO. 011 TIME 10:41 AM R.E. NAME: OLIBRIS, GARNEL 06-0M4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 010 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 010 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 06/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 10:41 AM ESTIMATE NO. 011 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 05/01/15 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 06/01/15 LOCATION SEMI-FINAL 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 1.000 1,650 002 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 1.000 3,300 003 TRAFFIC CONTROL SYSTEM LS 47,162.5000 47,162.50 1.000 47,162 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 6,182.00 3,260.000 7,172 005 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 693.00 22.000 726 006 TEMPORARY PAVEMENT MARKER EA 5.5000 27.50 12.000 66 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,050.0000 6,050.00 1.000 6,050 008 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 1.000 14,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 715.0000 715.00 1.000 715 012 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 1.000 2,125 015 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 1.000 1,800 018 REMOVE IRRIGATION FACILITY LS 6,600.0000 6,600.00 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 1,600.000 22,000 PROGRAM CAS145 PAGE 2 DATE 06/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 10:41 AM ESTIMATE NO. 011 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 05/01/15 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 06/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 40.000 1,600 024 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 1.000 620 027 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 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 1,054.330 122,302 031 SOIL AMENDMENT CY 165.0000 726.00 4.370 721 032 PACKET FERTILIZER EA 0.5500 242.00 437.000 240 033 PLANT (GROUP A) EA 16.5000 7,260.00 437.000 7,210 034 MAINTAIN EXISTING PLANTED AREAS LS 5,500.0000 5,500.00 1.000 5,500 035 PLANT ESTABLISHMENT WORK LS 4,400.0000 4,400.00 1.000 4,400 036 WOOD MULCH CY 40.7000 24,827.00 610.000 24,827 037 CHECK AND TEST EXISTING IRRIGATION LS 2,750.0000 2,750.00 1.000 2,750 FACILITIES 038 OPERATE EXISTING IRRIGATION FACILITIES LS 5,500.0000 5,500.00 1.000 5,500 039 CONTROL AND NEUTRAL CONDUCTORS LS 8,800.0000 8,800.00 1.000 8,800 (ARMOR-CLAD) 040 RISER SPRINKLER ASSEMBLY EA 27.5000 12,100.00 437.000 12,017 041 3" GATE VALVE EA 660.0000 1,980.00 3.000 1,980 042 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4000 6,028.00 1,370.000 6,028 (F) LINE) 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5000 7,315.00 1,330.000 7,315 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.7000 6,622.00 860.000 6,622 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.8000 2,640.00 300.000 2,640 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (SCHEDULE 40) LF 9.9000 1,386.00 140.000 1,386 (F) (SUPPLY LINE) 047 3" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,750.00 250.000 2,750 (F) (SUPPLY LINE) 048 3" PLASTIC PIPE (CLASS 315) LF 12.1000 3,751.00 150.000 1,815 (SUPPLY LINE) 049 10" WELDED STEEL PIPE CONDUIT LF 88.0000 21,120.00 370.000 32,560 PROGRAM CAS145 PAGE 3 DATE 06/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 10:41 AM ESTIMATE NO. 011 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 05/01/15 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 06/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 71,050.00 354.190 86,776 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 56.1500 4,323.55 77.000 4,323 052 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 1,371.000 41,130 (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 3,268 057 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 1,800 059 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 1,440.000 60,552 061 CONCRETE BARRIER (TYPE 60C) LF 56.3000 62,493.00 1,108.000 62,380 062 CONCRETE BARRIER (TYPE 60S) LF 56.5000 68,930.00 1,219.000 68,873 063 CONCRETE BARRIER (TYPE 60SC) LF 87.8500 55,345.50 623.000 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 10.000 3,526 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 957.00 3,585.000 3,943 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,980.00 2,340.000 2,574 (BROKEN 12-3) 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 52.25 1,270.000 698 (BROKEN 17-7) 069 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 522.50 250.000 687 070 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,500.0000 5,500.00 1.000 5,500 SYSTEM ELEMENTS DURING CONSTRUCTION 071 MODIFY TRAFFIC MONITORING STATION LS 23,320.0000 23,320.00 1.000 23,320 072 MODIFY LIGHTING LS 144,650.0000 144,650.00 1.000 144,650 PROGRAM CAS145 PAGE 4 DATE 06/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0M4204 TIME 10:41 AM ESTIMATE NO. 011 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 05/01/15 R.E. NAME: OLIBRIS, GARNEL DATE OF THIS ESTIMATE 06/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,128,357.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,185.99 95,066.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 10,185.99 1,223,423.29 073 MOBILIZATION LS 117,825.0000 117,825.00 1.000 117,825 ORIGINAL CONTRACT AMOUNT 1,226,252.10 TOTAL WORK COMPLETED 10,185.99 1,341,248.29 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -20,000.00 TOTAL 10,185.99 1,321,248.29 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 04/09/14 210 06/11/14 06/04/14 05/01/15 151 75 0 0 100% 100% OLIBRIS, GARNEL RESIDENT ENGINEER PROGRAM CAS145 DATE 06/01/15