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 06/17/15 EST. NO. 002 TIME 09:39 AM R.E. NAME: CHRIS HANSON 10-0W4304 --------------------------------------------------------------------------- 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 06/17/15 EST. NO. 002 TIME 09:39 AM R.E. NAME: CHRIS HANSON 10-0W4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING WPCP DOC. -33,928.81 002 -33,928.81 -33,928.81 TOTAL DEDUCTIONS -33,928.81 -33,928.81 PROGRAM CAS145 PAGE 1 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W4304 TIME 09:39 AM ESTIMATE NO. 002 BID OPENING 12/10/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 06/17/15 LOCATION PROGRESS ESTIMATE 10-SJ-99-4.5/23.0 ----------------- BAY CITIES PAVING & GRADING, IN SAN JOAQUIN COUNTY IN AND NEAR INC MANTECA AND STOCKTON AT VARIOUS 1450 CIVIC CT BLDG B #400 LOCATIONS FROM 0.2 MILE SOUTH OF CONCORD CA 94520 AUSTIN ROAD TO 0.1 MILE NORTH OF HAMMER LANE OVERCROSSING FED. AID NO. NHP-P099(580)E INSTALL RAMP METERING SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,887.5000 2,887.50 1.000 2,887 002 CONSTRUCTION AREA SIGNS LS 6,195.0000 6,195.00 0.030 185.85 0.510 3,159 003 TRAFFIC CONTROL SYSTEM LS 107,576.7500 107,576.75 0.150 16,136.51 0.240 25,818 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,893.0000 5,893.00 0.150 883.95 0.900 5,303 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 525.0000 525.00 0.750 393 006 TEMPORARY DRAINAGE INLET PROTECTION EA 315.0000 630.00 0.000 0 007 TEMPORARY FIBER ROLL LF 2.7300 14,851.20 150.000 409 008 STREET SWEEPING LS 5,460.0000 5,460.00 0.150 819.00 0.900 4,914 009 TEMPORARY CONCRETE WASHOUT LS 1,050.0000 1,050.00 0.000 0 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.7300 3,794.70 0.000 0 STRIPE (HAZARDOUS WASTE) 011 TREATED WOOD WASTE LB 0.1900 1,784.10 1,517.000 288 012 REMOVE CHAIN LINK FENCE LF 2.3700 1,990.80 0.000 0 013 REMOVE GUARDRAIL LF 7.8800 6,698.00 112.500 886 014 REMOVE IRRIGATION FACILITY LS 725.0000 725.00 1.000 725 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6800 1,478.40 0.000 0 016 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 017 REMOVE PAVEMENT MARKER EA 1.0500 67.20 0.000 0 018 REMOVE ROADSIDE SIGN EA 105.0000 105.00 0.000 0 019 REMOVE ASPHALT CONCRETE DIKE LF 0.3000 222.00 642.000 192 020 REMOVE CULVERT (LF) LF 32.5000 3,900.00 0.000 0 021 REMOVE INLET EA 1,027.5000 2,055.00 0.000 0 022 RELOCATE ROADSIDE SIGN EA 210.0000 210.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W4304 TIME 09:39 AM ESTIMATE NO. 002 BID OPENING 12/10/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.2900 24,275.70 0.000 0 024 CLEARING AND GRUBBING (LS) LS 23,935.8000 23,935.80 0.150 3,590.37 0.900 21,542 025 ROADWAY EXCAVATION CY 25.8900 88,284.90 773.400 20,023.33 1,463.400 37,887 026 WOOD MULCH CY 115.5000 2,656.50 0.000 0 027 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 525.0000 3,150.00 0.000 0 028 HYDROMULCH SQFT 0.0500 2,260.00 0.000 0 029 HYDROSEED SQFT 0.0600 2,712.00 0.000 0 030 CLASS 2 AGGREGATE BASE (CY) CY 54.3400 110,853.60 1,123.000 61,023.82 1,123.000 61,023 031 HOT MIX ASPHALT (TYPE A) TON 92.2800 201,170.40 0.000 0 032 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.6500 2,371.50 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.6700 3,642.60 0.000 0 035 PLACE HOT MIX ASPHALT SQYD 167.0000 718.10 0.000 0 (MISCELLANEOUS AREA) 036 TACK COAT TON 1,925.0000 4,427.50 0.000 0 037 MINOR CONCRETE (MINOR STRUCTURE) CY 2,016.6105 3,831.56 0.000 0 (F) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.6500 3,003.00 0.000 0 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7000 294.00 0.000 0 (0.080"-UNFRAMED) 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 041 ROADSIDE SIGN - ONE POST EA 210.0000 420.00 0.000 0 042 18" REINFORCED CONCRETE PIPE LF 155.6000 7,780.00 0.000 0 (CLASS III, RUBBER GASKET JOINT) 043 24" REINFORCED CONCRETE PIPE LF 110.9100 8,761.89 0.000 0 (CLASS III, RUBBER GASKET JOINT) 044 24" ALTERNATIVE FLARED END SECTION EA 1,329.6500 2,659.30 0.000 0 045 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 386.6700 3,480.03 0.000 0 (F) (CY) 046 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.3000 227.70 0.000 0 047 MINOR CONCRETE (TEXTURED PAVING) CY 792.7500 73,725.75 0.000 0 048 MISCELLANEOUS IRON AND STEEL LB 2.8400 678.76 0.000 0 (F) 049 FENCE (TYPE WM, WOOD POST) LF 18.1500 4,900.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W4304 TIME 09:39 AM ESTIMATE NO. 002 BID OPENING 12/10/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CHAIN LINK FENCE (TYPE CL-6) LF 13.7100 7,814.70 0.000 0 051 DELINEATOR (CLASS 1) EA 36.7500 1,212.75 0.000 0 052 GUARD RAILING DELINEATOR EA 31.5000 157.50 0.000 0 053 OBJECT MARKER (TYPE L) EA 42.0000 126.00 0.000 0 054 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 18.9000 30,051.00 0.000 0 055 END ANCHOR ASSEMBLY (TYPE SFT) EA 630.0000 2,520.00 0.000 0 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,887.5000 2,887.50 0.000 0 057 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,073.7500 6,221.25 0.000 0 058 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.3100 6,484.50 0.000 0 059 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 1,995.00 0.000 0 060 THERMOPLASTIC PAVEMENT MARKING SQFT 10.5000 651.00 0.000 0 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.3100 419.20 0.000 0 (BROKEN 17-7) 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2500 735.00 0.000 0 064 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,515.0000 4,515.00 0.090 406 SYSTEM ELEMENTS DURING CONSTRUCTION 065 TRAFFIC MONITORING STATION (LOCATION 1) LS 44,625.0000 44,625.00 0.000 0 066 TRAFFIC MONITORING STATION (LOCATION 2) LS 29,925.0000 29,925.00 0.000 0 067 RAMP METERING SYSTEM (LOCATION 1) LS 75,285.0000 75,285.00 0.000 0 068 RAMP METERING SYSTEM (LOCATION 2) LS 88,200.0000 88,200.00 0.000 0 069 RAMP METERING SYSTEM (LOCATION 3) LS 64,050.0000 64,050.00 0.000 0 070 RAMP METERING SYSTEM (LOCATION 4) LS 54,600.0000 54,600.00 0.000 0 071 RAMP METERING SYSTEM (LOCATION 5) LS 54,600.0000 54,600.00 0.000 0 072 RAMP METERING SYSTEM (LOCATION 6) LS 56,700.0000 56,700.00 0.000 0 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 RETROREFLECTIVE SHEETING SQFT 22.0500 5,292.00 0.000 0 075 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.6800 220.80 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W4304 TIME 09:39 AM ESTIMATE NO. 002 BID OPENING 12/10/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 102,662.83 165,838.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 102,662.83 165,838.47 076 MOBILIZATION LS 132,209.6800 132,209.68 0.250 33,052.42 0.750 99,157 ORIGINAL CONTRACT AMOUNT 1,419,817.62 TOTAL WORK COMPLETED 135,715.25 264,995.73 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -33,928.81 -33,928.81 TOTAL 101,786.44 231,066.92 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 01/15/15 120 05/04/15 05/04/15 10/28/15 29 68 0 0 18% 24% PROGRESS IS SATISFACTORY CHRIS HANSON RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/15