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 09/20/16 EST. NO. 002 TIME 10:06 AM R.E. NAME: ZIMMERER, JEFFREY 01-0A4904 --------------------------------------------------------------------------- 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 09/20/16 EST. NO. 002 TIME 10:06 AM R.E. NAME: ZIMMERER, JEFFREY 01-0A4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:06 AM ESTIMATE NO. 002 BID OPENING 02/18/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 09/20/16 LOCATION PROGRESS ESTIMATE 01-HUM-299-R25.0/R25.9 ----------------- STEVE MANNING CONSTRUCTION, IN HUMBOLDT COUNTY ABOUT 13 MILES INC. WEST OF WILLOW CREEK FROM 0.4 MILES P.O. BOX 491660 EAST TO 1.3 MILES EAST OF CHEZEM REDDING CA 96049 ROAD FED. AID NO. HSST-PNH ( ) ,P299-196 (E ) CURVE IMPROVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800 002 CONSTRUCTION AREA SIGNS LS 3,650.0000 3,650.00 0.190 693.50 0.690 2,518 003 TRAFFIC CONTROL SYSTEM LS 180,000.0000 180,000.00 0.210 37,800.00 0.460 82,800 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 4.0000 5,760.00 2,120.000 8,480 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 5,560.00 16,154.000 6,461 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 9,500.00 84.000 4,200 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,800.0000 15,800.00 0.190 3,002.00 0.690 10,902 008 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.190 3,420.00 0.440 7,920 009 PREPARE STORM WATER POLLUTION PREVENTION LS 7,500.0000 7,500.00 0.750 5,625 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 30,500.00 0.000 0 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 12,000.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 013 MOVE-IN/MOVE-OUT EA 1,000.0000 4,000.00 1.000 1,000.00 1.000 1,000 (TEMPORARY EROSION CONTROL) 014 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 8,800.00 0.000 0 (BONDED FIBER MATRIX) 015 TEMPORARY COVER SQYD 5.7000 11,400.00 0.000 0 016 TEMPORARY CHECK DAM LF 4.5000 11,925.00 100.000 450.00 100.000 450 017 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,200.00 1.000 300.00 1.000 300 018 TEMPORARY FIBER ROLL LF 4.0000 7,800.00 1,415.000 5,660.00 1,415.000 5,660 019 TEMPORARY GRAVEL BAG BERM LF 11.0000 19,250.00 0.000 0 020 TEMPORARY LARGE SEDIMENT BARRIER LF 30.0000 2,250.00 0.000 0 021 TEMPORARY REINFORCED SILT FENCE LF 8.0000 2,400.00 0.000 0 022 TEMPORARY SILT FENCE LF 4.0000 7,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:06 AM ESTIMATE NO. 002 BID OPENING 02/18/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,750.0000 8,250.00 0.000 0 024 STREET SWEEPING LS 23,000.0000 23,000.00 0.190 4,370.00 0.440 10,120 025 TEMPORARY CONCRETE WASHOUT LS 200.0000 200.00 0.000 0 026 TREATED WOOD WASTE LB 0.2500 5,375.00 21,500.000 5,375.00 21,500.000 5,375 027 DESTROY WELL EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 028 REMOVE GUARDRAIL LF 6.0000 9,420.00 1,562.500 9,375 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,340.00 1,753.000 3,506 030 REMOVE ROADSIDE SIGN EA 100.0000 800.00 0.000 0 031 REMOVE INLET EA 300.0000 900.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 58,950.00 2,620.000 11,790.00 2,620.000 11,790 033 CLEARING AND GRUBBING (LS) LS 35,000.0000 35,000.00 1.000 35,000 034 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 0.250 2,500.00 0.750 7,500 035 DUST PALLIATIVE LS 7,500.0000 7,500.00 0.000 0 036 ROCK EXCAVATION CY 17.0000 753,100.00 24,810.000 421,770.00 44,300.000 753,100 037 SHOULDER BACKING TON 43.0000 33,970.00 0.000 0 038 DITCH EXCAVATION CY 80.0000 6,000.00 0.000 0 039 WEED CONTROL MAT (FIBER) SQYD 62.0000 42,160.00 0.000 0 040 IMPORTED BIOFILTRATION SOIL CY 70.0000 19,600.00 0.000 0 041 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.3000 36,300.00 87,120.000 26,136.00 87,120.000 26,136 (SQFT) 042 HYDROMULCH SQFT 0.1200 10,080.00 0.000 0 043 COMPOST SOCK LF 11.0000 132,000.00 8,418.000 92,598.00 9,219.000 101,409 044 STRAW SQFT 0.0800 6,720.00 0.000 0 045 HYDROSEED SQFT 0.2400 20,160.00 0.000 0 046 COMPOST SQFT 0.7800 13,338.00 0.000 0 047 INCORPORATE MATERIALS SQFT 0.2000 3,420.00 0.000 0 048 CLASS 2 AGGREGATE BASE (CY) CY 58.0000 205,320.00 0.000 0 049 PREPAVING INERTIAL PROFILER LS 6,000.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:06 AM ESTIMATE NO. 002 BID OPENING 02/18/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REPLACE ASPHALT CONCRETE SURFACING CY 450.0000 67,500.00 0.000 0 051 HOT MIX ASPHALT (TYPE A) TON 138.0000 378,120.00 0.000 0 052 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 182.0000 507,780.00 0.000 0 053 ASPHALT BINDER TON 1,200.0000 2,400.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 054 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 6.0000 10,320.00 0.000 0 (PAVING FABRIC) 055 SHOULDER RUMBLE STRIP STA 50.0000 3,500.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 056 CENTERLINE RUMBLE STRIP (HMA, GROUND-IN STA 50.0000 3,000.00 0.000 0 INDENTATIONS) 057 DATA CORE LS 5,000.0000 5,000.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 8.0000 96.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 8.0000 8,560.00 0.000 0 060 PLACE HOT MIX ASPHALT SQYD 50.0000 1,900.00 0.000 0 (MISCELLANEOUS AREA) 061 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 250.0000 350,000.00 0.000 0 (BONDED WEARING COURSE) 062 TACK COAT TON 1,000.0000 7,000.00 0.000 0 063 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 6,000.00 0.000 0 (F) 064 ROADSIDE SIGN - ONE POST EA 400.0000 2,000.00 0.000 0 065 INSTALL ROADSIDE SIGN EA 1,500.0000 4,500.00 0.000 0 (LAMINATED WOOD BOX POST) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 600.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 4,000.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 068 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 1,820.00 0.000 0 069 8" CORRUGATED STEEL PIPE (.079" THICK) LF 200.0000 1,400.00 0.000 0 070 18" CORRUGATED STEEL PIPE (.109" THICK) LF 200.0000 1,400.00 0.000 0 071 36" CORRUGATED STEEL PIPE INLET LF 500.0000 7,000.00 0.000 0 (.109" THICK) 072 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,787.00 0.000 0 (F) 073 DELINEATOR (CLASS 2) EA 70.0000 2,940.00 0.000 0 074 MILEPOST MARKER EA 70.0000 140.00 0.000 0 075 MARKER (CULVERT) EA 70.0000 560.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:06 AM ESTIMATE NO. 002 BID OPENING 02/18/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 38,640.00 0.000 0 077 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 750.00 0.000 0 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,202.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 079 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8200 16,482.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 080 PAVEMENT MARKER EA 12.0000 7,320.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 5 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:06 AM ESTIMATE NO. 002 BID OPENING 02/18/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 620,864.50 1,106,428.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 620,864.50 1,106,428.10 081 MOBILIZATION LS 280,150.0000 280,150.00 0.200 56,030.00 0.950 266,142 ORIGINAL CONTRACT AMOUNT 3,554,665.00 TOTAL WORK COMPLETED 676,894.50 1,372,570.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 676,894.50 1,372,570.60 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 04/05/16 80 04/21/16 04/21/16 11/17/16 37 69 0 0 38% 46% PROGRESS IS SATISFACTORY ZIMMERER, JEFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/16