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 06/18/15 EST. NO. 001 TIME 08:26 AM R.E. NAME: OSHITA, STAN 10-0W5604 --------------------------------------------------------------------------- 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 06/18/15 EST. NO. 001 TIME 08:26 AM R.E. NAME: OSHITA, STAN 10-0W5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE OPENING LANE -173,040.00 001 -173,040.00 -173,040.00 TOTAL DEDUCTIONS -173,040.00 -173,040.00 PROGRAM CAS145 PAGE 1 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W5604 TIME 08:26 AM ESTIMATE NO. 001 BID OPENING 03/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/18/15 LOCATION PROGRESS ESTIMATE 10-SJ-12-5.1/11.0 ----------------- GEORGE REED, INC. IN SAN JOAQUIN COUNTY ON STATE 140 EMPIRE AVE ROUTE 12 NEAR TERMINOUS FROM EAST MODESTO CA 95354 END OF LITTLE POTATO SLOUGH BRIDGE TO 0.2 MILE EAST OF FLAG CITY BOULEVARD FED. AID NO. NHP-P012(119)E DIGOUT AND REPAIR LOCALIZED AREAS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700.00 1.000 1,700 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.250 3,750.00 0.250 3,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 82,500.00 15.000 11,250.00 15.000 11,250 004 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.500 3,000.00 0.500 3,000 005 TRAFFIC CONTROL SYSTEM LS 211,000.0000 211,000.00 0.250 52,750.00 0.250 52,750 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5100 6,579.00 1,900.000 969.00 1,900.000 969 007 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 4,500.00 0.000 0 008 TEMPORARY PAVEMENT MARKER EA 5.0000 850.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 0.250 5,000 010 TEMPORARY RAILING (TYPE K) LF 21.0000 45,360.00 1,000.000 21,000.00 1,000.000 21,000 011 TEMPORARY CRASH CUSHION MODULE EA 110.0000 6,160.00 28.000 3,080.00 28.000 3,080 012 JOB SITE MANAGEMENT LS 6,500.0000 6,500.00 0.100 650.00 0.100 650 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 735.0000 735.00 0.750 551.25 0.750 551 014 STREET SWEEPING LS 100,000.0000 100,000.00 0.250 25,000.00 0.250 25,000 015 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.250 1,500.00 0.250 1,500 016 TEMPORARY FENCE (TYPE ESA) LF 2.5000 34,750.00 10,000.000 25,000.00 10,000.000 25,000 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.0700 3,906.00 0.000 0 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.0500 1,250.00 0.000 0 019 REMOVE GUARDRAIL LF 5.5000 8,580.00 0.000 0 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.0500 4,650.00 0.000 0 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 11,725.00 0.000 0 022 REMOVE PAVEMENT MARKER EA 0.2500 1,075.00 1,000.000 250.00 1,000.000 250 PROGRAM CAS145 PAGE 2 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W5604 TIME 08:26 AM ESTIMATE NO. 001 BID OPENING 03/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 11,100.00 1,000.000 500.00 1,000.000 500 024 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 325.0000 10,400.00 0.000 0 025 ADJUST MONUMENT TO GRADE EA 1,250.0000 5,000.00 0.000 0 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 91,900.00 50,000.000 50,000.00 50,000.000 50,000 027 DUST SUPPRESSANT LS 6,000.0000 6,000.00 0.000 0 028 ROADWAY EXCAVATION CY 39.0000 96,720.00 720.000 28,080.00 720.000 28,080 029 SHOULDER BACKING TON 50.0000 110,000.00 0.000 0 030 CLASS 2 AGGREGATE SUBBASE CY 64.0000 60,160.00 0.000 0 031 CRACK TREATMENT LNMI 2,300.0000 32,200.00 0.000 0 032 PREPAVING INERTIAL PROFILER LS 3,500.0000 3,500.00 0.000 0 033 PREPAVING GRINDING DAY EA 6,000.0000 30,000.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 49.0000 1,097,600.00 10,000.000 490,000.00 10,000.000 490,000 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 2,270,000.00 0.000 0 036 CENTERLINE RUMBLE STRIP STA 17.0000 4,250.00 0.000 0 (HMA, GROUND-IN INDENTATIONS) 037 SHOULDER RUMBLE STRIP STA 15.0000 9,300.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 038 DATA CORE LS 5,000.0000 5,000.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 31,350.00 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 2,010.00 0.000 0 041 PLACE HOT MIX ASPHALT SQYD 52.0000 11,960.00 0.000 0 (MISCELLANEOUS AREA) 042 TACK COAT TON 1,200.0000 132,000.00 20.000 24,000.00 20.000 24,000 043 JOINTED PLAIN CONCRETE PAVEMENT CY 525.0000 645,750.00 0.000 0 (RSC) 044 SHOULDER RUMBLE STRIP STA 183.0000 3,294.00 0.000 0 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 045 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 22.5000 35,100.00 0.000 0 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2800 42,840.00 0.000 0 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 6,466.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W5604 TIME 08:26 AM ESTIMATE NO. 001 BID OPENING 03/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 18,760.00 0.000 0 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 442.00 0.000 0 (BROKEN 36-12) 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 210.00 0.000 0 (BROKEN 17-7) 052 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,660.00 0.000 0 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2500 7,470.00 0.000 0 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 055 MODIFY VEHICLE CLASSIFICATION STATION LS 95,000.0000 95,000.00 0.000 0 056 MODIFY SIGNAL LS 90,000.0000 90,000.00 0.000 0 057 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 058 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,400.0000 72,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W5604 TIME 08:26 AM ESTIMATE NO. 001 BID OPENING 03/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 748,030.25 748,030.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 748,030.25 748,030.25 059 MOBILIZATION LS 520,000.0000 520,000.00 0.750 390,000.00 0.750 390,000 ORIGINAL CONTRACT AMOUNT 6,140,762.00 TOTAL WORK COMPLETED 1,138,030.25 1,138,030.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -173,040.00 -173,040.00 TOTAL 964,990.25 964,990.25 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 05/08/15 110 00/00/00 00/00/00 12/31/15 12 0 0 0 18% 11% PROGRESS IS SATISFACTORY OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/15