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 05/20/16 EST. NO. 002 TIME 01:58 PM R.E. NAME: ANDREW BRANDT 10-0W1404 --------------------------------------------------------------------------- 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 05/20/16 EST. NO. 002 TIME 01:58 PM R.E. NAME: ANDREW BRANDT 10-0W1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF ST MATL INSPC -6,000.00 002 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -6,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 01:58 PM ESTIMATE NO. 002 BID OPENING 05/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 05/20/16 LOCATION PROGRESS ESTIMATE 10-MER-152-R0.0/R2.4 ----------------- 10-SCL-152-R35.0/ .0 BAY CITIES PAVING & GRADING, IN SANTA CLARA AND MERCED COUNTIES INC. ABOUT 16.0 MILES WEST OF LOS BANOS 1450 CIVIC CT #400 BLDG B FROM 0.1 MILE EAST OF FIFIELD ROAD CONCORD CA 94520 TO 0.1 MILE WEST OF VISTA POINT FED. AID NO. HSNH-P152(85)E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,745.7500 2,745.75 0.700 1,922.03 0.700 1,922 002 CONSTRUCTION AREA SIGNS LS 3,675.0000 3,675.00 0.200 735.00 0.700 2,572 003 TRAFFIC CONTROL SYSTEM LS 70,500.0000 70,500.00 0.350 24,675.00 0.350 24,675 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3200 13,536.00 42,243.000 13,517.76 42,243.000 13,517 005 CHANNELIZER (SURFACE MOUNTED) EA 36.7500 1,286.25 19.000 698.25 19.000 698 006 TRAFFIC PLASTIC DRUM EA 47.2500 5,197.50 115.000 5,433.75 115.000 5,433 007 TEMPORARY PAVEMENT MARKER EA 3.1500 1,890.00 578.000 1,820.70 578.000 1,820 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,989.0000 3,989.00 0.350 1,396.15 0.350 1,396 009 TEMPORARY RAILING (TYPE K) LF 12.1500 166,455.00 13,800.000 167,670.00 13,800.000 167,670 010 TEMPORARY CRASH CUSHION MODULE EA 157.5000 4,410.00 14.000 2,205.00 14.000 2,205 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,675.0000 3,675.00 1.000 3,675.00 1.000 3,675 012 TEMPORARY TRAFFIC SCREEN LF 2.8500 39,045.00 0.000 0 013 JOB SITE MANAGEMENT LS 6,863.0000 6,863.00 0.300 2,058.90 0.300 2,058 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,100.0000 2,100.00 0.750 1,575 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 1,885.00 13.000 1,885.00 13.000 1,885 017 STREET SWEEPING LS 2,268.0000 2,268.00 0.350 793.80 0.350 793 018 TEMPORARY CONCRETE WASHOUT LS 5,250.0000 5,250.00 0.000 0 019 TEMPORARY FENCE (TYPE ESA) LF 2.1000 28,140.00 14,362.000 30,160.20 14,362.000 30,160 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4700 6,627.00 14,081.000 6,618.07 14,081.000 6,618 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 2.1000 1,302.00 0.000 0 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 5,664.00 17,602.000 5,632.64 17,602.000 5,632 PROGRAM CAS145 PAGE 2 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 01:58 PM ESTIMATE NO. 002 BID OPENING 05/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAVEMENT MARKER EA 1.0500 630.00 1,256.000 1,318.80 1,256.000 1,318 024 REMOVE ROADSIDE SIGN EA 105.0000 315.00 0.000 0 025 REMOVE CULVERT (LF) LF 55.4000 1,551.20 0.000 0 026 REMOVE INLET EA 387.7000 1,550.80 0.000 0 027 RESET ROADSIDE SIGN EA 210.0000 840.00 0.000 0 028 ADJUST INLET EA 1,480.0000 1,480.00 0.000 0 029 ADJUST PIPE INLET TO GRADE EA 1,365.0000 2,730.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0500 41,242.50 5,820.670 41,035.72 5,820.670 41,035 031 DUST PALLIATIVE LS 3,706.5000 3,706.50 0.000 0 032 ROADWAY EXCAVATION CY 25.2700 181,185.90 5,399.900 136,455.47 5,399.900 136,455 033 HYDROMULCH SQFT 0.0300 7,320.00 0.000 0 034 COMPOST SQFT 0.1300 31,720.00 0.000 0 035 CLASS 2 AGGREGATE BASE (CY) CY 32.6600 107,451.40 0.000 0 036 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,057.7500 6,346.50 0.000 0 037 HOT MIX ASPHALT (TYPE A) TON 75.9500 805,070.00 2,460.940 186,908.39 2,460.940 186,908 038 SHOULDER RUMBLE STRIP STA 24.9300 6,731.10 0.000 0 (HMA,GROUND-IN INDENTATIONS) 039 PLACE HOT MIX ASPHALT SQYD 9.3300 73,707.00 0.000 0 (MISCELLANEOUS AREA) 040 TACK COAT TON 848.7500 10,185.00 0.000 0 041 60" CAST-IN-DRILLED-HOLE CONCRETE LF 832.6500 18,318.30 0.000 0 PILE (SIGN FOUNDATION) 042 MINOR CONCRETE (MINOR STRUCTURE) CY 1,611.7500 5,479.95 0.000 0 (F) 043 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 48,636.00 0.000 0 (F) 044 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 5,558.40 0.000 0 (F) 045 ROADSIDE SIGN - TWO POST EA 525.0000 1,575.00 0.000 0 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.8500 1,963.50 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 047 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 7.3500 808.50 0.000 0 048 18" REINFORCED CONCRETE PIPE LF 168.9000 2,702.40 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 01:58 PM ESTIMATE NO. 002 BID OPENING 05/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 24" REINFORCED CONCRETE PIPE LF 180.2500 2,884.00 0.000 0 050 36" PRECAST CONCRETE PIPE INLET LF 548.5000 5,485.00 0.000 0 051 INLET DEPRESSION EA 1,050.0000 9,450.00 0.000 0 052 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 280.0000 10,640.00 0.000 0 (CY) 053 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.2700 752.40 0.000 0 054 MINOR CONCRETE (MISCELLANEOUS CY 312.9000 20,025.60 0.000 0 CONSTRUCTION) 055 MISCELLANEOUS IRON AND STEEL LB 1.7900 1,834.75 0.000 0 (F) 056 GUARD RAILING DELINEATOR EA 15.7500 236.25 0.000 0 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 44.1000 5,292.00 0.000 0 058 WILDLIFE PASSAGE WAY (TYPE S) EA 52.5000 6,825.00 0.000 0 059 END ANCHOR ASSEMBLY (TYPE SFT) EA 682.5000 682.50 0.000 0 060 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,520.0000 2,520.00 0.000 0 061 ALTERNATIVE CRASH CUSHION SYSTEM EA 31,395.0000 62,790.00 0.000 0 062 CONCRETE BARRIER (TYPE 60) LF 36.0000 471,600.00 0.000 0 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 13,254.00 0.000 0 064 THERMOPLASTIC PAVEMENT MARKING SQFT 21.0000 483.00 0.000 0 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 2,961.00 0.000 0 (BROKEN 36-12) 066 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1500 1,890.00 0.000 0 067 TRAFFIC OPERATION SYSTEM LS 137,404.0500 137,404.05 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 01:58 PM ESTIMATE NO. 002 BID OPENING 05/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 636,615.63 640,028.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 636,615.63 640,028.13 068 MOBILIZATION LS 200,000.0000 200,000.00 0.950 190,000.00 0.950 190,000 ORIGINAL CONTRACT AMOUNT 2,704,318.00 TOTAL WORK COMPLETED 826,615.63 830,028.13 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -6,000.00 -6,000.00 TOTAL 820,615.63 824,028.13 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 07/13/15 70 10/01/15 04/15/16 07/26/16 25 132 0 0 30% 36% PROGRESS IS SATISFACTORY ANDREW BRANDT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/16