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 09/19/14 EST. NO.12 TIME 01:02 PM R.E. NAME: OSIER, JIM 01-0A4504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0013 22,437.91 E.W. @ F.A.(+) 072514 N 0013 0 0014 14,740.13 082214 N 0014 0 0015 6,414.13 082814 N 0015 0 0016 5,681.00 090514 N 0016 0 004 0001 62,600.00 A.C. @ L.S.(+) 091214 N 4.1 0 005 0001 22,786.14 A.C. @ U.P.(+) 072514 N 001 0 0002 8,763.90 082214 N 002 0 0004 3,505.56 090514 N 0004 0 146,928.77 TOTAL THIS ESTIMATE 38,057.22 TOTAL PREVIOUS ESTIMATE 184,985.99 TOTAL TO DATE 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 09/19/14 EST. NO.12 TIME 01:02 PM R.E. NAME: OSIER, JIM 01-0A4504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2013 CEM4401 -10,000.00 05 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/13 -4,000.00 02 PER LTR DATED 12/13 -3,000.00 03 PER LTR DATED 2/14 -5,000.00 05 PER LTR DATED 3/14 -2,000.00 06 RETURN DEDUCT 11/13 4,000.00 06 RETURN DEDUCT 12/13 3,000.00 06 RETURN DEDUCT 2/14 5,000.00 06 RETURN DEDUCT 3/14 2,000.00 07 PER LTR DATED 6/14 -1,000.00 09 PER LTR DATED 7/14 -1,000.00 10 RETURN DEDUCT 6/14 1,000.00 10 PER LTR DATED 8/14 -3,000.00 11 PER LTR DATED 9/14 -1,000.00 12 RETURN DEDUCT 7/14 1,000.00 12 0.00 -4,000.00 TOTAL DEDUCTIONS 0.00 -14,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4504 TIME 01:02 PM ESTIMATE NO. 12 BID OPENING 05/01/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/19/14 LOCATION PROGRESS ESTIMATE 01-HUM-999 ----------------- F D THOMAS INC IN HUMBOLDT COUNTY ON VARIOUS P O BOX 4663 ROUTES AND AT VARIOUS LOCATIONS MEDFORD OR 97501 FED. AID NO. N O N E REHABILITATE BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,210.0000 1,210.00 1.000 1,210 002 CONSTRUCTION AREA SIGNS LS 14,300.0000 14,300.00 0.061 872.30 0.771 11,025 003 TRAFFIC CONTROL SYSTEM LS 267,300.0000 267,300.00 0.061 16,305.30 0.771 206,088 004 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 3,300.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 34,320.0000 34,320.00 0.061 2,093.52 0.771 26,460 006 TEMPORARY RAILING (TYPE K) LF 137.5000 82,500.00 0.000 0 007 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,850.0000 3,850.00 0.000 0 008 RELOCATE ALTERNATIVE TEMPORARY CRASH EA 825.0000 825.00 0.000 0 CUSHION 009 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.061 122.00 0.771 1,542 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 1.000 1,100 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.8500 7,122.50 0.000 0 STRIPE (HAZARDOUS WASTE) 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 RELOCATE TEMPORARY RAILING (TYPE K) LF 31.1700 18,702.00 0.000 0 014 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 595,000.0000 595,000.00 0.116 69,020.00 1.000 595,000 015 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 863,000.0000 863,000.00 0.221 190,723.00 0.978 844,014 016 CLEAN AND PAINT STRUCTURAL STEEL LS 870,400.0000 870,400.00 1.000 870,400 (EXISTING BRIDGE) 017 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 15.0000 135,120.00 1,620.000 24,300.00 10,657.000 159,855 018 WORK AREA MONITORING LS 10,000.0000 10,000.00 1.000 10,000 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 5.5000 10,175.00 0.000 0 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 22.0000 968.00 0.000 0 021 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 022 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 1,210.0000 24,200.00 2.000 2,420.00 20.000 24,200 PROGRAM CAS145 PAGE 2 DATE 09/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4504 TIME 01:02 PM ESTIMATE NO. 12 BID OPENING 05/01/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BAT EXCLUSION LS 19,800.0000 19,800.00 0.064 1,267.20 1.000 19,800 024 SWALLOW EXCLUSION LS 29,700.0000 29,700.00 1.000 29,700 PROGRAM CAS145 PAGE 3 DATE 09/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4504 TIME 01:02 PM ESTIMATE NO. 12 BID OPENING 05/01/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 307,123.32 2,800,395.32 ADJUSTMENT OF COMPENSATION 97,655.60 97,655.60 EXTRA WORK 49,273.17 87,330.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 454,052.09 2,985,381.31 025 MOBILIZATION LS 280,000.0000 280,000.00 1.000 280,000 ORIGINAL CONTRACT AMOUNT 3,274,892.50 TOTAL WORK COMPLETED 454,052.09 3,265,381.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -14,000.00 TOTAL 454,052.09 3,251,381.31 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 07/08/13 305 10/07/13 08/22/13 01/09/15 234 33 0 0 95% 77% PROGRESS IS SATISFACTORY OSIER, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/14