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 02/23/17 EST. NO. 009 TIME 10:49 AM 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 --------------------------------------------------------------------------- 002 0006 1,062.86 E.W. @ F.A.(+) 072516 N 3.1 0 003 0007 1,089.88 E.W. @ F.A.(+) 081816 N 9.1 0 2,152.74 TOTAL THIS ESTIMATE 85,629.71 TOTAL PREVIOUS ESTIMATE 87,782.45 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 02/23/17 EST. NO. 009 TIME 10:49 AM 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 DEDUCTION FOR RESTAK -2,130.00 005 MISS CEM-4401 -10,000.00 007 MISS CEM-2402F -10,000.00 007 RECD CEM-4401 10,000.00 008 RECD CEM-2402F 10,000.00 008 REL OUT OF ST MAT IN 1,000.00 009 1,000.00 -7,130.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 004 MISS PAYROLLS -3,000.00 005 REC'D PAYROLLS EST 4 2,000.00 006 MISS PAYROLLS -10,000.00 007 0.00 -13,000.00 TOTAL DEDUCTIONS 1,000.00 -20,130.00 PROGRAM CAS145 PAGE 1 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 10:49 AM ESTIMATE NO. 009 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 10/21/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 02/23/17 LOCATION SEMI-FINAL 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 1.000 2,745 002 CONSTRUCTION AREA SIGNS LS 3,675.0000 3,675.00 1.000 3,675 003 TRAFFIC CONTROL SYSTEM LS 70,500.0000 70,500.00 1.000 70,500 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3200 13,536.00 42,243.000 13,517 005 CHANNELIZER (SURFACE MOUNTED) EA 36.7500 1,286.25 19.000 698 006 TRAFFIC PLASTIC DRUM EA 47.2500 5,197.50 115.000 5,433 007 TEMPORARY PAVEMENT MARKER EA 3.1500 1,890.00 578.000 1,820 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,989.0000 3,989.00 1.000 3,989 009 TEMPORARY RAILING (TYPE K) LF 12.1500 166,455.00 14,400.000 174,960 010 TEMPORARY CRASH CUSHION MODULE EA 157.5000 4,410.00 28.000 4,410 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,675.0000 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 1.000 6,863 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,100.0000 2,100.00 1.000 2,100 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 016 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 1,885.00 13.000 1,885 017 STREET SWEEPING LS 2,268.0000 2,268.00 1.000 2,268 018 TEMPORARY CONCRETE WASHOUT LS 5,250.0000 5,250.00 1.000 5,250 019 TEMPORARY FENCE (TYPE ESA) LF 2.1000 28,140.00 14,362.000 30,160 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4700 6,627.00 14,087.000 6,620 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 2.1000 1,302.00 500.000 1,050 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 5,664.00 17,602.000 5,632 PROGRAM CAS145 PAGE 2 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 10:49 AM ESTIMATE NO. 009 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 10/21/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,318 024 REMOVE ROADSIDE SIGN EA 105.0000 315.00 3.000 315 025 REMOVE CULVERT (LF) LF 55.4000 1,551.20 7.000 387.80 21.000 1,163 026 REMOVE INLET EA 387.7000 1,550.80 1.000 387.70 3.000 1,163 027 RESET ROADSIDE SIGN EA 210.0000 840.00 4.000 840 028 ADJUST INLET EA 1,480.0000 1,480.00 1.000 1,480 029 ADJUST PIPE INLET TO GRADE EA 1,365.0000 2,730.00 2.000 2,730 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0500 41,242.50 5,840.900 41,178 031 DUST PALLIATIVE LS 3,706.5000 3,706.50 0.000 0 032 ROADWAY EXCAVATION CY 25.2700 181,185.90 7,164.750 181,053 033 HYDROMULCH SQFT 0.0300 7,320.00 243,936.000 7,318 034 COMPOST SQFT 0.1300 31,720.00 243,936.000 31,711 035 CLASS 2 AGGREGATE BASE (CY) CY 32.6600 107,451.40 3,289.100 107,422 036 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,057.7500 6,346.50 -1.480 -1,565.47 1.520 1,607 037 HOT MIX ASPHALT (TYPE A) TON 75.9500 805,070.00 9,394.967 713,547 038 SHOULDER RUMBLE STRIP STA 24.9300 6,731.10 263.000 6,556 (HMA,GROUND-IN INDENTATIONS) 039 PLACE HOT MIX ASPHALT SQYD 9.3300 73,707.00 7,978.000 74,434 (MISCELLANEOUS AREA) 040 TACK COAT TON 848.7500 10,185.00 7.350 6,238 041 60" CAST-IN-DRILLED-HOLE CONCRETE LF 832.6500 18,318.30 22.000 18,318 PILE (SIGN FOUNDATION) 042 MINOR CONCRETE (MINOR STRUCTURE) CY 1,611.7500 5,479.95 1.290 2,079.16 2.550 4,109 (F) 043 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 48,636.00 13,896.000 48,636 (F) 044 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 5,558.40 13,896.000 5,558 (F) 045 ROADSIDE SIGN - TWO POST EA 525.0000 1,575.00 3.000 1,575 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.8500 1,963.50 105.000 1,874 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 047 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 7.3500 808.50 105.000 771 048 18" REINFORCED CONCRETE PIPE LF 168.9000 2,702.40 4.000 675.60 12.000 2,026 PROGRAM CAS145 PAGE 3 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 10:49 AM ESTIMATE NO. 009 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 10/21/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 721.00 12.000 2,163 050 36" PRECAST CONCRETE PIPE INLET LF 548.5000 5,485.00 0.000 0 051 INLET DEPRESSION EA 1,050.0000 9,450.00 9.000 9,450 052 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 280.0000 10,640.00 8.500 2,380.00 28.500 7,980 (CY) 053 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.2700 752.40 93.000 583 054 MINOR CONCRETE (MISCELLANEOUS CY 312.9000 20,025.60 57.000 17,835 CONSTRUCTION) 055 MISCELLANEOUS IRON AND STEEL LB 1.7900 1,834.75 762.000 1,363 (F) 056 GUARD RAILING DELINEATOR EA 15.7500 236.25 9.000 141 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 44.1000 5,292.00 120.000 5,292 058 WILDLIFE PASSAGE WAY (TYPE S) EA 52.5000 6,825.00 130.000 6,825 059 END ANCHOR ASSEMBLY (TYPE SFT) EA 682.5000 682.50 1.000 682 060 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,520.0000 2,520.00 1.000 2,520 061 ALTERNATIVE CRASH CUSHION SYSTEM EA 31,395.0000 62,790.00 2.000 62,790 062 CONCRETE BARRIER (TYPE 60) LF 36.0000 471,600.00 13,098.420 471,543 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 13,254.00 26,729.000 12,562 064 THERMOPLASTIC PAVEMENT MARKING SQFT 21.0000 483.00 22.700 476 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 2,961.00 13,420.000 2,818 (BROKEN 36-12) 066 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1500 1,890.00 598.000 1,883 067 TRAFFIC OPERATION SYSTEM LS 137,404.0500 137,404.05 1.000 137,404 PROGRAM CAS145 PAGE 4 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W1404 TIME 10:49 AM ESTIMATE NO. 009 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 10/21/16 R.E. NAME: ANDREW BRANDT DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,065.79 2,356,519.25 ADJUSTMENT OF COMPENSATION 0.00 -16,668.74 EXTRA WORK 2,152.74 104,451.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 7,218.53 2,444,301.70 068 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 2,704,318.00 TOTAL WORK COMPLETED 7,218.53 2,644,301.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 -20,130.00 TOTAL 8,218.53 2,624,171.70 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 07/13/15 70 10/01/15 04/15/16 10/21/16 70 193 0 0 100% 100% ANDREW BRANDT RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/17