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. 002 TIME 10:55 AM R.E. NAME: IQBAL AULAKH 10-0S7204 --------------------------------------------------------------------------- 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 06/21/16 EST. NO. 002 TIME 10:55 AM R.E. NAME: IQBAL AULAKH 10-0S7204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7204 TIME 10:55 AM ESTIMATE NO. 002 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: IQBAL AULAKH DATE OF THIS ESTIMATE 06/21/16 LOCATION PROGRESS ESTIMATE 10-AMA-49-4.0/7.0 ----------------- GEORGE REED, INC. IN AMADOR COUNTY IN AND NEAR 140 EMPIRE AVE. JACKSON FROM SOUTH JUNCTION ROUTE MODESTO CA 95354 88 TO WEST JUNCTION ROUTE 104 FED. AID NO. STP-P049(166)E ASPHALT CONCRETE OVERLAY (CAPM) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.500 5,000 003 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.180 25,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.180 3,600 005 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.180 1,800 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 008 TREATED WOOD WASTE LB 0.0500 900.00 0.000 0 009 REMOVE GUARDRAIL LF 6.0000 8,100.00 0.000 0 010 REMOVE ROADSIDE SIGN EA 100.0000 100.00 0.000 0 011 REMOVE ROADSIDE SIGN PANEL EA 50.0000 450.00 0.000 0 012 REMOVE ASPHALT CONCRETE DIKE LF 0.2500 2,015.00 6,280.000 1,570.00 6,280.000 1,570 013 REMOVE ASPHALT CONCRETE SURFACING SQFT 30.0000 27,900.00 930.000 27,900 014 ADJUST FRAME AND COVER TO GRADE EA 1,500.0000 37,500.00 0.000 0 015 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 1,500.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2500 147,500.00 118,000.000 147,500.00 118,000.000 147,500 017 REMOVE CONCRETE CY 220.0000 10,340.00 47.000 10,340 (CURB, GUTTER, AND SIDEWALK) (CY) 018 ROADWAY EXCAVATION (TYPE Z-2) CY 250.0000 10,250.00 21.000 5,250.00 41.000 10,250 (AERIALLY DEPOSITED LEAD) 019 SHOULDER BACKING TON 150.0000 19,500.00 0.000 0 020 VEGETATION CONTROL (RUBBER MAT) SQYD 57.0000 29,640.00 0.000 0 021 CLASS 2 AGGREGATE BASE (CY) CY 750.0000 38,250.00 51.000 38,250 022 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 0.500 2,500 PROGRAM CAS145 PAGE 2 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7204 TIME 10:55 AM ESTIMATE NO. 002 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: IQBAL AULAKH 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 REPLACE ASPHALT CONCRETE SURFACING CY 500.0000 34,500.00 11.000 5,500.00 11.000 5,500 024 HOT MIX ASPHALT (TYPE A) TON 65.0000 1,287,000.00 18,839.150 1,224,544.75 18,839.150 1,224,544 025 DATA CORE LS 7,500.0000 7,500.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.5000 4,035.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.5000 70.50 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 7,425.00 0.000 0 029 TACK COAT TON 950.0000 51,300.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 270.00 0.000 0 (0.063"-UNFRAMED) 031 ROADSIDE SIGN - ONE POST EA 250.0000 1,500.00 0.000 0 032 INSTALL ROADSIDE SIGN PANEL ON EA 75.0000 1,425.00 0.000 0 EXISTING POST 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 1,890.00 0.000 0 (0.063"-UNFRAMED) FOR TYPE XI SHEETING 034 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,620.00 0.000 0 035 DRAINAGE INLET MARKER EA 45.0000 720.00 0.000 0 036 DETECTABLE WARNING SURFACE SQFT 20.0000 7,400.00 0.000 0 037 MINOR CONCRETE (CURB AND CURB RAMP) CY 1,000.0000 69,000.00 41.000 41,000 038 PRE/POST CONSTRUCTION SURVEYS EA 7,500.0000 7,500.00 0.000 0 039 MISCELLANEOUS IRON AND STEEL LB 2.0000 10,142.00 0.000 0 (F) 040 DELINEATOR (CLASS 1) EA 40.0000 840.00 0.000 0 041 GUARD RAILING DELINEATOR EA 30.0000 1,860.00 0.000 0 042 OBJECT MARKER (TYPE K) EA 40.0000 160.00 0.000 0 043 OBJECT MARKER (TYPE L) EA 45.0000 180.00 0.000 0 044 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 35.0000 35,000.00 0.000 0 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 710.0000 710.00 0.000 0 046 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 11,000.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 37,440.00 0.000 0 048 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 7,155.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 21,600.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7204 TIME 10:55 AM ESTIMATE NO. 002 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: IQBAL AULAKH 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 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 7,590.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,000.0000 7,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFY SIGNAL (LOCATION 1) LS 12,000.0000 12,000.00 1.000 12,000.00 1.000 12,000 053 MODIFY SIGNAL (LOCATION 2) LS 50,500.0000 50,500.00 0.400 20,200.00 0.400 20,200 054 MODIFY SIGNAL (LOCATION 3) LS 73,500.0000 73,500.00 0.630 46,305.00 0.630 46,305 055 MODIFY SIGNAL (LOCATION 4) LS 12,500.0000 12,500.00 1.000 12,500.00 1.000 12,500 056 MODIFY SIGNAL (LOCATION 5) LS 9,500.0000 9,500.00 1.000 9,500.00 1.000 9,500 057 MODIFY SIGNAL (LOCATION 6) LS 42,500.0000 42,500.00 0.670 28,475.00 0.670 28,475 058 MODIFY SIGNAL (LOCATION 7) LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 PROGRAM CAS145 PAGE 4 DATE 06/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0S7204 TIME 10:55 AM ESTIMATE NO. 002 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: IQBAL AULAKH 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 1,523,344.75 1,687,934.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,523,344.75 1,687,934.75 059 MOBILIZATION LS 253,000.0000 253,000.00 0.500 126,500.00 1.000 253,000 ORIGINAL CONTRACT AMOUNT 2,611,277.50 TOTAL WORK COMPLETED 1,649,844.75 1,940,934.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,649,844.75 1,940,934.75 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 09/23/15 50 05/03/16 00/00/00 07/31/16 31 0 0 0 73% 62% PROGRESS IS SATISFACTORY IQBAL AULAKH RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/16