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 05/20/14 EST. NO.01 TIME 08:37 AM R.E. NAME: GANDRATHI SUNIL 06-0N2004 --------------------------------------------------------------------------- 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 05/20/14 EST. NO.01 TIME 08:37 AM R.E. NAME: GANDRATHI SUNIL 06-0N2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0N2004 TIME 08:37 AM ESTIMATE NO. 01 BID OPENING 01/08/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: GANDRATHI SUNIL DATE OF THIS ESTIMATE 05/20/14 LOCATION PROGRESS ESTIMATE 06-MAD-99-20.2/22.7 ----------------- MIDSTATE BARRIER INC IN MADERA COUNTY NEAR FAIRMEAD AT 3291 SOUTH HIGHWAY 99 VARIOUS LOCATIONS FROM 0.6 MILE STOCKTON CA 95215 SOUTH OF AVENUE 21 1/2 OVERCROSSING TO ROUTE 152 FED. AID NO. NHPH-PO99(573)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 1,500.0000 1,500.00 0.700 1,050.00 0.700 1,050 002 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.720 3,960.00 0.720 3,960 003 TRAFFIC CONTROL SYSTEM LS 33,000.0000 33,000.00 0.400 13,200.00 0.400 13,200 004 TYPE III BARRICADE EA 48.0000 576.00 12.000 576.00 12.000 576 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.2500 3,400.00 800.000 3,400.00 800.000 3,400 006 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 2,176.00 68.000 2,176.00 68.000 2,176 007 TRAFFIC PLASTIC DRUM EA 37.0000 407.00 11.000 407.00 11.000 407 008 TEMPORARY PAVEMENT MARKER EA 11.0000 198.00 18.000 198.00 18.000 198 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.400 2,800.00 0.400 2,800 010 TEMPORARY RAILING (TYPE K) LF 23.5000 77,550.00 3,100.000 72,850.00 3,100.000 72,850 011 TEMPORARY CRASH CUSHION MODULE EA 150.0000 18,000.00 112.000 16,800.00 112.000 16,800 012 TEMPORARY TRAFFIC SCREEN LF 3.7000 12,210.00 3,100.000 11,470.00 3,100.000 11,470 013 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.400 800.00 0.400 800 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 015 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,500.00 14.000 3,500.00 14.000 3,500 016 STREET SWEEPING LS 1,500.0000 1,500.00 0.400 600.00 0.400 600 017 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.400 600.00 0.400 600 018 TEMPORARY FENCE (TYPE ESA) LF 3.0000 2,010.00 620.000 1,860.00 620.000 1,860 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.5000 3,600.00 0.000 0 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 0.0500 147.00 0.000 0 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 462.00 435.000 478.50 435.000 478 022 REMOVE PAVEMENT MARKER EA 2.1000 153.30 37.000 77.70 37.000 77 PROGRAM CAS145 PAGE 2 DATE 05/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0N2004 TIME 08:37 AM ESTIMATE NO. 01 BID OPENING 01/08/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: GANDRATHI SUNIL DATE OF THIS ESTIMATE 05/20/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 250.0000 250.00 0.000 0 024 REMOVE SIGN STRUCTURE (EA) EA 6,600.0000 13,200.00 0.000 0 025 REMOVE SIGN PANEL EA 1,500.0000 1,500.00 0.000 0 026 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 234.0000 2,106.00 9.000 2,106.00 9.000 2,106 027 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 4,270.00 748.000 5,236.00 748.000 5,236 028 SALVAGE GUARDRAIL LF 7.0000 4,970.00 775.000 5,425.00 775.000 5,425 029 RELOCATE ROADSIDE SIGN EA 100.0000 100.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 030 REMOVE CONCRETE BARRIER LF 50.0000 9,000.00 390.500 19,525.00 390.500 19,525 031 REMOVE CRASH CUSHION EA 1,250.0000 2,500.00 2.000 2,500.00 2.000 2,500 032 ROADWAY EXCAVATION CY 180.0000 39,600.00 184.900 33,282.00 184.900 33,282 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 EROSION CONTROL (DRILL SEED) (SQYD) SQYD 0.7000 12,950.00 0.000 0 035 HYDROMULCH SQFT 0.0300 4,980.00 0.000 0 036 COMPOST SQFT 0.2400 39,840.00 0.000 0 037 INCORPORATE MATERIALS SQFT 0.0400 6,640.00 0.000 0 038 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 12,300.00 58.000 8,700.00 58.000 8,700 039 HOT MIX ASPHALT (TYPE A) TON 140.0000 46,200.00 270.550 37,877.00 270.550 37,877 040 60" CAST-IN-DRILLED-HOLE CONCRETE LF 710.0000 120,700.00 164.000 116,440.00 164.000 116,440 PILE (SIGN FOUNDATION) 041 FURNISH SIGN STRUCTURE (TRUSS) LB 4.6500 571,950.00 0.000 0 (F) 042 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 30,750.00 0.000 0 (F) 043 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 27.0000 43,470.00 0.000 0 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 224.00 0.000 0 (0.080"-UNFRAMED) 045 ROADSIDE SIGN - ONE POST EA 200.0000 200.00 0.000 0 046 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 1,700.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 62.0000 7,440.00 0.000 0 048 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 25.0000 18,500.00 1,175.000 29,375.00 1,175.000 29,375 049 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 41.0000 142,270.00 4,212.500 172,712.50 4,212.500 172,712 PROGRAM CAS145 PAGE 3 DATE 05/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0N2004 TIME 08:37 AM ESTIMATE NO. 01 BID OPENING 01/08/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: GANDRATHI SUNIL DATE OF THIS ESTIMATE 05/20/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 39.0000 288,600.00 7,250.000 282,750.00 7,250.000 282,750 051 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 2,250.00 0.000 0 052 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 7,800.00 0.000 0 053 CONCRETE BARRIER (TYPE 60F) LF 320.0000 41,600.00 0.000 0 054 CONCRETE BARRIER (TYPE 60) LF 50.0000 51,000.00 1,015.000 50,750.00 1,015.000 50,750 055 CONCRETE BARRIER (TYPE 60C) LF 116.0000 13,920.00 0.000 0 056 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 1,280.00 0.000 0 057 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.7000 4,590.00 0.000 0 (BROKEN 12-3) 058 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 1,350.00 0.000 0 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 060 MODIFY LIGHTING AND SIGN ILLUMINATION LS 115,000.0000 115,000.00 0.467 53,705.00 0.467 53,705 061 SALVAGE DOUBLE THRIE BEAM BARRIER LF 11.0000 1,650.00 224.000 2,464.00 224.000 2,464 PROGRAM CAS145 PAGE 4 DATE 05/20/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0N2004 TIME 08:37 AM ESTIMATE NO. 01 BID OPENING 01/08/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: GANDRATHI SUNIL DATE OF THIS ESTIMATE 05/20/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 960,400.70 960,400.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 960,400.70 960,400.70 ORIGINAL CONTRACT AMOUNT 1,845,039.30 TOTAL WORK COMPLETED 960,400.70 960,400.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 960,400.70 960,400.70 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 02/21/14 50 04/22/14 04/22/14 07/01/14 21 0 0 0 50% 42% PROGRESS IS SATISFACTORY GANDRATHI SUNIL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/14