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 04/20/16 EST. NO. 001 TIME 01:59 PM R.E. NAME: ANDREW BRANDT 10-0T8104 --------------------------------------------------------------------------- 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 04/20/16 EST. NO. 001 TIME 01:59 PM R.E. NAME: ANDREW BRANDT 10-0T8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0T8104 TIME 01:59 PM ESTIMATE NO. 001 BID OPENING 01/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 04/20/16 LOCATION PROGRESS ESTIMATE 10-MER-152 ----------------- 10-MER-59 AMERICA PACIFIC CONSTRUCTION IN MERCED COUNTY ON STATE ROUTES 10-MER-99-0.0/ .0 201 LAUREL AVE STE 13 59, 99, 140 AND 152 AT VARIOUS BREA CA 92821 FED. AID NO. N O N E CONSTRUCT ADA CURB RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,650.0000 3,650.00 1.000 3,650.00 1.000 3,650 002 CONSTRUCTION AREA SIGNS LS 4,300.0000 4,300.00 0.750 3,225.00 0.750 3,225 003 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.800 24,000.00 0.800 24,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,300.0000 2,300.00 0.800 1,840.00 0.800 1,840 005 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.750 900.00 0.750 900 007 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 840.00 6.000 840.00 6.000 840 008 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 009 TEMPORARY FENCE (TYPE ESA) LF 6.0000 600.00 110.000 660.00 110.000 660 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 12.0000 612.00 16.000 192.00 16.000 192 STRIPE (HAZARDOUS WASTE) 011 TREATED WOOD WASTE LB 1.2000 204.00 0.000 0 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 126.00 38.000 228.00 38.000 228 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,920.00 754.000 4,524.00 754.000 4,524 014 REMOVE PAVEMENT MARKER EA 11.0000 154.00 9.000 99.00 9.000 99 015 REMOVE ROADSIDE SIGN EA 120.0000 240.00 0.000 0 016 REMOVE INLET EA 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 017 RESET ROADSIDE SIGN EA 175.0000 175.00 0.000 0 018 RELOCATE ROADSIDE SIGN EA 235.0000 705.00 0.000 0 019 REMOVE CONCRETE (CY) CY 225.0000 15,975.00 80.027 18,006.08 80.027 18,006 020 ROADWAY EXCAVATION CY 117.0000 702.00 10.100 1,181.70 10.100 1,181 021 REPLACE ASPHALT CONCRETE SURFACING CY 785.0000 16,485.00 21.420 16,814.70 21.420 16,814 022 MINOR CONCRETE (MINOR STRUCTURE) CY 4,500.0000 6,750.00 1.500 6,750.00 1.500 6,750 (F) PROGRAM CAS145 PAGE 2 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0T8104 TIME 01:59 PM ESTIMATE NO. 001 BID OPENING 01/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 04/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 360.00 0.000 0 (0.063"-UNFRAMED) 024 ROADSIDE SIGN - ONE POST EA 290.0000 4,350.00 0.000 0 025 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 120.0000 360.00 0.000 0 METHOD) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,950.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 027 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.5000 1,125.00 0.000 0 028 DRAINAGE INLET MARKER EA 58.0000 58.00 0.000 0 029 INLET DEPRESSION EA 2,100.0000 2,100.00 0.000 0 030 DETECTABLE WARNING SURFACE SQFT 33.0000 6,930.00 208.600 6,883.80 208.600 6,883 031 MINOR CONCRETE (MISCELLANEOUS CY 770.0000 68,530.00 88.250 67,952.50 88.250 67,952 CONSTRUCTION) 032 PRE/POST CONSTRUCTION SURVEYS EA 2,200.0000 6,600.00 1.000 2,200.00 1.000 2,200 033 MISCELLANEOUS IRON AND STEEL LB 1.8000 430.20 239.000 430.20 239.000 430 (F) 034 PEDESTRIAN BARRICADE EA 2,600.0000 2,600.00 0.000 0 035 THERMOPLASTIC PAVEMENT MARKING SQFT 4.7000 5,170.00 957.500 4,500.25 957.500 4,500 036 THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 216.20 21.000 48.30 21.000 48 (SPRAYABLE) 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 108.00 2.000 12.00 2.000 12 PROGRAM CAS145 PAGE 3 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0T8104 TIME 01:59 PM ESTIMATE NO. 001 BID OPENING 01/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 04/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 170,687.53 170,687.53 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 170,687.53 170,687.53 ORIGINAL CONTRACT AMOUNT 197,325.40 TOTAL WORK COMPLETED 170,687.53 170,687.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 170,687.53 170,687.53 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 02/23/16 35 03/28/16 03/28/16 05/16/16 17 0 0 0 85% 49% PROGRESS IS SATISFACTORY ANDREW BRANDT RESIDENT ENGINEER PROGRAM CAS145 DATE 04/20/16