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 12/21/15 EST. NO. 006 TIME 04:22 PM R.E. NAME: ZIMMERER, JEFFREY 01-0B4604 --------------------------------------------------------------------------- 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 12/21/15 EST. NO. 006 TIME 04:22 PM R.E. NAME: ZIMMERER, JEFFREY 01-0B4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4604 TIME 04:22 PM ESTIMATE NO. 006 BID OPENING 02/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 12/21/15 LOCATION PROGRESS ESTIMATE 01-HUM-299-32.0/ .0 ----------------- R. BROWN CONSTRUCTION COMPANY, IN HUMBOLDT COUNTY NEAR WILLOW INC. CREEK AT 1.2 MILES WEST OF EAST P.O. BOX 406 FORK WILLOW CREEK BR#4-115 WILLOW CREEK CA 955730406 FED. AID NO. ER-19A7(4)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 1,375.0000 1,375.00 1.000 1,375 002 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 1.000 2,000 003 TRAFFIC CONTROL SYSTEM LS 36,300.0000 36,300.00 1.000 36,300 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 250.00 5.000 250 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 10,000.00 2.000 10,000 006 TEMPORARY RAILING (TYPE K) LF 20.0000 3,600.00 160.000 3,200 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,000.0000 2,000.00 2.000 2,000 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 010 TEMPORARY EROSION CONTROL BLANKET SQYD 10.0000 1,400.00 0.000 0 011 TEMPORARY COVER SQYD 7.0000 840.00 80.000 560 012 TEMPORARY CHECK DAM LF 10.0000 300.00 20.000 200 013 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 125.00 1.000 125 014 TEMPORARY FIBER ROLL LF 5.0000 1,200.00 0.000 0 015 TEMPORARY REINFORCED SILT FENCE LF 12.0000 1,440.00 0.000 0 016 TEMPORARY STRAW BALE BARRIER LF 12.5000 1,500.00 16.000 200 017 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 2,000.00 0.000 0 018 STREET SWEEPING LS 2,500.0000 2,500.00 0.750 1,875 019 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 020 ASBESTOS COMPLIANCE PLAN LS 1,375.0000 1,375.00 1.000 1,375 021 NOA BURIAL LOCATION REPORT LS 1,000.0000 1,000.00 0.000 0 022 TREATED WOOD WASTE LB 0.5500 627.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4604 TIME 04:22 PM ESTIMATE NO. 006 BID OPENING 02/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DUST CONTROL PLAN LS 1,000.0000 1,000.00 1.000 1,000 (NATURALLY OCCURRING ASBESTOS) 024 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 025 REMOVE ENTRANCE TAPER EA 500.0000 500.00 1.000 500 026 REMOVE GUARDRAIL LF 45.0000 4,500.00 145.000 6,525 027 RESET TERMINAL SYSTEM EA 1,750.0000 3,500.00 1.000 1,750 028 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 1.000 1,000 029 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 1.000 1,000 030 ROADWAY EXCAVATION CY 57.5000 2,300.00 40.000 2,300 (NATURALLY OCCURRING ASBESTOS) 031 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 110.0000 1,430.00 13.000 1,430 (F) 032 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 110.5000 1,989.00 18.000 1,989 (F) 033 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 715.0000 10,010.00 14.000 10,010 (F) 034 LEAN CONCRETE BACKFILL CY 833.0000 9,996.00 12.000 9,996 (F) 035 WOOD MULCH CY 250.0000 2,000.00 8.000 2,000 036 FINISHING ROADWAY LS 2,500.0000 2,500.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 78.7500 1,417.50 18.000 1,417 038 MINOR HOT MIX ASPHALT TON 214.0000 6,420.00 38.120 8,157 039 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 90.0000 3,420.00 110.000 9,900 040 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 90.0000 2,250.00 30.000 2,700 041 PLACE HOT MIX ASPHALT SQYD 70.0000 8,400.00 126.000 8,820 (MISCELLANEOUS AREA) 042 RAIL ELEMENT WALL SQFT 40.0000 5,200.00 130.000 5,200 043 STEEL SOLDIER PILE (HP 14 X 89) LF 71.0000 11,076.00 160.500 11,395 044 30" DRILLED HOLE LF 142.0000 20,022.00 160.000 22,720 045 STRUCTURAL CONCRETE, BARRIER SLAB CY 896.0000 21,504.00 24.000 21,504 (F) 046 CONTROLLED LOW-STRENGTH MATERIAL CF 500.0000 4,500.00 4.000 2,000.00 4.000 2,000 047 TIMBER LAGGING MFBM 10,250.0000 20,500.00 2.000 20,500 (F) 048 CLEAN AND PAINT STEEL SOLDIER PILING LS 7,000.0000 7,000.00 1.000 7,000 049 PREPARE AND STAIN CONCRETE SQFT 12.5000 2,500.00 190.600 2,382 PROGRAM CAS145 PAGE 3 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4604 TIME 04:22 PM ESTIMATE NO. 006 BID OPENING 02/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" ENTRANCE TAPER EA 500.0000 500.00 1.000 500 051 OBJECT MARKER (TYPE P) EA 100.0000 200.00 2.000 200 052 TUBULAR BICYCLE RAILING LF 150.0000 5,850.00 39.000 5,850 (F) 053 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 9,000.00 2.000 9,000.00 2.000 9,000 054 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 566.0000 22,074.00 39.000 22,074 (F) PROGRAM CAS145 PAGE 4 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4604 TIME 04:22 PM ESTIMATE NO. 006 BID OPENING 02/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: ZIMMERER, JEFFREY DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,000.00 266,981.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 31,455.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 11,000.00 298,436.56 055 MOBILIZATION LS 30,000.0000 30,000.00 1.000 30,000 ORIGINAL CONTRACT AMOUNT 300,090.50 TOTAL WORK COMPLETED 11,000.00 328,436.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 11,000.00 328,436.56 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 04/17/15 90 08/14/15 06/11/15 01/29/16 60 72 0 0 91% 67% PROGRESS IS SATISFACTORY ZIMMERER, JEFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/15