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 09/22/15 EST. NO. 002 TIME 08:37 AM R.E. NAME: PAWAN K GARG 10-1C9304 --------------------------------------------------------------------------- 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 09/22/15 EST. NO. 002 TIME 08:37 AM R.E. NAME: PAWAN K GARG 10-1C9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9304 TIME 08:37 AM ESTIMATE NO. 002 BID OPENING 03/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 09/22/15 LOCATION PROGRESS ESTIMATE 10-AMA-124-R2.5/R10.3 ----------------- GEORGE REED, INC. IN AMADOR COUNTY AT AND NEAR IONE 140 EMPIRE AVE FROM 0.1 MILE EAST OF RAYMOND MODESTO CA 95354 DRIVE TO ROUTE 16 FED. AID NO. N O N E COLD-IN-PLACE RECYCLING/HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,750.0000 1,750.00 1.000 1,750 002 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.750 1,875 003 TRAFFIC CONTROL SYSTEM LS 640,000.0000 640,000.00 0.500 320,000.00 0.750 480,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 0.500 3,750.00 0.750 5,625 005 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.500 1,500.00 0.750 2,250 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.250 312.50 0.750 937 007 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 008 DUST CONTROL PLAN LS 1,250.0000 1,250.00 1.000 1,250 (NATURALLY OCCURRING ASBESTOS) 009 SAMPLING AND ANALYSIS PLAN LS 4,000.0000 4,000.00 1.000 4,000 (NATURALLY OCCURRING ASBESTOS) 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 147.00 59.000 177 011 REMOVE ASPHALT CONCRETE DIKE LF 0.2500 197.50 316.000 79.00 316.000 79 012 ADJUST FRAME AND COVER TO GRADE EA 700.0000 12,600.00 0.000 0 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.2500 40,417.50 9,750.000 41,437.50 9,750.000 41,437 014 SHOULDER BACKING TON 12.0000 21,120.00 0.000 0 015 COLD IN-PLACE RECYCLING SQYD 6.2500 818,750.00 8,225.500 51,409.38 124,138.200 775,863 016 CEMENT (COLD IN-PLACE RECYCLING) TON 120.0000 20,400.00 4.710 565.20 58.910 7,069 017 EMULSIFIED RECYCLING AGENT TON 595.0000 416,500.00 47.040 27,988.80 592.840 352,739 (COLD IN-PLACE RECYCLING) 018 ASPHALTIC EMULSION TON 595.0000 24,990.00 4.250 2,528.75 55.070 32,766 (COLD IN-PLACE RECYCLING) 019 SAND COVER (COLD IN-PLACE RECYCLING) TON 17.5000 4,725.00 141.700 2,479 020 INTELLIGENT COMPACTION LS 160,000.0000 160,000.00 0.200 32,000.00 1.000 160,000 (COLD IN-PLACE RECYCLING) 021 INTELLIGENT COMPACTION LS 52,000.0000 52,000.00 0.750 39,000.00 0.750 39,000 022 HOT MIX ASPHALT (TYPE A) TON 51.5000 1,081,500.00 15,819.800 814,719.70 15,819.800 814,719 PROGRAM CAS145 PAGE 2 DATE 09/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9304 TIME 08:37 AM ESTIMATE NO. 002 BID OPENING 03/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 09/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 1,000.0000 1,000.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 4.5000 3,555.00 0.000 0 025 TACK COAT TON 425.0000 39,950.00 30.000 12,750.00 30.000 12,750 026 THERMOPLASTIC PAVEMENT MARKING SQFT 2.3000 1,541.00 0.000 0 027 THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 32,340.00 0.000 0 (SPRAYABLE) 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 9,840.00 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFY TRAFFIC MONITORING STATION LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 PROGRAM CAS145 PAGE 3 DATE 09/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C9304 TIME 08:37 AM ESTIMATE NO. 002 BID OPENING 03/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: PAWAN K GARG DATE OF THIS ESTIMATE 09/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,359,540.83 2,749,769.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,359,540.83 2,749,769.85 ORIGINAL CONTRACT AMOUNT 3,415,823.00 TOTAL WORK COMPLETED 1,359,540.83 2,749,769.85 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,359,540.83 2,749,769.85 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 05/19/15 45 08/03/15 08/03/15 10/15/15 32 0 0 0 80% 71% PROGRESS IS SATISFACTORY PAWAN K GARG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/15