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 08/23/16 EST. NO. 006 TIME 08:38 AM R.E. NAME: SANDERS, KAREN 01-0B3004 --------------------------------------------------------------------------- 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 0022 257.89 E.W. @ F.A.(+) 070616 N JFS022 0025 1,599.77 062116 N T&S025 0028 903.56 062416 N T&S028 0029 1,645.50 062716 N T&S029 0030 1,531.16 062816 N T&S030 0031 2,388.86 062916 N T&S031 8,326.74 TOTAL THIS ESTIMATE 71,092.91 TOTAL PREVIOUS ESTIMATE 79,419.65 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 08/23/16 EST. NO. 006 TIME 08:38 AM R.E. NAME: SANDERS, KAREN 01-0B3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/16 -5,000.00 005 RTN DEDUCT 7/16 5,000.00 006 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B3004 TIME 08:38 AM ESTIMATE NO. 006 BID OPENING 09/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: SANDERS, KAREN DATE OF THIS ESTIMATE 08/23/16 LOCATION RERUN PROGRESS ESTIMATE 01-DN-101-22.0/ .0 ----------------------- J. F. SHEA CONSTRUCTION, INC. IN DEL NORTE COUNTY NEAR CRESCENT P.O. BOX 494519 CITY AT 0.6 MI SOUTH OF HAMILTON REDDING CA 96049 ROAD #8070 FED. AID NO. STP-ER ( ) ,19B7-004 (E ) STABILIZE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,452.0000 3,452.00 1.000 3,452 002 CONSTRUCTION AREA SIGNS LS 3,547.0000 3,547.00 0.600 2,128 003 TRAFFIC CONTROL SYSTEM LS 148,354.0000 148,354.00 0.122 18,099.19 0.617 91,534 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.5000 252.00 48.000 504 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 2,740.00 2,345.000 4,690 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 1,240.00 594.000 1,188 007 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 2,232.00 99.000 3,564 008 TEMPORARY SIGNAL SYSTEM LS 178,034.0000 178,034.00 0.900 160,230 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,055.0000 12,055.00 0.122 1,470.71 0.511 6,160 010 TEMPORARY RAILING (TYPE K) LF 73.5000 26,460.00 360.000 26,460 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 8,219.0000 16,438.00 2.000 16,438 012 JOB SITE MANAGEMENT LS 46,114.0000 46,114.00 0.116 5,349.22 0.511 23,564 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 822.0000 822.00 0.750 616 014 TEMPORARY MULCH SQYD 15.8400 19,008.00 0.000 0 015 TEMPORARY COVER SQYD 4.5200 5,424.00 0.000 0 016 TEMPORARY CHECK DAM LF 25.0400 2,504.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 64.0000 64.00 0.200 12 018 TEMPORARY FIBER ROLL LF 7.9200 3,960.00 0.000 0 019 TEMPORARY SILT FENCE LF 13.5000 3,375.00 300.000 4,050 020 TEMPORARY CONSTRUCTION ENTRANCE EA 3,133.0000 3,133.00 0.200 626 021 STREET SWEEPING LS 32,876.0000 32,876.00 0.155 5,095.78 0.511 16,799 022 TEMPORARY CONCRETE WASHOUT LS 1,464.0000 1,464.00 0.500 732 PROGRAM CAS145 PAGE 2 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B3004 TIME 08:38 AM ESTIMATE NO. 006 BID OPENING 09/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: SANDERS, KAREN DATE OF THIS ESTIMATE 08/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.7500 3,080.00 740.000 2,035 STRIPE (HAZARDOUS WASTE) 024 REMOVE PAINTED PAVEMENT MARKING SQFT 10.0000 240.00 16.000 160 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,080.00 904.000 1,356 026 REMOVE PAVEMENT MARKER EA 3.0000 249.00 78.000 234 027 REMOVE BASE AND SURFACING CY 38.0500 49,465.00 1,564.000 59,510 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 29.2800 14,640.00 77.800 2,277 029 CLEARING AND GRUBBING (LS) LS 11,370.0000 11,370.00 1.000 11,370 030 ROADWAY EXCAVATION CY 35.0000 126,000.00 4,375.000 153,125 031 REMOVE EXPANDED POLYSTYRENE FILL CY 35.0000 147,000.00 5,054.000 176,890 032 SHOULDER BACKING TON 71.0000 568.00 0.000 0 033 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 56.0000 24,920.00 0.000 0 (F) 034 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 61.0000 35,258.00 0.000 0 (F) 035 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 334.0000 70,474.00 110.000 36,740.00 110.000 36,740 (F) 036 LEAN CONCRETE BACKFILL CY 128.0000 16,256.00 66.000 8,448.00 66.000 8,448 (F) 037 IMPORTED BORROW (CY) CY 73.0000 219,000.00 0.000 0 038 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 4,357.0000 4,357.00 0.000 0 039 HYDROMULCH SQFT 0.2100 2,457.00 0.000 0 040 FIBER ROLLS LF 9.5000 10,830.00 0.000 0 041 STRAW SQFT 0.1800 2,106.00 0.000 0 042 HYDROSEED SQFT 0.2600 3,042.00 0.000 0 043 COMPOST SQFT 1.1500 13,455.00 0.000 0 044 CLASS 2 AGGREGATE BASE (CY) CY 60.5000 26,015.00 0.000 0 045 HIGH FRICTION SURFACE TREATMENT SQYD 107.4000 64,440.00 0.000 0 (POLYMER RESIN) 046 HOT MIX ASPHALT (TYPE A) TON 164.0000 80,360.00 0.000 0 047 ASPHALT BINDER TON 680.0000 136.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 048 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.0000 140.00 0.000 0 (PAVING FABRIC) 049 CENTERLINE RUMBLE STRIP STA 208.0000 665.60 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B3004 TIME 08:38 AM ESTIMATE NO. 006 BID OPENING 09/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: SANDERS, KAREN DATE OF THIS ESTIMATE 08/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TACK COAT TON 680.0000 816.00 0.000 0 051 GROUND ANCHOR (SUBHORIZONTAL) EA 5,479.0000 723,228.00 0.000 0 052 STEEL SOLDIER PILE (HP 12 X 53) LF 85.0000 282,795.00 918.900 78,106.50 918.900 78,106 053 42" DRILLED HOLE LF 134.0000 127,300.00 627.200 84,044.80 627.200 84,044 054 STRUCTURAL CONCRETE, RETAINING WALL CY 672.0000 40,320.00 0.000 0 (F) 055 STRUCTURAL CONCRETE, BARRIER SLAB CY 627.0000 55,176.00 0.000 0 (F) 056 BAR REINFORCING STEEL (RETAINING WALL) LB 2.5000 9,787.50 0.000 0 (F) 057 TIMBER LAGGING MFBM 6,961.0000 180,986.00 0.000 0 (F) 058 CLEAN AND PAINT STEEL SOLDIER PILING LS 152,745.0000 152,745.00 0.470 71,790.15 0.470 71,790 059 6" NON-PERFORATED PLASTIC PIPE LF 55.0000 6,050.00 0.000 0 UNDERDRAIN 060 GEOCOMPOSITE DRAIN (MODIFIED) SQFT 2.0000 2,400.00 0.000 0 061 TRANSITION RAILING (TYPE WB-31) EA 8,219.0000 8,219.00 0.000 0 062 ALTERNATIVE FLARED TERMINAL SYSTEM EA 8,219.0000 8,219.00 0.000 0 063 CALIFORNIA ST-10 BRIDGE RAIL (MODIFIED) LF 198.0000 34,056.00 0.000 0 (F) 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,640.00 0.000 0 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,492.50 0.000 0 (BROKEN 36-12) 066 PAVEMENT MARKER EA 26.0000 2,340.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B3004 TIME 08:38 AM ESTIMATE NO. 006 BID OPENING 09/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: SANDERS, KAREN DATE OF THIS ESTIMATE 08/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 309,144.35 1,048,838.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 8,326.74 79,419.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 317,471.09 1,128,258.40 067 MOBILIZATION LS 308,160.0000 308,160.00 0.950 292,752 ORIGINAL CONTRACT AMOUNT 3,387,881.60 TOTAL WORK COMPLETED 317,471.09 1,421,010.40 MATERIALS ON HAND ON SITE 165,955.66 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 322,471.09 1,586,966.06 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 10/14/15 180 12/08/15 12/08/15 01/12/17 92 84 0 0 40% 51% PROGRESS IS SATISFACTORY SANDERS, KAREN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/16