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 10/25/16 EST. NO. 003 TIME 10:08 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 10/25/16 EST. NO. 003 TIME 10:08 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 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:08 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 10/25/16 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 0.690 2,518 003 TRAFFIC CONTROL SYSTEM LS 180,000.0000 180,000.00 0.400 72,000.00 0.860 154,800 004 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 0.100 1,580.00 0.790 12,482 008 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.100 1,800.00 0.540 9,720 009 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 1.000 500.00 1.000 500 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 12,000.00 2.000 800.00 2.000 800 012 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 2.000 2,000 (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 11,925.00 308.000 1,386.00 408.000 1,836 017 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,200.00 3.000 900.00 4.000 1,200 018 TEMPORARY FIBER ROLL LF 4.0000 7,800.00 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 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:08 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.440 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 5,375 027 DESTROY WELL EA 4,000.0000 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 8.000 800.00 8.000 800 031 REMOVE INLET EA 300.0000 900.00 3.000 900.00 3.000 900 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 58,950.00 10,480.000 47,160.00 13,100.000 58,950 033 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 1.000 10,000 035 DUST PALLIATIVE LS 7,500.0000 7,500.00 1.000 7,500.00 1.000 7,500 036 ROCK EXCAVATION CY 17.0000 753,100.00 44,300.000 753,100 037 SHOULDER BACKING TON 43.0000 33,970.00 790.000 33,970.00 790.000 33,970 038 DITCH EXCAVATION CY 80.0000 6,000.00 75.000 6,000.00 75.000 6,000 039 WEED CONTROL MAT (FIBER) SQYD 62.0000 42,160.00 0.000 0 040 IMPORTED BIOFILTRATION SOIL CY 70.0000 19,600.00 280.000 19,600.00 280.000 19,600 041 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.3000 36,300.00 33,880.000 10,164.00 121,000.000 36,300 (SQFT) 042 HYDROMULCH SQFT 0.1200 10,080.00 84,000.000 10,080.00 84,000.000 10,080 043 COMPOST SOCK LF 11.0000 132,000.00 854.000 9,394.00 10,073.000 110,803 044 STRAW SQFT 0.0800 6,720.00 84,000.000 6,720.00 84,000.000 6,720 045 HYDROSEED SQFT 0.2400 20,160.00 84,000.000 20,160.00 84,000.000 20,160 046 COMPOST SQFT 0.7800 13,338.00 17,100.000 13,338.00 17,100.000 13,338 047 INCORPORATE MATERIALS SQFT 0.2000 3,420.00 17,100.000 3,420.00 17,100.000 3,420 048 CLASS 2 AGGREGATE BASE (CY) CY 58.0000 205,320.00 3,540.000 205,320.00 3,540.000 205,320 049 PREPAVING INERTIAL PROFILER LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000 PROGRAM CAS145 PAGE 3 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:08 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,421.500 748,167.00 5,421.500 748,167 052 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 1,720.000 10,320.00 1,720.000 10,320 (PAVING FABRIC) 055 SHOULDER RUMBLE STRIP STA 50.0000 3,500.00 70.000 3,500.00 70.000 3,500 (HMA,GROUND-IN INDENTATIONS) 056 CENTERLINE RUMBLE STRIP (HMA, GROUND-IN STA 50.0000 3,000.00 60.000 3,000.00 60.000 3,000 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 96.00 360.000 2,880.00 360.000 2,880 059 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 8.0000 8,560.00 1,047.000 8,376.00 1,047.000 8,376 060 PLACE HOT MIX ASPHALT SQYD 50.0000 1,900.00 13.600 680.00 13.600 680 (MISCELLANEOUS AREA) 061 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 250.0000 350,000.00 1,190.500 297,625.00 1,190.500 297,625 (BONDED WEARING COURSE) 062 TACK COAT TON 1,000.0000 7,000.00 7.000 7,000.00 7.000 7,000 063 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 6,000.00 5.000 6,000.00 5.000 6,000 (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 7.000 1,400.00 7.000 1,400 070 18" CORRUGATED STEEL PIPE (.109" THICK) LF 200.0000 1,400.00 7.000 1,400.00 7.000 1,400 071 36" CORRUGATED STEEL PIPE INLET LF 500.0000 7,000.00 14.000 7,000.00 14.000 7,000 (.109" THICK) 072 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,787.00 929.000 2,787.00 929.000 2,787 (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 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:08 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,794.500 50,246.00 1,794.500 50,246 077 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 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0A4904 TIME 10:08 AM ESTIMATE NO. 003 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 10/20/16 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,633,373.00 2,739,801.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,633,373.00 2,739,801.10 081 MOBILIZATION LS 280,150.0000 280,150.00 0.050 14,007.50 1.000 280,150 ORIGINAL CONTRACT AMOUNT 3,554,665.00 TOTAL WORK COMPLETED 1,647,380.50 3,019,951.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,647,380.50 3,019,951.10 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 58 69 0 0 86% 73% PROGRESS IS SATISFACTORY ZIMMERER, JEFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/16