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 07/21/15 EST. NO. 001 TIME 08:56 AM R.E. NAME: OSHITA, STAN 10-0W6104 --------------------------------------------------------------------------- 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 07/21/15 EST. NO. 001 TIME 08:56 AM R.E. NAME: OSHITA, STAN 10-0W6104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 08:56 AM ESTIMATE NO. 001 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 07/21/15 LOCATION PROGRESS ESTIMATE 10-ALP-88-0.0/7.5 ----------------- GEORGE REED INC IN ALPINE COUNTY NEAR KIRKWOOD FROM 140 EMPIRE AVE ALPINE COUNTY LINE TO 0.5 MILE EAST MODESTO CA 95354 OF RED LAKE ROAD FED. AID NO. ACNH-P088(64)E PAVEMENT REPAIR ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 2,600.0000 2,600.00 0.500 1,300.00 0.500 1,300 003 TRAFFIC CONTROL SYSTEM LS 405,000.0000 405,000.00 0.300 121,500.00 0.300 121,500 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 630.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.300 4,800.00 0.300 4,800 006 TEMPORARY RAILING (TYPE K) LF 30.0000 22,800.00 0.000 0 007 TEMPORARY CRASH CUSHION MODULE EA 202.0000 11,312.00 0.000 0 008 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.300 3,300.00 0.300 3,300 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 010 TEMPORARY CHECK DAM LF 22.0000 880.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 1,250.00 10.000 1,250.00 10.000 1,250 012 TEMPORARY FIBER ROLL LF 2.0000 1,480.00 80.000 160.00 80.000 160 013 TEMPORARY GRAVEL BAG BERM LF 13.0000 25,870.00 233.000 3,029.00 233.000 3,029 014 TREATED WOOD WASTE LB 0.2000 20,600.00 0.000 0 015 REMOVE GUARDRAIL LF 4.0000 31,920.00 0.000 0 016 REMOVE ROADSIDE SIGN EA 100.0000 1,200.00 0.000 0 017 REMOVE ROADSIDE SIGN PANEL EA 50.0000 1,000.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 1.1500 7,107.00 3,227.000 3,711.05 3,227.000 3,711 019 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 188.0000 3,008.00 0.000 0 020 SALVAGE SNOW POLE EA 20.0000 11,000.00 0.000 0 021 RESET ROADSIDE SIGN EA 200.0000 1,600.00 0.000 0 022 ADJUST INLET EA 3,550.0000 3,550.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 08:56 AM ESTIMATE NO. 001 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.5000 572,500.00 87,468.000 218,670.00 87,468.000 218,670 024 ROADWAY EXCAVATION CY 62.0000 10,540.00 0.000 0 025 SHOULDER BACKING TON 70.0000 63,700.00 0.000 0 026 ASPHALT-RUBBER BINDER TON 656.0000 288,640.00 356.500 233,864.00 356.500 233,864 027 PRECOATED SCREENINGS TON 71.0000 227,200.00 2,308.000 163,868.00 2,308.000 163,868 028 PREPAVING INERTIAL PROFILER LS 3,000.0000 3,000.00 0.000 0 029 INTELLIGENT COMPACTION LS 65,000.0000 65,000.00 0.000 0 030 HOT MIX ASPHALT (TYPE A) TON 95.0000 3,173,000.00 12,033.000 1,143,135.00 12,033.000 1,143,135 031 ASPHALTIC EMULSION MEMBRANE TON 815.0000 114,100.00 0.000 0 (BONDED WEARING COURSE) 032 DATA CORE LS 5,500.0000 5,500.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 6,227.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3000 3,302.00 0.000 0 035 PLACE HOT MIX ASPHALT SQYD 75.0000 9,750.00 0.000 0 (MISCELLANEOUS AREA) 036 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 135.0000 1,471,500.00 0.000 0 (BONDED WEARING COURSE) 037 TACK COAT TON 650.0000 20,150.00 0.000 0 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,860.00 0.000 0 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 112.00 0.000 0 (0.080"-UNFRAMED) 040 ROADSIDE SIGN - ONE POST EA 300.0000 4,800.00 0.000 0 041 ROADSIDE SIGN - TWO POST EA 350.0000 1,400.00 0.000 0 042 INSTALL ROADSIDE SIGN PANEL ON EA 110.0000 2,200.00 0.000 0 EXISTING POST 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 27.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 460.00 0.000 0 (0.80"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 045 FURNUISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 561.00 0.000 0 (0.063"FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 882.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 047 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 7.0000 910.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 08:56 AM ESTIMATE NO. 001 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 STAIN GALVANIZED SURFACES LS 58,000.0000 58,000.00 0.000 0 049 MISCELLANEOUS IRON AND STEEL LB 1.0000 187.00 0.000 0 (F) 050 MILEPOST MARKER EA 44.0000 704.00 0.000 0 051 SNOW POLE MARKER EA 80.0000 50,400.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.0000 157,520.00 0.000 0 053 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 16,400.00 0.000 0 054 CONCRETE BARRIER (TRANSITION) LF 1,100.0000 15,400.00 0.000 0 055 END ANCHOR ASSEMBLY (TYPE SFT) EA 660.0000 5,280.00 0.000 0 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 30,000.00 0.000 0 057 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 20,000.00 0.000 0 058 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1900 26,220.00 0.000 0 059 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.7000 3,618.00 0.000 0 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 061 MODIFY TRAFFIC MONITORING STATION LS 6,100.0000 6,100.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 08:56 AM ESTIMATE NO. 001 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 07/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,901,837.05 1,901,837.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,901,837.05 1,901,837.05 062 MOBILIZATION LS 201,000.0000 201,000.00 0.950 190,950.00 0.950 190,950 ORIGINAL CONTRACT AMOUNT 7,224,957.00 TOTAL WORK COMPLETED 2,092,787.05 2,092,787.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,092,787.05 2,092,787.05 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 70 00/00/00 00/00/00 12/31/15 20 0 0 0 29% 29% PROGRESS IS SATISFACTORY OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/15