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 09/18/15 EST. NO. 030 TIME 02:15 PM R.E. NAME: ANIGOL, MAHANTESH 04-014084 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 026 0008 2,377.06 E.W. @ L.S.(+) 090915 N 0008 0 069 0005 968.99 E.W. @ F.A.(+) 031815 N 0005 0 070 0001 106,620.58 A.C. @ L.S.(+) 082115 N 0001 0 109,966.63 TOTAL THIS ESTIMATE 2,313,374.19 TOTAL PREVIOUS ESTIMATE 2,423,340.82 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 09/18/15 EST. NO. 030 TIME 02:15 PM R.E. NAME: ANIGOL, MAHANTESH 04-014084 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DELINQUENT PAYROLL -10,000.00 016 CERTIFIED PAYROLL -10,000.00 019 CERTIFIED PAYROLL -5,000.00 020 SUBLETTING VIOLATION -47,500.00 021 UNRESOLVED LC ISSUE -10,000.00 021 RETURN- SUBLETTING 47,500.00 022 UNRESOLVED LC ISSUES -10,000.00 022 UNRESOLVED LC ISSUES -10,000.00 024 LCV RESOLVED 25,000.00 025 RELEASE LC DEDUCTION 20,000.00 029 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014084 TIME 02:15 PM ESTIMATE NO. 030 BID OPENING 01/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: ANIGOL, MAHANTESH DATE OF THIS ESTIMATE 09/18/15 LOCATION PROGRESS ESTIMATE 04-ALA-80-2.5/ .0 ----------------- F & H CONSTRUCTION IN ALAMEDA COUNTY AT THE SAN P O BOX 2329 FRANSISCO-OAKLAND BAY BRIDGE LODI CA 95241 MAINTENANCE YARD FED. AID NO. N O N E CONSTRUCT SFOBB MAINTENANCE COMPLEX ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 002 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 1.000 50,000 003 DEWATERING AND NON-STORMWATER LS 175,000.0000 175,000.00 1.000 175,000 DISCHARGE CONTROL 004 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.751 7,510 005 CONSTRUCTION AREA SIGNS LS 1,800.0000 1,800.00 0.000 0 006 TRAFFIC CONTROL SYSTEM LS 8,000.0000 8,000.00 1.000 8,000 007 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 4,950.00 44.000 1,980 008 PREPARE STORM WATER POLLUTION PREVENTION LS 7,000.0000 7,000.00 1.000 7,000 PLAN 009 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 010 TEMPORARY HYDRAULIC MULCH SQYD 5.0000 3,000.00 0.000 0 (BONDED FIBER MATRIX) 011 TEMPORARY COVER SQYD 1.7000 1,700.00 10,666.000 18,132 012 TEMPORARY DRAINAGE INLET PROTECTION EA 110.0000 550.00 3.000 330 013 TEMPORARY FIBER ROLL LF 2.5000 20,000.00 2,080.000 5,200 014 TEMPORARY SILT FENCE LF 4.0000 8,000.00 1,735.000 6,940 015 TEMPORARY CONSTRUCTION ENTRANCE EA 3,750.0000 7,500.00 1.000 3,750 016 STREET SWEEPING LS 62,000.0000 62,000.00 1.000 62,000 017 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 1.000 12,000 018 HEALTH AND SAFETY PLAN LS 1,600.0000 1,600.00 1.000 1,600 019 ABANDON CULVERT (LF) LF 41.0000 820.00 10.000 410 020 ABANDON INLET EA 850.0000 850.00 1.000 850 021 REMOVE CHAIN LINK FENCE LF 2.2000 12,628.00 3,971.000 8,736 022 REMOVE GATE EA 400.0000 400.00 1.000 400 PROGRAM CAS145 PAGE 2 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014084 TIME 02:15 PM ESTIMATE NO. 030 BID OPENING 01/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: ANIGOL, MAHANTESH DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 210.00 182.000 273 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 50.00 33.000 66 025 REMOVE ROADSIDE SIGN EA 100.0000 400.00 1.000 100 026 REMOVE STEEL POLE EA 1,500.0000 1,500.00 1.000 1,500 027 REMOVE BOLLARD EA 300.0000 900.00 3.000 900 028 REMOVE HIGH MAST LIGHT POLE EA 4,000.0000 8,000.00 2.000 8,000 029 REMOVE HIGH MAST LIGHT POLE EA 4,000.0000 16,000.00 4.000 16,000 FOUNDATION 030 REMOVE WATER VALVE EA 800.0000 3,200.00 4.000 3,200 031 REMOVE BASE AND SURFACING CY 20.0000 172,000.00 14,418.000 288,360 032 RESET ROADSIDE SIGN EA 250.0000 250.00 0.000 0 033 RELOCATE ROADSIDE SIGN EA 275.0000 825.00 2.000 550 034 VIBRATION MONITORING LS 20,000.0000 20,000.00 1.000 20,000 035 SEWER VIDEO SURVEY LS 17,000.0000 17,000.00 1.000 17,000 036 REMOVE CONCRETE (CY) CY 120.0000 3,600.00 30.000 3,600 037 CLEARING AND GRUBBING (LS) LS 60,000.0000 60,000.00 1.000 60,000 038 ROADWAY EXCAVATION (CLASS 2) CY 58.0000 468,640.00 7,081.000 410,698 039 ROADWAY EXCAVATION (TYPE H) CY 163.0000 3,082,330.00 11,992.100 1,954,712 040 IMPORTED BORROW (TON) TON 5.5000 97,900.00 16,768.000 92,224 041 LIGHTWEIGHT CELLULAR CONCRETE CY 56.0000 63,840.00 1,140.000 63,840 042 HIGHWAY PLANTING LS 75,000.0000 75,000.00 0.155 11,625 043 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.480 2,880 044 IRRIGATION SYSTEM LS 236,000.0000 236,000.00 0.342 80,712 045 IRRIGATION CONTROLLER ENCLOSURE EA 2,000.0000 2,000.00 1.000 2,000 CABINET 046 IRRIGATION SLEEVE LF 26.0000 2,522.00 30.000 780 047 6" CORRUGATED HIGH DENSITY POLYTHEYLENE LF 48.0000 36,960.00 793.500 38,088 PIPE CONDUIT 048 10" CORRUGATED HIGH DENSITY LF 52.0000 14,560.00 503.000 26,156 POLYETHYLENE PIPE CONDUIT 049 IMPORTED TOPSOIL (CY) CY 54.0000 416,340.00 7,930.000 428,220 PROGRAM CAS145 PAGE 3 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014084 TIME 02:15 PM ESTIMATE NO. 030 BID OPENING 01/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: ANIGOL, MAHANTESH DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 3 AGGREGATE BASE (CY) CY 39.0000 180,570.00 6,780.000 264,420 051 HOT MIX ASPHALT (TYPE A) TON 95.0000 1,624,500.00 17,833.740 1,694,205 052 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.0000 8,130.00 0.000 0 (PAVING FABRIC) 053 RUMBLE STRIP STA 1,300.0000 5,720.00 0.000 0 054 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 35.0000 5,250.00 1,484.000 51,940 055 LIQUID ASPHALT (PRIME COAT) TON 1.0000 67.00 15.430 15 056 DRIVE PILE (CLASS 140 ALTERNATIVE X) EA 2,500.0000 20,000.00 8.000 20,000 057 DRIVE PILE (CLASS 90 ALTERNATIVE X) EA 2,500.0000 770,000.00 308.000 770,000 058 DRIVE INDICATOR PILE EA 6,000.0000 36,000.00 6.000 36,000 (CLASS 90 ALTERNATIVE X) 059 FURNISH INDICATOR PILING LF 14.0000 9,772.00 729.000 10,206 (CLASS 90 ALTERNATIVE X) 060 FURNISH PILING (CLASS 140 ALTERNATIVE X) LF 14.0000 11,564.00 826.000 11,564 061 FURNISH PILING (CLASS 90 ALTERNATIVE X) LF 14.0000 511,700.00 36,569.000 511,966 062 MINOR CONCRETE (MINOR STRUCTURE) CY 1,550.0000 51,150.00 47.000 72,850 (F) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,134.00 55.000 770 (0.063"-UNFRAMED) 064 ROADSIDE SIGN - ONE POST EA 330.0000 5,940.00 14.000 4,620 065 12" ALTERNATIVE PIPE CULVERT LF 68.0000 85,000.00 1,364.000 92,752 066 18" ALTERNATIVE PIPE CULVERT LF 76.0000 62,320.00 205.000 15,580 067 24" ALTERNATIVE PIPE CULVERT LF 80.0000 41,600.00 753.000 60,240 068 DRAINAGE INLET MARKER EA 60.0000 300.00 12.000 720 069 CONCRETE (GUTTER LINING) CY 410.0000 49,200.00 121.000 49,610 070 MINOR CONCRETE (CURB) (CY) CY 1,010.0000 171,700.00 132.000 133,320 071 PARKING BUMPER (PRECAST CONCRETE) EA 75.0000 5,025.00 131.000 9,825 072 MISCELLANEOUS IRON AND STEEL LB 1.2000 6,444.00 11,285.000 13,542 (F) 073 TEMPORARY FENCE (TYPE CL-6) LF 5.0000 11,600.00 2,936.000 14,680 074 CHAIN LINK FENCE (TYPE CL-6) LF 62.0000 2,418.00 0.000 0 075 SECURITY METAL FENCE LF 56.0000 245,840.00 3,677.000 205,912 076 18' SECURITY METAL SLIDING GATE EA 10,500.0000 21,000.00 2.000 21,000 PROGRAM CAS145 PAGE 4 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014084 TIME 02:15 PM ESTIMATE NO. 030 BID OPENING 01/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: ANIGOL, MAHANTESH DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 35' SECURITY METAL SLIDING GATE EA 17,000.0000 17,000.00 1.000 17,000 078 3' SECURITY METAL SWING GATE EA 3,500.0000 3,500.00 1.000 3,500 079 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 15,200.00 8,387.000 16,774 080 THERMOPLASTIC PAVEMENT MARKING SQFT 17.0000 4,420.00 283.000 4,811 081 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 201.00 59.000 177 082 ELECTRICAL DUCT BANK AND CONDUIT LAYOUT LS 600,000.0000 600,000.00 1.000 600,000 083 ELECTRIC SERVICE (IRRIGATION) LS 6,500.0000 6,500.00 0.000 0 084 REMOVE PULL BOX EA 5,000.0000 10,000.00 2.000 10,000 085 REMOVE ELECTRICAL CABINET EA 1,500.0000 4,500.00 0.000 0 086 BUILDING WORK LS 23,827,910.0000 23,827,910.00 0.998 23,780,254 PROGRAM CAS145 PAGE 5 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014084 TIME 02:15 PM ESTIMATE NO. 030 BID OPENING 01/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: ANIGOL, MAHANTESH DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 32,409,576.61 ADJUSTMENT OF COMPENSATION 106,620.58 852,998.20 EXTRA WORK 3,346.05 1,570,342.62 SUBTOTAL AMOUNT EARNED 109,966.63 34,832,917.43 ORIGINAL CONTRACT AMOUNT 33,639,000.00 TOTAL WORK COMPLETED 109,966.63 34,832,917.43 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 109,966.63 34,822,917.43 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 04/11/13 800 04/26/13 04/26/13 09/07/15 875 28 209 0 99% 87% PROGRESS IS SATISFACTORY ANIGOL, MAHANTESH RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/15