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 06/21/21 EST. NO. 001 TIME 08:58 AM R.E. NAME: OSHITA, STAN 10-1C5004 --------------------------------------------------------------------------- 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 06/21/21 EST. NO. 001 TIME 08:58 AM R.E. NAME: OSHITA, STAN 10-1C5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 LOCATION PROGRESS ESTIMATE 10-SJ-4-R15.5/R16.7 ----------------- SECURITY PAVING COMPANY INC IN THE CITY OF STOCKTON AT 3075 TOWNSGATE ROAD, SUITE 20 ROUTE4/I-5 INTERCHANGES FROM 0.1 WESTLAKE VILLAGE CA 91361 MILE EAST OF FRESNO AVE. TO CENTRAL VIADUCT INCLUDING CONNECTORS. FED. AID NO. ACNH-X077(28)E PAVEMENT RESURFACING AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 5,000.0000 1,425,000.00 0.000 0 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 36,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 200,000.0000 200,000.00 0.250 50,000.00 0.250 50,000 007 TRAFFIC CONTROL SYSTEM LS 1,400,000.0000 1,400,000.00 0.000 0 008 TYPE III BARRICADE EA 100.0000 11,000.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.7000 110,670.00 0.000 0 010 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 8.0000 1,040.00 0.000 0 011 CHANNELIZER (SURFACE MOUNTED) EA 34.0000 15,300.00 0.000 0 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 114.0000 32,490.00 0.000 0 SYSTEM DAY 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 108,000.0000 108,000.00 0.000 0 014 TEMPORARY AUTOMATED END OF QUEUE EA 1,250.0000 356,250.00 0.000 0 WARNING SYSTEM (TYPE 1) DAY 015 END OF QUEUE MONITORING AND EA 1,030.0000 160,680.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 016 TEMPORARY RAILING (TYPE K) LF 11.0000 213,400.00 0.000 0 017 TEMPORARY CRASH CUSHION MODULE EA 194.0000 48,500.00 0.000 0 018 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,800.0000 36,400.00 0.000 0 SYSTEM 019 TEMPORARY RADAR SPEED FEEDBACK EA 6,300.0000 56,700.00 0.000 0 SIGN SYSTEM 020 JOB SITE MANAGEMENT LS 160,000.0000 160,000.00 0.000 0 021 PREPARE STORM WATER POLLUTION PREVENTION LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000 PLAN PROGRAM CAS145 PAGE 2 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 RAIN EVENT ACTION PLAN EA 500.0000 34,000.00 0.000 0 023 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 8,400.00 0.000 0 024 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 025 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 026 TEMPORARY MULCH SQYD 5.0000 6,050.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 16,450.00 0.000 0 028 TEMPORARY FIBER ROLL LF 3.5000 4,200.00 0.000 0 029 TEMPORARY CONSTRUCTION ENTRANCE EA 4,100.0000 8,200.00 0.000 0 030 STREET SWEEPING LS 295,000.0000 295,000.00 0.000 0 031 TEMPORARY CONCRETE WASHOUT LS 43,000.0000 43,000.00 0.000 0 032 ASBESTOS COMPLIANCE PLAN LS 11,000.0000 11,000.00 0.500 5,500.00 0.500 5,500 033 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6500 5,954.00 0.000 0 STRIPE (HAZARDOUS WASTE) 034 TREATED WOOD WASTE LB 0.3000 34,800.00 0.000 0 035 CLEARING AND GRUBBING (LS) LS 158,000.0000 158,000.00 0.000 0 036 ROADWAY EXCAVATION CY 24.0000 1,308,000.00 0.000 0 037 STRUCTURE EXCAVATION (BRIDGE) CY 100.0000 1,000.00 0.000 0 (F) 038 STRUCTURE BACKFILL (BRIDGE) CY 275.0000 2,475.00 0.000 0 (F) 039 WOOD MULCH CY 40.0000 216,000.00 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 54.0000 707,400.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 91.0000 1,647,100.00 0.000 0 042 PLACE HOT MIX ASPHALT SQYD 390.0000 7,410.00 0.000 0 (MISCELLANEOUS AREA) 043 CONTINUOUSLY REINFORCED CONCRETE CY 322.0000 5,506,200.00 0.000 0 PAVEMENT 044 CONTINUOUSLY REINFORCED CONCRETE CY 520.0000 4,633,200.00 0.000 0 PAVEMENT (RSC) 045 JOINTED PLAIN CONCRETE PAVEMENT CY 320.0000 684,800.00 0.000 0 046 JOINTED PLAIN CONCRETE PAVEMENT CY 505.0000 1,984,650.00 0.000 0 (RSC) 047 ISOLATION JOINT SEAL (PREFORMED LF 15.0000 315,000.00 0.000 0 COMPRESSION) 048 GRIND EXISTING CONCRETE SQYD 10.0000 24,200.00 0.000 0 PAVEMENT PROGRAM CAS145 PAGE 3 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 4,200.00 0.000 0 (F) 050 STRUCTURAL CONCRETE, APPROACH CY 880.0000 980,320.00 0.000 0 SLAB (TYPE R)(RSC) 051 AGGREGATE BASE (APPROACH SLAB) CY 77.0000 19,943.00 0.000 0 052 STRUCTURAL CONCRETE, APPROACH SLAB CY 666.0000 959,706.00 0.000 0 (TYPE R) 053 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,000.0000 3,400.00 0.000 0 (F) 054 PAVING NOTCH EXTENSION CF 116.0000 177,944.00 0.000 0 055 CLEAN EXPANSION JOINT LF 42.0000 9,240.00 0.000 0 056 JOINT SEAL (MR 1/2") LF 88.0000 93,456.00 0.000 0 057 JOINT SEAL (MR 1") LF 115.0000 113,045.00 0.000 0 058 JOINT SEAL (MR 2") LF 200.0000 44,000.00 0.000 0 059 JOINT SEAL (TYPE AL) LF 44.0000 34,144.00 0.000 0 060 REMOVE CONCRETE DECK SURFACE SQFT 18.0000 2,898.00 0.000 0 061 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 18.0000 2,898.00 0.000 0 062 FURNISH POLYESTER CONCRETE OVERLAY CF 93.0000 1,302.00 0.000 0 063 PLACE POLYESTER CONCRETE OVERLAY SQFT 84.0000 13,524.00 0.000 0 (F) 064 CORE CONCRETE (6 1/2") LF 740.0000 3,700.00 0.000 0 065 PAINT BRIDGE IDENTIFICATION EA 150.0000 3,000.00 0.000 0 066 BRIDGE REMOVAL (PORTION), LOCATION A LS 32,000.0000 32,000.00 0.000 0 067 BRIDGE REMOVAL (PORTION), LOCATION B LS 8,300.0000 8,300.00 0.000 0 068 18" CORRUGATED STEEL PIPE (.064" THICK) LF 135.0000 14,850.00 0.000 0 069 6" WELDED STEEL PIPE CASING (BRIDGE) LF 135.0000 1,215.00 0.000 0 070 18" STEEL FLARED END SECTION EA 900.0000 900.00 0.000 0 071 ROCK SLOPE PROTECTION CY 265.0000 14,575.00 0.000 0 (FACING, METHOD B) (CY) 072 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 880.00 0.000 0 073 MINOR CONCRETE (CURB) (LF) LF 42.0000 7,350.00 0.000 0 074 MINOR CONCRETE (MISCELLANEOUS CY 600.0000 672,000.00 0.000 0 CONSTRUCTION) 075 MINOR CONCRETE (ISLAND PAVING) CY 1,854.0000 12,978.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 149.0000 1,788.00 0.000 0 077 REMOVE CONCRETE (CURB AND GUTTER) LF 8.0000 40,800.00 0.000 0 078 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,315.00 0.000 0 (F) 079 4' CHAIN LINK GATE (TYPE CL-6) EA 900.0000 1,800.00 0.000 0 080 REMOVE PAVEMENT MARKER EA 1.0000 740.00 0.000 0 081 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 14,310.00 0.000 0 082 REMOVE METAL POST EA 155.0000 12,710.00 0.000 0 083 INSTALL TEMPORARY SIGN OVERLAY SQFT 11.0000 814.00 0.000 0 084 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 178,640.00 0.000 0 085 RUBBER VEGETATION CONTROL MAT SQYD 63.0000 218,610.00 0.000 0 086 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 32.0000 22,080.00 0.000 0 (STEEL POST) 087 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 31.0000 13,950.00 0.000 0 088 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 44.0000 31,680.00 0.000 0 089 TRANSITION RAILING (TYPE DTB) EA 4,430.0000 8,860.00 0.000 0 090 TRANSITION RAILING (TYPE WB-31) EA 4,380.0000 162,060.00 0.000 0 091 END ANCHOR ASSEMBLY (TYPE SFT) EA 875.0000 5,250.00 0.000 0 092 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 86,400.00 0.000 0 093 SEVERE DUTY CRASH CUSHION (TYPE EA 49,000.0000 343,000.00 0.000 0 SCI-100GM) 094 CONCRETE BARRIER TRANSITION LF 567.0000 52,164.00 0.000 0 (F) 095 REMOVE GUARDRAIL LF 7.0000 49,420.00 0.000 0 096 REMOVE METAL RAILING LF 20.0000 12,800.00 0.000 0 097 REMOVE CRASH CUSHION (SAND FILLED) EA 212.0000 1,272.00 0.000 0 098 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 9,225.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 2,160.00 0.000 0 100 PAINT PAVEMENT MARKING (1-COAT) SQFT 1.2000 1,932.00 0.000 0 101 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 5,688.00 0.000 0 102 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6000 208.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.0000 149,200.00 0.000 0 104 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.6000 117,000.00 0.000 0 (BROKEN 36-12) 105 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.5000 98,150.00 0.000 0 106 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 5.2000 14,508.00 0.000 0 (BROKEN 36-12) 107 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.5000 240,500.00 0.000 0 (WARRANTY) 108 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,000.0000 7,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 109 MODIFYING LIGHTING SYSTEMS LS 175,000.0000 175,000.00 0.000 0 110 MODIFYING TRAFFIC MONITORING STATIONS LS 231,000.0000 231,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5004 TIME 08:58 AM ESTIMATE NO. 001 BID OPENING 11/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 71,500.00 71,500.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 71,500.00 71,500.00 111 MOBILIZATION LS 1,019,279.0000 1,019,279.00 0.000 0 ORIGINAL CONTRACT AMOUNT 28,650,000.00 TOTAL WORK COMPLETED 71,500.00 71,500.00 MATERIALS ON HAND ON SITE 211,892.47 211,892.47 DEDUCTIONS 0.00 0.00 TOTAL 283,392.47 283,392.47 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 12/29/20 285 00/00/00 07/01/21 12/31/22 0 0 0 0 0% 0% PROGRESS IS SATISFACTORY OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/21