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. 005 TIME 11:53 AM R.E. NAME: RODRIGUEZ, JOAQUIN 01-463924 --------------------------------------------------------------------------- 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 08/23/16 EST. NO. 005 TIME 11:53 AM R.E. NAME: RODRIGUEZ, JOAQUIN 01-463924 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-463924 TIME 11:53 AM ESTIMATE NO. 005 BID OPENING 08/05/15 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: RODRIGUEZ, JOAQUIN DATE OF THIS ESTIMATE 08/23/16 LOCATION PROGRESS ESTIMATE 01-HUM-999 ----------------- APEX FENCE COMPANY INC IN HUMBOLDT COUNTY AT VARIOUS 19896 ALEXANDER AVE LOCATIONS ON ROUTES 36, 96, 169, ANDERSON CA 96007 211, 254 & 255 FED. AID NO. HSST-PG ( ) ,X023-035 -E( ) RECONSTRUCT GUARD RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 40,000.00 22.000 5,500.00 42.000 10,500 003 CONSTRUCTION AREA SIGNS LS 10,500.0000 10,500.00 0.042 441.00 0.680 7,140 004 TRAFFIC CONTROL SYSTEM LS 475,000.0000 475,000.00 0.138 65,550.00 0.263 124,925 005 FLASHING ARROW SIGN EA 5,000.0000 10,000.00 1.750 8,750 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 5.2500 16,380.00 1,550.000 8,137 007 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 950.00 10.000 250 008 TRAFFIC PLASTIC DRUM EA 75.0000 8,250.00 62.000 4,650 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 27,500.0000 27,500.00 0.138 3,795.00 0.263 7,232 010 TEMPORARY RAILING (TYPE K) LF 33.0000 36,960.00 440.000 14,520 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,500.0000 56,000.00 5.000 17,500 012 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.138 690.00 0.263 1,315 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 014 TEMPORARY MULCH SQYD 50.0000 6,000.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 17,200.00 5.000 2,000.00 5.000 2,000 016 TEMPORARY FIBER ROLL LF 5.7500 19,090.00 125.000 718.75 525.000 3,018 017 TEMPORARY GRAVEL BAG BERM LF 15.0000 35,550.00 0.000 0 018 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 019 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 020 TEMPORARY FENCE (TYPE ESA) LF 6.7500 12,757.50 1,885.000 12,723 021 TREATED WOOD WASTE LB 0.1000 72,000.00 14,220.000 1,422.00 14,220.000 1,422 022 DUST CONTROL PLAN LS 4,500.0000 4,500.00 1.000 4,500 (NATURALLY OCCURRING ASBESTOS) PROGRAM CAS145 PAGE 2 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-463924 TIME 11:53 AM ESTIMATE NO. 005 BID OPENING 08/05/15 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: RODRIGUEZ, JOAQUIN 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 GUARDRAIL LF 4.9000 65,660.00 2,662.500 13,046.25 4,325.000 21,192 024 REMOVE RAILROAD SIGNAL EQUIPMENT LS 15,000.0000 15,000.00 0.000 0 025 REMOVE ASPHALT CONCRETE DIKE LF 6.5000 89,700.00 824.000 5,356.00 909.500 5,911 026 REMOVE INLET EA 2,095.0000 4,190.00 1.000 2,095.00 1.000 2,095 027 RECONSTRUCT GUARDRAIL (STEEL POST) LF 18.5000 275,650.00 1,893.750 35,034.38 1,956.250 36,190 028 FURNISH RAIL ELEMENT EA 250.0000 1,500.00 13.000 3,250.00 13.000 3,250 029 RECONSTRUCT GUARDRAIL (WOOD POST) LF 25.0000 5,750.00 37.500 937.50 50.000 1,250 030 RECONSTRUCT GUARDRAIL (7' STEEL POST) LF 20.5000 313,650.00 1,693.750 34,721.88 1,693.750 34,721 031 RESET MARKER EA 30.0000 870.00 2.000 60.00 2.000 60 032 ADJUST GUARDRAIL LF 8.5000 62,730.00 5,262.500 44,731.25 6,450.000 54,825 033 REMOVE CONCRETE (CY) CY 1,000.0000 4,000.00 3.000 3,000 034 REMOVE CRASH CUSHION EA 2,500.0000 5,000.00 0.000 0 035 ROADWAY EXCAVATION CY 33.7500 6,412.50 0.000 0 036 VEGETATION CONTROL (WEED MAT) SQYD 48.8500 358,070.50 545.000 26,623.25 1,310.000 63,993 037 WOOD MULCH CY 100.0000 1,500.00 0.000 0 038 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 15,000.00 0.000 0 039 HOT MIX ASPHALT (TYPE A) TON 175.0000 19,250.00 17.000 2,975.00 17.000 2,975 040 MINOR HOT MIX ASPHALT TON 275.0000 49,500.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 7.5000 3,600.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.5000 12,750.00 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.5000 87,000.00 0.000 0 044 PLACE HOT MIX ASPHALT SQYD 80.0000 320.00 0.000 0 (MISCELLANEOUS AREA) 045 MINOR CONCRETE (MINOR STRUCTURE) CY 4,300.0000 451,500.00 11.720 50,396.00 67.490 290,207 (F) 046 18" PLASTIC PIPE LF 260.0000 8,320.00 32.000 8,320.00 32.000 8,320 047 24" PLASTIC PIPE LF 145.0000 24,650.00 27.000 3,915.00 27.000 3,915 048 MINOR CONCRETE (MISCELLANEOUS CY 2,170.0000 8,680.00 0.000 0 CONSTRUCTION) 049 MISCELLANEOUS IRON AND STEEL LB 2.2500 3,276.00 478.000 1,075.50 478.000 1,075 (F) PROGRAM CAS145 PAGE 3 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-463924 TIME 11:53 AM ESTIMATE NO. 005 BID OPENING 08/05/15 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: RODRIGUEZ, JOAQUIN 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 GUARD RAILING DELINEATOR EA 15.0000 10,500.00 168.000 2,520.00 180.000 2,700 051 OBJECT MARKER (TYPE P) EA 85.0000 3,400.00 0.000 0 052 METAL BEAM GUARD RAILING (7' STEEL POST) LF 50.0000 650.00 12.500 625.00 12.500 625 053 METAL BEAM GUARD RAILING LF 225.0000 22,050.00 0.000 0 (SLOPE RETAINING WALL) 054 METAL BEAM GUARD RAILING (STEEL POST) LF 21.5000 46,870.00 1,031.250 22,171.88 1,031.250 22,171 055 METAL BEAM GUARD RAILING (WOOD POST) LF 23.0000 5,750.00 25.000 575.00 25.000 575 056 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 106,200.00 0.000 0 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 TRANISTION RAILING (TYPE WB) EA 3,000.0000 252,000.00 18.000 54,000.00 39.000 117,000 060 END CAP (TYPE TC) EA 200.0000 16,800.00 18.000 3,600.00 39.000 7,800 061 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 2,400.00 3.000 2,400.00 3.000 2,400 062 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 30,000.00 4.000 12,000.00 4.000 12,000 063 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 441,000.00 37.000 77,700.00 57.000 119,700 064 CRASH CUSHION (TYPE CAT) EA 5,000.0000 5,000.00 0.000 0 065 CRASH CUSHION (TYPE CAT) BACKUP EA 500.0000 500.00 0.000 0 066 ALTERNATIVE CRASH CUSHION EA 30,000.0000 60,000.00 0.000 0 067 CONCRETE BARRIER (TYPE 60F) LF 895.0000 134,250.00 0.000 0 068 CONCRETE BARRIER (TYPE 60) LF 895.0000 42,960.00 0.000 0 069 CONCRETE BARRIER (TYPE 60C) LF 895.0000 22,375.00 0.000 0 070 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.125 625 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 08/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-463924 TIME 11:53 AM ESTIMATE NO. 005 BID OPENING 08/05/15 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: RODRIGUEZ, JOAQUIN 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 488,245.64 1,059,039.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 488,245.64 1,059,039.14 071 MOBILIZATION LS 125,000.0000 125,000.00 0.200 25,000.00 0.950 118,750 ORIGINAL CONTRACT AMOUNT 4,097,371.50 TOTAL WORK COMPLETED 513,245.64 1,177,789.14 MATERIALS ON HAND ON SITE 133,934.09 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 513,245.64 1,311,723.23 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 10/06/15 160 11/30/15 11/30/15 02/14/17 42 140 0 0 27% 26% PROGRESS IS SATISFACTORY *** SUSPENDED ON 11/30/15. RODRIGUEZ, JOAQUIN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/16