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 07/26/18 EST. NO. 001 TIME 07:29 AM R.E. NAME: SERGIO MENDOZA 02-0H0904 --------------------------------------------------------------------------- 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 07/26/18 EST. NO. 001 TIME 07:29 AM R.E. NAME: SERGIO MENDOZA 02-0H0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H0904 TIME 07:29 AM ESTIMATE NO. 001 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: SERGIO MENDOZA DATE OF THIS ESTIMATE 07/26/18 LOCATION RERUN PROGRESS ESTIMATE 02-TRI-3-11.0/27.0 ----------------------- J.F. SHEA CONSTRUCTION, INC. IN TRINITY COUNTY NEAR HAYFORK FROM P.O. BOX 494519 1.2 MILES NORTH OF EAST ROAD TO 0.8 REDDING CA 96049 MILE SOUTH OF DEER LICK SPRINGS ROAD FED. AID NO. N O N E AC OVERLAY, REPLACE AC SURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,745.0000 1,745.00 0.876 1,528.62 0.876 1,528 002 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.780 8,580.00 0.780 8,580 003 TRAFFIC CONTROL SYSTEM LS 193,600.0000 193,600.00 0.378 73,180.80 0.378 73,180 004 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 4.0000 560.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,500.0000 5,500.00 0.378 2,079.00 0.378 2,079 006 JOB SITE MANAGEMENT LS 3,300.0000 3,300.00 0.380 1,254.00 0.380 1,254 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.876 613.20 0.876 613 008 TEMPORARY CONCRETE WASHOUT LS 975.0000 975.00 0.000 0 009 ASBESTOS COMPLIANCE PLAN LS 7,150.0000 7,150.00 0.876 6,263.40 0.876 6,263 010 TREATED WOOD WASTE LB 0.1100 2,948.00 0.000 0 011 DUST CONTROL PLAN LS 1,150.0000 1,150.00 0.876 1,007.40 0.876 1,007 (NATURALLY OCCURRING ASBESTOS) 012 SHOULDER BACKING TON 43.0000 528,900.00 0.000 0 013 PREPAVING INERTIAL PROFILER LS 2,850.0000 2,850.00 0.000 0 014 PREPAVING GRINDING DAY EA 14,000.0000 42,000.00 3.000 42,000.00 3.000 42,000 015 REPLACE ASPHALT CONCRETE SURFACING CY 322.0000 408,940.00 1,181.000 380,282.00 1,181.000 380,282 016 HOT MIX ASPHALT (TYPE A) TON 107.0000 3,830,600.00 0.000 0 017 DATA CORE LS 8,800.0000 8,800.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1000 33.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.1000 10,538.00 0.000 0 020 PLACE HOT MIX ASPHALT SQYD 85.0000 5,270.00 0.000 0 (MISCELLANEOUS AREA) 021 TACK COAT TON 550.0000 44,550.00 0.000 0 022 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 76,640.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H0904 TIME 07:29 AM ESTIMATE NO. 001 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: SERGIO MENDOZA DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 17,520.00 0.000 0 024 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,425.0000 6,850.00 0.000 0 025 BAR REINFORCING STEEL LB 7.0000 700.00 0.000 0 026 18" CORRUGATED STEEL PIPE (.079" THICK) LF 910.0000 1,820.00 0.000 0 027 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 310.0000 20,150.00 60.000 18,600.00 60.000 18,600 (.079" THICK) 028 8" ENTRANCE TAPER EA 142.0000 1,846.00 13.000 1,846.00 13.000 1,846 029 8" ANCHOR ASSEMBLY EA 200.0000 2,600.00 13.000 2,600.00 13.000 2,600 030 REMOVE DOWNDRAIN LF 80.0000 5,200.00 60.000 4,800.00 60.000 4,800 031 REMOVE INLET EA 315.0000 4,410.00 13.000 4,095.00 13.000 4,095 032 ADJUST INLET EA 4,440.0000 17,760.00 0.000 0 033 MISCELLANEOUS IRON AND STEEL LB 6.0000 1,440.00 0.000 0 034 OBJECT MARKER (TYPE L-1) EA 57.0000 2,166.00 0.000 0 035 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.0000 31,900.00 0.000 0 036 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 32.0000 10,880.00 0.000 0 037 THRIE BEAM ALONG BRIDGE RAIL LF 142.0000 10,508.00 0.000 0 038 RECONSTRUCT TO SINGLE THRIE BEAM BARRIER LF 285.0000 3,705.00 0.000 0 TRANSITION RAILING 039 SINGLE THRIE BEAM BARRIER LF 38.0000 5,320.00 0.000 0 040 MODIFIED THRIE BEAM TO CONCRETE EA 3,750.0000 15,000.00 0.000 0 CONNECTION 041 THRIE BEAM TO W-BEAM TRANSITION (6' EA) EA 800.0000 1,600.00 0.000 0 042 ASYMMETRICAL REPLACEMENT ASSEMBLY EA 1,500.0000 6,000.00 0.000 0 043 INTERMEDIATE ANCHOR ASSEMBLY EA 855.0000 855.00 0.000 0 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 855.0000 855.00 0.000 0 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 7,500.00 0.000 0 046 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,622.0000 36,708.00 0.000 0 047 SALVAGE TERMINAL SYSTEM (TYPE FLEAT) EA 855.0000 3,420.00 0.000 0 048 REMOVE GUARDRAIL LF 3.0000 5,400.00 0.000 0 049 THERMOPLASTIC PAVEMENT MARKING SQFT 27.0000 6,750.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H0904 TIME 07:29 AM ESTIMATE NO. 001 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: SERGIO MENDOZA DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 131,000.00 0.000 0 (SPRAYABLE) 051 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 14.0000 3,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H0904 TIME 07:29 AM ESTIMATE NO. 001 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: SERGIO MENDOZA DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 548,729.42 548,729.42 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 548,729.42 548,729.42 ORIGINAL CONTRACT AMOUNT 5,551,112.00 TOTAL WORK COMPLETED 548,729.42 548,729.42 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 548,729.42 548,729.42 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 03/12/18 45 06/25/18 06/25/18 08/27/18 17 2 0 0 10% 38% PROGRESS IS SATISFACTORY SERGIO MENDOZA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/18