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 10/22/15 EST. NO. 004 TIME 09:27 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 10/22/15 EST. NO. 004 TIME 09:27 AM R.E. NAME: OSHITA, STAN 10-0W6104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 004 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 09:27 AM ESTIMATE NO. 004 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 10/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 10/22/15 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 2,500 002 CONSTRUCTION AREA SIGNS LS 2,600.0000 2,600.00 0.750 1,950 003 TRAFFIC CONTROL SYSTEM LS 405,000.0000 405,000.00 0.200 81,000.00 0.950 384,750 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 630.00 18.000 630 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.200 3,200.00 0.950 15,200 006 TEMPORARY RAILING (TYPE K) LF 30.0000 22,800.00 380.000 11,400.00 760.000 22,800 007 TEMPORARY CRASH CUSHION MODULE EA 202.0000 11,312.00 28.000 5,656.00 56.000 11,312 008 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.200 2,200.00 0.950 10,450 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 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 1,250 012 TEMPORARY FIBER ROLL LF 2.0000 1,480.00 80.000 160 013 TEMPORARY GRAVEL BAG BERM LF 13.0000 25,870.00 233.000 3,029 014 TREATED WOOD WASTE LB 0.2000 20,600.00 92,400.000 18,480.00 112,400.000 22,480 015 REMOVE GUARDRAIL LF 4.0000 31,920.00 3,659.000 14,636.00 7,159.000 28,636 016 REMOVE ROADSIDE SIGN EA 100.0000 1,200.00 10.000 1,000.00 10.000 1,000 017 REMOVE ROADSIDE SIGN PANEL EA 50.0000 1,000.00 14.000 700.00 14.000 700 018 REMOVE ASPHALT CONCRETE DIKE LF 1.1500 7,107.00 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 11,000.00 183.000 3,660.00 458.000 9,160 021 RESET ROADSIDE SIGN EA 200.0000 1,600.00 7.000 1,400.00 7.000 1,400 022 ADJUST INLET EA 3,550.0000 3,550.00 1.000 3,550 PROGRAM CAS145 PAGE 2 DATE 10/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 09:27 AM ESTIMATE NO. 004 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 10/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 10/22/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 69,711.000 174,277.50 157,179.000 392,947 024 ROADWAY EXCAVATION CY 62.0000 10,540.00 0.000 0 025 SHOULDER BACKING TON 70.0000 63,700.00 708.000 49,560.00 1,995.000 139,650 026 ASPHALT-RUBBER BINDER TON 656.0000 288,640.00 356.500 233,864 027 PRECOATED SCREENINGS TON 71.0000 227,200.00 2,308.000 163,868 028 PREPAVING INERTIAL PROFILER LS 3,000.0000 3,000.00 1.000 3,000 029 INTELLIGENT COMPACTION LS 65,000.0000 65,000.00 0.250 16,250.00 0.750 48,750 030 HOT MIX ASPHALT (TYPE A) TON 95.0000 3,173,000.00 13,300.000 1,263,500.00 41,833.000 3,974,135 031 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 1.000 5,500 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 6,227.00 5,963.000 7,751.90 5,963.000 7,751 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3000 3,302.00 2,786.000 3,621.80 2,786.000 3,621 035 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 31.000 20,150 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,860.00 220.000 2,860.00 220.000 2,860 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 112.00 8.000 112.00 8.000 112 (0.080"-UNFRAMED) 040 ROADSIDE SIGN - ONE POST EA 300.0000 4,800.00 14.000 4,200.00 14.000 4,200 041 ROADSIDE SIGN - TWO POST EA 350.0000 1,400.00 4.000 1,400.00 4.000 1,400 042 INSTALL ROADSIDE SIGN PANEL ON EA 110.0000 2,200.00 13.000 1,430.00 13.000 1,430 EXISTING POST 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 27.00 2.700 27.00 2.700 27 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 460.00 46.000 460.00 46.000 460 (0.80"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 045 FURNUISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 561.00 33.000 561.00 33.000 561 (0.063"FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 882.00 49.000 882.00 49.000 882 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 047 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 7.0000 910.00 130.000 910.00 130.000 910 PROGRAM CAS145 PAGE 3 DATE 10/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 09:27 AM ESTIMATE NO. 004 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 10/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 10/22/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 58,000.00 1.000 58,000 049 MISCELLANEOUS IRON AND STEEL LB 1.0000 187.00 187.000 187.00 187.000 187 (F) 050 MILEPOST MARKER EA 44.0000 704.00 16.000 704.00 16.000 704 051 SNOW POLE MARKER EA 80.0000 50,400.00 498.000 39,840.00 498.000 39,840 052 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.0000 157,520.00 1,770.000 38,940.00 6,770.000 148,940 053 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 16,400.00 4.000 16,400.00 4.000 16,400 054 CONCRETE BARRIER (TRANSITION) LF 1,100.0000 15,400.00 14.000 15,400.00 14.000 15,400 055 END ANCHOR ASSEMBLY (TYPE SFT) EA 660.0000 5,280.00 4.000 2,640.00 8.000 5,280 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 30,000.00 9.000 27,000.00 10.000 30,000 057 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 20,000.00 6.000 15,000.00 8.000 20,000 058 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1900 26,220.00 128,262.000 24,369.78 128,262.000 24,369 059 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.7000 3,618.00 1,155.000 3,118.50 1,155.000 3,118 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 061 MODIFY TRAFFIC MONITORING STATION LS 6,100.0000 6,100.00 1.000 6,100 PROGRAM CAS145 PAGE 4 DATE 10/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W6104 TIME 09:27 AM ESTIMATE NO. 004 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 10/20/15 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 10/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,912,734.48 5,902,337.53 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,912,734.48 5,902,337.53 062 MOBILIZATION LS 201,000.0000 201,000.00 1.000 201,000 ORIGINAL CONTRACT AMOUNT 7,224,957.00 TOTAL WORK COMPLETED 1,912,734.48 6,103,337.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 1,907,734.48 6,098,337.53 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 65 17 0 0 93% 93% PROGRESS IS SATISFACTORY OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/15