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 01/20/16 EST. NO. 001 TIME 04:36 PM R.E. NAME: ROBERT LE 04-2G5014 --------------------------------------------------------------------------- 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 01/20/16 EST. NO. 001 TIME 04:36 PM R.E. NAME: ROBERT LE 04-2G5014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5014 TIME 04:36 PM ESTIMATE NO. 001 BID OPENING 10/07/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/16 R.E. NAME: ROBERT LE DATE OF THIS ESTIMATE 01/20/16 LOCATION PROGRESS ESTIMATE 04-ALA-0 ----------------- MIDSTATE BARRIER, INC. IN ALAMEDA COUNTY, ON VARIOUS 3291 SOUTH HWY 99 ROUTES AT VARIOUS LOCATIONS STOCKTON CA 95213 FED. AID NO. HSNH-PG ( ) ,X001-595 (E ) UPGRADE TRANSITION RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 70,000.0000 70,000.00 0.375 26,250.00 0.375 26,250 003 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.000 0 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 31,000.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 30.0000 186,000.00 0.000 0 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 900.0000 55,800.00 0.000 0 008 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 010 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 8,080.00 0.000 0 (BONDED FIBER MATRIX) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 3,000.00 0.000 0 012 TEMPORARY FIBER ROLL LF 4.0000 30,000.00 0.000 0 013 STREET SWEEPING LS 2,500.0000 2,500.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 015 REMOVE FENCE LF 1.0000 50.00 0.000 0 016 REMOVE MARKER EA 10.0000 2,800.00 0.000 0 017 REMOVE GUARDRAIL LF 9.0000 74,520.00 0.000 0 018 REMOVE IRRIGATION FACILITY LS 3,000.0000 3,000.00 0.000 0 019 REMOVE ASPHALT CONCRETE DIKE LF 16.0000 35,520.00 0.000 0 020 RESET ROADSIDE SIGN EA 200.0000 8,800.00 0.000 0 021 REMOVE CRASH CUSHION (SAND FILLED) EA 3,000.0000 21,000.00 0.000 0 022 BRIDGE REMOVAL (PORTION) LS 9,000.0000 9,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5014 TIME 04:36 PM ESTIMATE NO. 001 BID OPENING 10/07/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/16 R.E. NAME: ROBERT LE DATE OF THIS ESTIMATE 01/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 33,000.0000 33,000.00 0.000 0 024 RELOCATE IRRIGATION VALVE EA 370.0000 13,690.00 0.000 0 025 RUBBER WEED MAT VEGETATION CONTROL SQYD 50.0000 23,000.00 0.000 0 026 CHECK AND TEST EXISTING IRRIGATION LS 8,000.0000 8,000.00 0.000 0 FACILITIES 027 OPERATE EXISTING IRRIGATION FACILITIES LS 3,000.0000 3,000.00 0.000 0 028 RISER SPRINKLER ASSEMBLY EA 105.0000 12,390.00 0.000 0 029 POP-UP SPRINKLER ASSEMBLY EA 105.0000 1,890.00 0.000 0 030 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 13.0000 8,580.00 0.000 0 LINE) 031 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 14.0000 16,940.00 0.000 0 LINE) 032 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 14.0000 4,200.00 0.000 0 (SUPPLY LINE) 033 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.0000 2,400.00 0.000 0 (SUPPLY LINE) 034 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 7.0000 1,120.00 0.000 0 035 FIBER ROLLS LF 2.5000 33,500.00 0.000 0 036 COMPOST SQFT 0.5000 33,350.00 0.000 0 037 MINOR HOT MIX ASPHALT TON 2,100.0000 39,900.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 18.0000 24,480.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 18.0000 15,660.00 0.000 0 040 FENCE (TYPE WM, METAL POST) LF 5.0000 250.00 0.000 0 041 GUARD RAILING DELINEATOR EA 15.0000 5,850.00 0.000 0 042 OBJECT MARKER (TYPE P) EA 90.0000 9,900.00 0.000 0 043 OBJECT MARKER (TYPE L-1) EA 60.0000 3,360.00 0.000 0 044 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 186,000.00 0.000 0 045 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 602,700.00 0.000 0 046 CONCRETE BARRIER (TRANSITION) LF 1,250.0000 590,000.00 0.000 0 047 TRANSITION RAILING (TYPE STB) EA 4,000.0000 20,000.00 0.000 0 048 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 440,000.00 0.000 0 049 TERMINAL SYSTEM (TYPE CAT) EA 6,000.0000 60,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5014 TIME 04:36 PM ESTIMATE NO. 001 BID OPENING 10/07/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/16 R.E. NAME: ROBERT LE DATE OF THIS ESTIMATE 01/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 123,200.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 LIGHTING LS 26,000.0000 26,000.00 0.000 0 053 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 054 TREATED WOOD WASTE LB 0.0500 4,970.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 01/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5014 TIME 04:36 PM ESTIMATE NO. 001 BID OPENING 10/07/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/16 R.E. NAME: ROBERT LE DATE OF THIS ESTIMATE 01/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,750.00 28,750.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 28,750.00 28,750.00 055 MOBILIZATION LS 200,000.0000 200,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 3,735,900.00 TOTAL WORK COMPLETED 28,750.00 28,750.00 MATERIALS ON HAND ON SITE 20,985.12 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 28,750.00 49,735.12 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 11/16/15 120 12/08/15 01/04/16 07/15/16 0 3 0 0 1% 0% PROGRESS IS SATISFACTORY ROBERT LE RESIDENT ENGINEER PROGRAM CAS145 DATE 01/20/16