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 12/22/16 EST. NO. 004 TIME 03:55 PM R.E. NAME: TRAN, QUANG 04-3J4404 --------------------------------------------------------------------------- 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 12/22/16 EST. NO. 004 TIME 03:55 PM R.E. NAME: TRAN, QUANG 04-3J4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 039 -6,915.20 001 OVERBID ITEM NO. 039 6,915.20 004 6,915.20 0.00 TOTAL DEDUCTIONS 6,915.20 0.00 PROGRAM CAS145 PAGE 1 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J4404 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/05/16 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 12/22/16 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-SOL-12-R23.5/25.5 ---------------------------------- GEORGE REED, INC. IN SOLANO COUNTY IN RIO VISTA FROM 140 EMPIRE AVENUE 0.3 MILE WEST OF SUMMERSET ROAD TO MODESTO CA 95354 0.7 MILE EAST OF CHURCH ROAD/ AMERADA ROAD FED. AID NO. N O N E COLD PLANE AC PAVEMENT/RHMA OVRLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 1,700.0000 1,700.00 0.300 510.00 1.000 1,700 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000 004 CHANNELIZER (SURFACE MOUNTED) EA 41.0000 16,810.00 29.000 1,189.00 439.000 17,999 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 1.000 7,000 006 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 1.000 3,500 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 008 STREET SWEEPING LS 16,000.0000 16,000.00 1.000 16,000 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5100 11,373.00 13,140.000 6,701 STRIPE (HAZARDOUS WASTE) 010 TREATED WOOD WASTE LB 0.0500 350.00 7,000.000 350 011 NOISE MONITORING LS 4,800.0000 4,800.00 0.000 0 012 REMOVE GUARDRAIL LF 7.0000 3,500.00 500.000 3,500 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 5,550.00 17,800.000 4,450 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 4,400.00 1,500.000 3,000 015 REMOVE PAVEMENT MARKER EA 1.0000 4,740.00 3,300.000 3,300 016 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 1,480.00 1,480.000 1,480 017 REMOVE DELINEATOR EA 5.0000 2,050.00 410.000 2,050 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 63,000.00 19,828.000 118,968 019 SHOULDER BACKING TON 50.0000 21,000.00 300.000 15,000 020 ASPHALTIC EMULSION (FOG SEAL COAT) TON 7,500.0000 3,000.00 0.400 3,000 021 CRACK TREATMENT LNMI 4,000.0000 32,000.00 0.000 0 022 PREPAVING INERTIAL PROFILER LS 2,200.0000 2,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J4404 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/05/16 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPAVING GRINDING DAY EA 10,000.0000 30,000.00 0.000 0 024 INTELLIGENT COMPACTION LS 12,000.0000 12,000.00 0.300 3,600.00 1.000 12,000 025 HOT MIX ASPHALT (TYPE A) TON 78.0000 197,340.00 3,169.810 247,245 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 55.0000 203,500.00 2,561.000 140,855 027 CENTERLINE RUMBLE STRIP STA 134.0000 12,060.00 81.000 10,854 (HMA,GROUND-IN INDENTATIONS) 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 5,920.00 1,482.000 5,928 029 TACK COAT TON 375.0000 10,125.00 2.590 971.25 18.590 6,971 030 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.0000 6,400.00 12.500 400.00 187.500 6,000 031 VEGETATION CONTROL (MINOR CONCRETE) SQYD 93.0000 25,110.00 190.000 17,670.00 460.000 42,780 032 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 17,600.00 7.000 15,400 033 THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 24,360.00 46,726.000 26,166 (ENHANCED WET NIGHT VISIBILITY) 034 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0500 8,910.00 1,759.000 7,123 (ENHANCED WET NIGHT VISIBILITY) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,060.00 2,028.000 2,028 (ENHANCED WET NIGHT VISIBILITY) 036 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 3,920.00 1,345.000 2,690 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,340.00 2,452.000 7,356 038 INDUCTIVE LOOP DETECTOR (LS) LS 12,000.0000 12,000.00 0.100 1,200.00 1.000 12,000 PROGRAM CAS145 PAGE 3 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J4404 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 05/10/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/05/16 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,540.25 909,146.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,540.25 909,146.34 039 MOBILIZATION LS 112,000.0000 112,000.00 1.000 112,000 ORIGINAL CONTRACT AMOUNT 1,050,848.00 TOTAL WORK COMPLETED 25,540.25 1,021,146.34 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 6,915.20 0.00 TOTAL 32,455.45 1,021,146.34 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 039 MOBILIZATION 105,084.80 112,000.00 6,915.20 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 07/05/16 60 08/19/16 08/19/16 12/05/16 60 16 0 0 100% 100% TRAN, QUANG RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/16