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 06/21/16 EST. NO. 027 TIME 10:52 AM R.E. NAME: BERRY GREG / OSHITA, STAN 10-0G8004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 013 0009 750.00 E.W. @ F.A.(+) 060916 N 0009 0 0010 937.50 060916 N 010 0 0011 750.00 060916 N 0011 0 017 0003 359,870.00 E.W. @ L.S.(+) 052616 N 003 0 019 0001 135,491.00 E.W. @ L.S.(+) 060316 N 0001 0 020 0001 82,760.00 E.W. @ L.S.(+) 061416 N 0001 0 023 0001 55,289.00 E.W. @ L.S.(+) 061416 N 0001 0 024 0001 160,523.00 E.W. @ L.S.(+) 061616 N 0001 0 796,370.50 TOTAL THIS ESTIMATE 3,867,947.24 TOTAL PREVIOUS ESTIMATE 4,664,317.74 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 06/21/16 EST. NO. 027 TIME 10:52 AM R.E. NAME: BERRY GREG / OSHITA, STAN 10-0G8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NO SWPPP -100,000.00 002 SWPPP SUBMITTE 100,000.00 003 MISSING SWPPP -250,000.00 004 NO AUG. SWPPP -100,000.00 005 SUMITTED SWPPP 250,000.00 005 SUBMITTED SWPPP 100,000.00 006 NO SWPPP -250,000.00 007 SWPPP SUBMIT 250,000.00 008 DEFICENT GLARE SCRN -10,000.00 009 DEFICENT REF. MARK, -10,000.00 009 NO SWPPP -250,000.00 009 SWPPP REPORTS SUB. 250,000.00 010 GLARE SCREEN 10,000.00 015 REFELECTIVE MARKERS 10,000.00 015 UPDATE CPM SCHEDULE -25,000.00 026 UPDATE CPM SCHEDULE 25,000.00 027 25,000.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 007 REC'ED #7 5,000.00 014 MISSING PAYROLLS -2,000.00 021 REC'ED PAYROLLS #21 2,000.00 023 MISSING PAYROLLS -1,000.00 025 MISSING PAYROLLS -1,000.00 026 REC'D PAYROLLS 25,26 2,000.00 027 2,000.00 0.00 TOTAL DEDUCTIONS 27,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 LOCATION PROGRESS ESTIMATE 10-SJ-12-0.1/R4.4 ----------------- OC JONES & SONS, INC IN SAN JOAQUIN COUNTY NEAR 1520 FOURTH STREET TERMINOUS FROM MOKELUMNE RIVER BERKELEY CA 94710 BRIDGE TO LITTLE POTATO SLOUGH BRIDGE FED. AID NO. NH-P012(112)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION SITE MANAGEMENT LS 75,000.0000 75,000.00 0.030 2,250.00 0.760 57,000 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,500.0000 3,500.00 0.500 1,750 004 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 152,000.00 20.000 4,000.00 382.000 76,400 005 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500 006 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.030 2,250.00 0.760 57,000 007 TYPE III BARRICADE EA 150.0000 1,500.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 1,504.00 19.000 608 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.030 450.00 0.686 10,290 010 TEMPORARY RAILING (TYPE K) LF 12.0000 256,800.00 20,620.000 247,440 011 TEMPORARY CRASH CUSHION MODULE EA 150.0000 8,400.00 0.000 0 012 TEMPORARY TRAFFIC SCREEN LF 6.0000 128,400.00 150.000 900.00 16,020.000 96,120 013 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 45,500.00 28.000 14,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 270.0000 6,750.00 28.000 7,560 016 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 017 MOVE-IN/MOVE-OUT EA 830.0000 4,150.00 6.000 4,980 (TEMPORARY EROSION CONTROL) 018 TEMPORARY MULCH SQYD 2.2000 165,000.00 0.000 0 019 TEMPORARY HYDRAULIC MULCH SQYD 0.2200 38,280.00 102,378.000 22,523 020 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 4,800.00 10.000 4,000 021 TEMPORARY FIBER ROLL LF 2.4000 64,800.00 20,973.000 50,335 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 12,800.00 6.000 19,200 PROGRAM CAS145 PAGE 2 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 80,000.0000 80,000.00 0.030 2,400.00 0.760 60,800 024 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.700 5,250 025 TEMPORARY FENCE (TYPE ESA) LF 2.7000 15,039.00 5,185.000 13,999 026 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.0000 2,400.00 0.000 0 (HAZARDOUS WASTE) 027 ABANDON CULVERT (LF) LF 50.0000 16,500.00 0.000 0 028 REMOVE METAL BEAM GUARD RAILING LF 8.0000 2,000.00 0.000 0 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 960.00 0.000 0 030 REMOVE ROADSIDE SIGN EA 50.0000 1,300.00 6.000 300 031 REMOVE CULVERT (LF) LF 35.0000 23,800.00 458.000 16,030 032 RELOCATE MAILBOX EA 150.0000 300.00 0.000 0 033 RELOCATE GATE EA 2,200.0000 2,200.00 0.000 0 034 RELOCATE ROADSIDE SIGN EA 200.0000 800.00 0.000 0 035 REMOVE CONCRETE (CY) CY 200.0000 1,140.00 5.700 1,140 036 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.900 90,000 037 ROADWAY EXCAVATION CY 6.7500 2,463,750.00 14,625.000 98,718.75 184,712.000 1,246,806 038 SHOULDER BACKING TON 10.0000 178,000.00 22,721.000 227,210 039 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 5,250.00 0.000 0 (F) 040 STRUCTURE EXCAVATION (RETAINING WALL) CY 40.0000 31,600.00 987.500 39,500 041 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 5,000.00 0.000 0 (F) 042 STRUCTURE BACKFILL (RETAINING WALL) CY 75.0000 81,000.00 968.000 72,600 043 IMPORTED BORROW (LIGHTWEIGHT AGGREGATE) CY 130.0000 13,000.00 0.000 0 044 IMPORTED BORROW (CY) CY 15.2000 12,160,000.00 14,625.000 222,300.00 774,759.400 11,776,342 045 GEOSYNTHETIC REINFORCEMENT SQYD 2.2500 297,000.00 0.000 0 046 SETTLEMENT PLATFORM, INSTALLATION, AND LS 90,000.0000 90,000.00 0.800 72,000 MONITORING 047 COMPOST (INCORPORATE) SQYD 2.8000 211,960.00 0.000 0 048 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0700 193,900.00 0.000 0 049 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,100.0000 3,300.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FIBER ROLLS LF 3.1000 155,930.00 0.000 0 051 CLASS 2 AGGREGATE BASE (CY) CY 30.0000 2,574,000.00 26,251.000 787,530 052 HOT MIX ASPHALT TON 68.0000 2,536,400.00 13,761.740 935,798 053 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 99.0000 1,782,000.00 0.000 0 054 SHOULDER RUMBLE STRIP STA 20.0000 18,000.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 055 DATA CORE LS 5,000.0000 5,000.00 0.000 0 056 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 057 TACK COAT TON 600.0000 72,000.00 23.910 14,346 058 FURNISH PILING (CLASS 90) LF 30.0000 360,000.00 12,000.000 360,000 (ALTERNATIVE W) 059 DRIVE PILE (CLASS 90) EA 1,200.0000 182,400.00 152.000 182,400 (ALTERNATIVE W) 060 FURNISH PILING (CLASS 140) LF 35.0000 63,560.00 1,816.000 63,560 (ALTERNATIVE W) 061 DRIVE PILE (CLASS 140) EA 1,400.0000 22,400.00 16.000 22,400 (ALTERNATIVE W) 062 PRESTRESSING CAST-IN-PLACE CONCRETE LS 40,000.0000 40,000.00 1.000 40,000 063 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 177,000.00 280.000 168,000 (F) 064 STRUCTURAL CONCRETE, RETAINING WALL CY 500.0000 335,000.00 637.000 318,500 (F) 065 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 36,800.00 0.000 0 (F) (TYPE N MODIFIED) 066 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 30,100.00 40.650 40,650 067 JOINT SEAL (MR 1") LF 75.0000 8,250.00 0.000 0 (F) 068 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 43,300.00 43,300.000 43,300 (F) 069 BAR REINFORCING STEEL (RETAINING WALL) LB 2.5000 80,250.00 60,125.000 150,312 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,485.00 0.000 0 (0.063"-UNFRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 592.00 0.000 0 (0.080"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 500.00 0.000 0 (0.080"-FRAMED) 073 ROADSIDE SIGN - ONE POST EA 150.0000 1,800.00 0.000 0 074 ROADSIDE SIGN - TWO POST EA 200.0000 400.00 0.000 0 075 60" PLASTIC PIPE LF 260.0000 85,800.00 0.000 0 076 18" REINFORCED CONCRETE PIPE LF 96.0000 60,480.00 624.400 59,942 PROGRAM CAS145 PAGE 4 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 36" REINFORCED CONCRETE PIPE LF 180.0000 90,000.00 174.000 31,320 078 60" REINFORCED CONCRETE PIPE LF 325.0000 107,250.00 330.000 107,250 079 HORIZONTAL STRIP DRAIN LF 10.0000 227,000.00 0.000 0 080 DRAINAGE WICK LF 0.2500 710,000.00 2,247,378.000 561,844 081 18" CONCRETE FLARED END SECTION EA 1,000.0000 12,000.00 1.000 1,000 082 CONCRETED-ROCK SLOPE PROTECTION CY 225.0000 13,500.00 0.000 0 (1/4 T, METHOD B) (CY) 083 SLOPE PAVING (CONCRETE) CY 800.0000 27,200.00 0.000 0 (F) 084 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 840.00 0.000 0 085 MINOR CONCRETE (GUTTER) (CY) CY 650.0000 27,950.00 43.000 27,950 086 MISCELLANEOUS IRON AND STEEL LB 2.0000 7,824.00 3,912.000 7,824 (F) 087 MILEPOST MARKER EA 40.0000 720.00 0.000 0 088 GUARD RAILING DELINEATOR EA 25.0000 100.00 0.000 0 089 OBJECT MARKER (TYPE P) EA 45.0000 90.00 0.000 0 090 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 38,400.00 0.000 0 091 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 092 CONCRETE BARRIER (TYPE 50) LF 150.0000 13,500.00 30.000 4,500 093 CABLE RAILING LF 17.0000 17,510.00 0.000 0 094 TRANSITION RAILING (TYPE WB) EA 3,200.0000 25,600.00 0.000 0 095 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 700.00 0.000 0 096 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,900.0000 11,600.00 0.000 0 097 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 19,200.00 0.000 0 098 CRASH CUSHION (REACT 9SCBS) EA 40,000.0000 80,000.00 0.000 0 099 CONCRETE BARRIER (TYPE 60) LF 35.0000 752,500.00 3,894.000 136,290 100 CONCRETE BARRIER (TYPE 60A) LF 50.0000 4,300.00 0.000 0 (F) 101 CONCRETE BARRIER (TYPE 732) LF 100.0000 17,200.00 0.000 0 (F) 102 BARRIER GATE EA 90,000.0000 270,000.00 1.000 90,000 103 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 120.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 27,210.00 0.000 0 (SPRAYABLE) 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,880.00 0.000 0 106 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 107 MODIFY FLASHING BEACON LS 50,000.0000 50,000.00 0.000 0 108 MODIFY EXTINGUISHABLE MESSAGE SIGN LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0G8004 TIME 10:52 AM ESTIMATE NO. 027 BID OPENING 07/16/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: BERRY GREG / OSHITA, STAN DATE OF THIS ESTIMATE 06/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 333,268.75 18,455,652.46 ADJUSTMENT OF COMPENSATION 0.00 324,832.50 EXTRA WORK 796,370.50 4,339,485.24 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,129,639.25 23,119,970.20 109 MOBILIZATION LS 705,000.0000 705,000.00 1.000 705,000 ORIGINAL CONTRACT AMOUNT 29,049,024.00 TOTAL WORK COMPLETED 1,129,639.25 23,824,970.20 MATERIALS ON HAND ON SITE 1,072,313.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 27,000.00 0.00 TOTAL 1,156,639.25 24,897,283.20 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 08/28/13 760 09/12/13 04/21/14 12/13/18 389 59 35 0 71% 49% PROGRESS IS SATISFACTORY BERRY GREG / OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/16