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 09/20/18 EST. NO. 013 TIME 09:14 AM R.E. NAME: RODRIGUEZ, JOAQUIN 01-0B8204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 8,945.72 A.C. @ L.S.(+) 091917 N 0001 0 8,945.72 TOTAL THIS ESTIMATE 95,595.56 TOTAL PREVIOUS ESTIMATE 104,541.28 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 09/20/18 EST. NO. 013 TIME 09:14 AM R.E. NAME: RODRIGUEZ, JOAQUIN 01-0B8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B8204 TIME 09:14 AM ESTIMATE NO. 013 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: RODRIGUEZ, JOAQUIN DATE OF THIS ESTIMATE 09/20/18 LOCATION PROGRESS ESTIMATE 01-VAR ----------------- APEX FENCE CO INC IN MENDOCINO & HUMBOLDT COUNTIES AT 19896 ALEXANDER AVE VARIOUS LOCATIONS ANDERSON CA 96007 FED. AID NO. SSTG-Q101(318)E RECONSTRUCT METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 14,150.0000 14,150.00 0.980 13,867 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.850 127,500 004 CHANNELIZER (SURFACE MOUNTED) EA 150.0000 7,500.00 25.000 3,750 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.850 12,750 006 TEMPORARY RAILING (TYPE K) LF 46.0000 23,920.00 480.000 22,080 007 TEMPORARY CRASH CUSHION SYSTEM EA 2,300.0000 20,700.00 11.000 25,300 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.850 4,250 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 6,000.0000 6,000.00 0.750 4,500 010 MOVE-IN/MOVE-OUT EA 2,000.0000 4,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 011 TEMPORARY TACKED STRAW SQYD 8.0000 2,480.00 0.000 0 012 TEMPORARY CHECK DAM LF 15.0000 3,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 4,950.00 0.000 0 014 TEMPORARY GRAVEL BAG BERM LF 16.0000 6,560.00 100.000 1,600 015 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.530 2,650 016 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 017 TREATED WOOD WASTE LB 0.1500 29,850.00 208,264.000 31,239 018 DUST CONTROL PLAN LS 6,000.0000 6,000.00 1.000 6,000 (NATURALLY OCCURRING ASBESTOS) 019 VEGETATION CONTROL MAT (FIBER) SQYD 46.0000 193,660.00 1,391.920 64,028 020 MINOR HOT MIX ASPHALT TON 510.0000 12,750.00 40.000 20,400 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.0000 3,600.00 215.000 1,720.00 652.000 5,216 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 12,640.00 1,140.000 9,120.00 2,575.000 20,600 PROGRAM CAS145 PAGE 2 DATE 09/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B8204 TIME 09:14 AM ESTIMATE NO. 013 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: RODRIGUEZ, JOAQUIN DATE OF THIS ESTIMATE 09/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 14,350.00 1,355.000 9,485.00 3,417.000 23,919 024 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 3,750.00 2.500 3,750 (F) 025 BRIDGE REMOVAL (PORTION) LS 2,000.0000 2,000.00 1.000 2,000 026 GUARD RAILING DELINEATOR EA 22.0000 3,520.00 91.000 2,002 027 OBJECT MARKER (TYPE P) EA 80.0000 2,000.00 9.000 720 028 METAL BEAM GUARD RAILING (WOOD POST) LF 29.0000 5,220.00 100.000 2,900 029 METAL BEAM GUARD RAILING (SPECIAL) LF 340.0000 17,000.00 0.000 0 030 METAL BEAM GUARD RAILING (8' STEEL POST) LF 41.0000 5,330.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.4000 118,272.00 4,780.500 126,205 032 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.0000 39,600.00 1,700.000 37,400 033 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 42.0000 14,700.00 194.000 8,148 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 40.0000 233,200.00 4,162.205 166,488 035 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 41.0000 9,840.00 237.500 9,737 (STEEL POST) 036 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 117,800.00 30.000 114,000 037 END CAP (TYPE A) EA 150.0000 900.00 6.000 900 038 END CAP (TYPE TC) EA 175.0000 5,425.00 30.000 5,250 039 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 2,850.00 5.000 4,750 040 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,900.0000 26,100.00 7.000 20,300 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 100,000.00 25.000 62,500 042 CRASH CUSHION (TYPE CAT) EA 5,800.0000 11,600.00 2.000 11,600 043 CRASH CUSHION (TYPE CAT) BACKUP EA 400.0000 800.00 2.000 800 044 ALTERNATIVE CRASH CUSHION EA 41,000.0000 41,000.00 1.000 41,000 045 CONCRETE BARRIER TRANSITION LF 545.0000 131,345.00 232.240 126,570 (F) 046 REMOVE GUARDRAIL LF 4.5000 43,515.00 8,962.500 40,331 047 RECONSTRUCT GUARDRAIL (WOOD POST) LF 17.0000 14,450.00 887.500 15,087 048 REPLACE GUARDRAIL BLOCK LF 9.0000 4,770.00 325.000 2,925 049 RECONSTRUCT GUARDRAIL (STEEL POST) LF 21.5000 29,025.00 412.500 8,868 PROGRAM CAS145 PAGE 3 DATE 09/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B8204 TIME 09:14 AM ESTIMATE NO. 013 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: RODRIGUEZ, JOAQUIN DATE OF THIS ESTIMATE 09/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 09/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B8204 TIME 09:14 AM ESTIMATE NO. 013 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: RODRIGUEZ, JOAQUIN DATE OF THIS ESTIMATE 09/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,325.00 1,216,884.12 ADJUSTMENT OF COMPENSATION 8,945.72 8,945.72 EXTRA WORK 0.00 95,595.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,270.72 1,321,425.40 051 MOBILIZATION LS 30,000.0000 30,000.00 1.000 30,000 ORIGINAL CONTRACT AMOUNT 1,568,122.00 TOTAL WORK COMPLETED 29,270.72 1,351,425.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 29,270.72 1,351,425.40 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 06/22/17 90 07/12/17 07/12/17 10/09/18 74 224 0 0 78% 82% PROGRESS IS SATISFACTORY RODRIGUEZ, JOAQUIN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/18