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 10/30/17 EST. NO. 011 TIME 10:15 AM R.E. NAME: ANWAR, TOFAEL 02-1H0204 --------------------------------------------------------------------------- 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 0012 1,645.36 E.W. @ U.P (+) 112016 N HSC012 1,645.36 TOTAL THIS ESTIMATE 104,890.40 TOTAL PREVIOUS ESTIMATE 106,535.76 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 10/30/17 EST. NO. 011 TIME 10:15 AM R.E. NAME: ANWAR, TOFAEL 02-1H0204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 10/16 -1,000.00 003 PER LTR DATED 11/16 -2,000.00 004 RTN DEDUCT 10/16 1,000.00 004 RTN DEDUCT 11/16 2,000.00 005 PER LTR DATED 5/17 -2,000.00 007 RTN DEDUCT 5/17 2,000.00 008 PER LTR DATED 8/17 -6,000.00 009 PER LTR DATED 9/17 -4,000.00 010 RTN DEDUCT 8/17 6,000.00 010 RTN DEDUCT 9/17 4,000.00 011 4,000.00 0.00 TOTAL DEDUCTIONS 4,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H0204 TIME 10:15 AM ESTIMATE NO. 011 BID OPENING 03/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: ANWAR, TOFAEL DATE OF THIS ESTIMATE 10/30/17 LOCATION PROGRESS ESTIMATE 02-TRI-36-R9.2/15.8 ----------------- J.F. SHEA CONSTRUCTION, INC. IN TRINITY COUNTY NEAR FOREST GLEN 17400 CLEAR CREEK ROAD FROM 0.2 MILE WEST OF SOUTH FORK REDDING CA 96049 MOUNTAIN ROAD TO 0.9 MILE WEST OF GLEN CREEK ROAD. FED. AID NO. N O N E AC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 0.250 475.00 1.000 1,900 002 CONSTRUCTION AREA SIGNS LS 1,995.0000 1,995.00 0.050 99.75 1.000 1,995 003 TRAFFIC CONTROL SYSTEM LS 150,375.0000 150,375.00 0.050 7,518.75 1.000 150,375 004 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 4.0000 1,120.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,800.0000 4,800.00 0.050 240.00 1.000 4,800 006 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.050 200.00 1.000 4,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.250 175.00 1.000 700 008 TEMPORARY FIBER ROLL LF 20.0000 12,000.00 600.000 12,000 009 TREATED WOOD WASTE LB 0.2000 51,800.00 149,360.000 29,872 010 REMOVE GUARDRAIL LF 7.5000 13,875.00 2,012.500 15,093 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.8000 1,968.00 405.000 1,944 012 REMOVE ASPHALT CONCRETE DIKE LF 7.2500 73,950.00 5,305.500 38,464 013 REMOVE OVERSIDE DRAIN EA 2,500.0000 5,000.00 2.000 5,000 014 REMOVE DELINEATOR EA 5.0000 900.00 0.000 0 015 FURNISH RAIL ELEMENT LF 10.0000 48,000.00 -1,429.000 -14,290.00 13,571.000 135,710 016 RECONSTRUCT GUARDRAIL (12" BLOCKS) LF 16.0000 128,000.00 700.000 11,200.00 7,025.000 112,400 017 RECONSTRUCT GUARDRAIL (7' POST) LF 18.0000 144,360.00 1,000.000 18,000.00 7,712.500 138,825 018 RECONSTRUCT TERMINAL SYSTEM (TYPE SRT) EA 776.5000 1,553.00 1.000 776.50 2.000 1,553 019 RESET MILEPOST MARKER EA 50.0000 700.00 10.000 500 020 RESET MARKER EA 45.0000 4,950.00 100.000 4,500.00 204.000 9,180 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 10,400.00 951.760 19,035 022 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.050 500.00 1.000 10,000 PROGRAM CAS145 PAGE 2 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H0204 TIME 10:15 AM ESTIMATE NO. 011 BID OPENING 03/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: ANWAR, TOFAEL DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 0.050 125.00 1.000 2,500 024 SHOULDER BACKING TON 80.0000 117,600.00 700.000 56,000.00 2,537.500 203,000 025 IMPORTED BORROW (CY) CY 117.0000 50,310.00 429.500 50,251 026 WOOD MULCH CY 55.0000 7,150.00 97.500 5,362 027 ASPHALTIC EMULSION (FOG SEAL COAT) TON 5,000.0000 7,500.00 0.000 0 028 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 0.500 2,500.00 1.000 5,000 029 PREPAVING GRINDING DAY EA 20,000.0000 100,000.00 3.000 60,000 030 REPLACE ASPHALT CONCRETE SURFACING CY 355.0000 142,000.00 538.000 190,990 031 HOT MIX ASPHALT (TYPE A) TON 110.0000 878,900.00 8,681.340 954,947 032 DATA CORE LS 3,200.0000 3,200.00 1.000 3,200.00 1.000 3,200 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 840.00 430.000 645 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 12,495.00 770.000 1,155.00 11,182.500 16,773 035 TACK COAT TON 1,000.0000 36,000.00 12.000 12,000 036 OBJECT MARKER (TYPE L-1) EA 60.0000 3,600.00 60.000 3,600 037 RAIL ELEMENT WALL LF 500.0000 6,500.00 0.000 0 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 24,800.00 5.000 4,000.00 32.000 25,600 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 1.000 3,000.00 2.000 6,000 040 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 64,000.00 6.000 12,000.00 33.000 66,000 041 THERMOPLASTIC PAVEMENT MARKING SQFT 6.4000 2,624.00 400.000 2,560 042 THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 33,444.00 91,340.000 32,882 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H0204 TIME 10:15 AM ESTIMATE NO. 011 BID OPENING 03/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: ANWAR, TOFAEL DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 111,375.00 2,334,660.38 ADJUSTMENT OF COMPENSATION 0.00 62,843.50 EXTRA WORK 1,645.36 43,692.26 SUBTOTAL AMOUNT EARNED 113,020.36 2,441,196.14 ORIGINAL CONTRACT AMOUNT 2,176,809.00 TOTAL WORK COMPLETED 113,020.36 2,441,196.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 0.00 TOTAL 117,020.36 2,441,196.14 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 05/02/16 45 08/01/16 08/01/16 10/30/17 58 247 16 0 93% 95% PROGRESS IS SATISFACTORY ANWAR, TOFAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/30/17