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 03/23/12 EST. NO.05 TIME 10:21 AM R.E. NAME: RINARD, WAYNE 02-2E0604 --------------------------------------------------------------------------- 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 03/23/12 EST. NO.05 TIME 10:21 AM R.E. NAME: RINARD, WAYNE 02-2E0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 04 RECEIVED CEM2402F 10,000.00 05 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/10 -2,000.00 02 CERTIFIED PAYROLLS -10,000.00 04 0.00 -12,000.00 TOTAL DEDUCTIONS 10,000.00 -12,000.00 PROGRAM CAS145 PAGE 1 DATE 03/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E0604 TIME 10:21 AM ESTIMATE NO. 05 BID OPENING 07/07/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/11 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 03/23/12 LOCATION SEMI-FINAL ESTIMATE 02-TRI-36-36.7/37.1 ------------------- STEVE MANNING CONSTRUCTION INC IN TRINITY COUNTY ABOUT 18 MILES P O BOX 491660 EAST OF FOREST GLEN FROM 1.3 MILES REDDING CA 96049 TO 0.9 MILE WEST OF WILD MAD ROAD FED. AID NO. ACHS-P036(88)E ,STP-P036(88)E REALIGN AND WIDEN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 700.0000 700.00 1.000 700.00 003 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 1.000 1,500.00 PREVENTION PLAN 004 TEMPORARY EROSION CONTROL BLANKET SQYD 5.0000 2,500.00 0.000 0.00 005 TEMPORARY FIBER ROLL LF 1.0000 10,500.00 3,700.000 3,700.00 006 TEMPORARY CHECK DAM LF 7.0000 2,100.00 104.000 728.00 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 600.00 5.000 500.00 008 STREET SWEEPING LS 1,500.0000 1,500.00 1.000 1,500.00 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 010 CONSTRUCTION AREA SIGNS LS 1,800.0000 1,800.00 1.000 1,800.00 011 TRAFFIC CONTROL SYSTEM LS 74,000.0000 74,000.00 1.000 74,000.00 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,200.0000 4,200.00 1.000 4,200.00 013 TEMPORARY FLASHING BEACON LS 6,500.0000 6,500.00 1.000 6,500.00 014 ABANDON CULVERT LF 18.0000 4,320.00 241.000 4,338.00 015 REMOVE ROADSIDE SIGN EA 80.0000 480.00 6.000 480.00 016 REMOVE CULVERT LF 18.0000 1,584.00 85.100 1,531.80 017 REMOVE INLET EA 200.0000 200.00 1.000 200.00 018 RELOCATE ROADSIDE SIGN-ONE POST EA 350.0000 1,400.00 4.000 1,400.00 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.0000 3,420.00 138.900 2,639.10 020 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 1.000 25,000.00 021 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 1.000 2,500.00 022 ROADWAY EXCAVATION CY 6.0000 193,200.00 31,954.000 191,724.00 PROGRAM CAS145 PAGE 2 DATE 03/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E0604 TIME 10:21 AM ESTIMATE NO. 05 BID OPENING 07/07/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/11 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 03/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 024 SAND BACKFILL CY 44.0000 2,772.00 15.800 695.20 025 DITCH EXCAVATION CY 100.0000 600.00 6.000 600.00 026 IMPORTED MATERIAL (SHOULDER BACKING) TON 33.0000 14,190.00 504.200 16,638.60 027 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 7,500.0000 19,500.00 2.600 19,500.00 028 EROSION CONTROL ESTABLISHMENT WORK LS 2,000.0000 2,000.00 1.000 2,000.00 029 CLASS 2 AGGREGATE BASE CY 42.0000 62,580.00 1,437.600 60,379.20 030 HOT MIX ASPHALT (TYPE A) TON 99.0000 192,060.00 2,185.600 216,374.40 031 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 40.0000 400.00 10.000 400.00 032 PLACE HOT MIX ASPHALT SQYD 70.0000 420.00 7.700 539.00 (MISCELLANEOUS AREA) 033 TACK COAT TON 1,200.0000 1,200.00 2.300 2,760.00 034 MINOR CONCRETE (MINOR STRUCTURE) CY 980.0000 3,234.00 3.300 3,234.00 (F) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 850.00 39.500 987.50 (0.063"-UNFRAMED) 036 ROADSIDE SIGN - ONE POST EA 400.0000 1,200.00 4.000 1,600.00 037 24" CORRUGATED STEEL PIPE (.138" THICK) LF 95.0000 41,800.00 434.600 41,287.00 038 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 75.0000 18,750.00 223.400 16,755.00 (.138" THICK) 039 24" DOWNDRAIN SLIP JOINT EA 450.0000 1,350.00 3.000 1,350.00 040 24" ANCHOR ASSEMBLY EA 160.0000 2,240.00 14.000 2,240.00 041 24" CORRUGATED STEEL PIPE ENERGY EA 500.0000 500.00 1.000 500.00 DISSIPATOR (.138" THICK) 042 24" STEEL FLARED END SECTION EA 200.0000 600.00 3.000 600.00 043 ROCK SLOPE PROTECTION(GRANULAR MATERIAL) CY 108.0000 8,640.00 15.000 1,620.00 044 ROCK SLOPE PROTECTION CY 108.0000 2,484.00 88.200 9,525.60 (FACING, METHOD B) 045 ROCK SLOPE PROTECTION CY 108.0000 432.00 49.700 5,367.60 (BACKING NO. 2, METHOD B) 046 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,956.00 652.000 1,956.00 (F) 047 DELINEATOR (CLASS 2) EA 40.0000 880.00 18.000 720.00 048 MILEPOST MARKER EA 40.0000 360.00 9.000 360.00 049 MARKER (CULVERT) EA 40.0000 320.00 8.000 320.00 PROGRAM CAS145 PAGE 3 DATE 03/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E0604 TIME 10:21 AM ESTIMATE NO. 05 BID OPENING 07/07/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/11 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 03/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 METAL BEAM GUARD RAILING (STEEL POST) LF 19.0000 7,220.00 375.000 7,125.00 051 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 16,800.00 6.000 16,800.00 052 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,850.00 7,633.000 7,633.00 (SPRAYABLE) PROGRAM CAS145 PAGE 4 DATE 03/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E0604 TIME 10:21 AM ESTIMATE NO. 05 BID OPENING 07/07/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/03/11 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 03/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 767,808.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 29,733.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 797,541.68 053 MOBILIZATION LS 70,636.0000 70,636.00 1.000 70,636.00 ORIGINAL CONTRACT AMOUNT 823,328.00 TOTAL WORK COMPLETED 0.00 868,177.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -12,000.00 TOTAL 10,000.00 856,177.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/21/10 290 09/27/10 10/06/10 11/03/11 278 0 0 0 100% 100% RINARD, WAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/12