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 08/22/12 EST. NO.05 TIME 09:00 AM R.E. NAME: RINARD, WAYNE 02-2E2004 --------------------------------------------------------------------------- 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 0015 1,673.41 E.W. @ U.P (+) 071312 N 0015 0 0016 2,581.12 072112 N 0016 0 0017 3,756.69 072712 N 0017 0 8,011.22 TOTAL THIS ESTIMATE 20,320.00 TOTAL PREVIOUS ESTIMATE 28,331.22 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 08/22/12 EST. NO.05 TIME 09:00 AM R.E. NAME: RINARD, WAYNE 02-2E2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2004 TIME 09:00 AM ESTIMATE NO. 05 BID OPENING 08/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 08/22/12 LOCATION PROGRESS ESTIMATE 02-TRI-299-19.2/19.6 ----------------- R BROWN CONSTRUCTION CO INC IN TRINITY COUNTY ABOUT 8 MILES P O BOX 406 EAST OF BURNT RANCH FROM 0.3 MILE WILLOW CREEK CA 95573 WEST TO 0.2 MILE EAST OF SWEDE CREEK ROAD FED. AID NO. HSNH-P299(166)E CONSTRUCT RETAINING WALL PLACE HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 4.0000 1,360.00 367.000 1,468.00 002 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.230 575.00 0.670 1,675.00 003 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 004 TEMPORARY FIBER ROLL LF 4.0000 600.00 150.000 600.00 005 TEMPORARY SILT FENCE LF 4.0000 600.00 60.000 240.00 006 TEMPORARY CHECK DAM LF 5.0000 1,000.00 40.000 200.00 007 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 625.00 3.000 375.00 008 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 4,840.00 0.000 0.00 (POLYMER STABILIZED FIBER MATRIX) 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.230 230.00 0.670 670.00 010 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.070 210.00 0.736 2,208.00 011 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.230 10,350.00 0.670 30,150.00 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.230 3,450.00 0.670 10,050.00 013 REMOVE MARKER EA 50.0000 100.00 0.000 0.00 014 REMOVE METAL BEAM GUARD RAILING LF 7.5000 1,275.00 0.000 0.00 015 REMOVE DELINEATOR EA 50.0000 150.00 1.000 50.00 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 4,500.00 0.000 0.00 017 CLEARING AND GRUBBING LS 1,000.0000 1,000.00 0.230 230.00 0.670 670.00 018 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 0.000 0.00 019 ROADWAY EXCAVATION CY 8.0000 21,600.00 1,835.000 14,680.00 020 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0.00 021 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 57.5000 13,915.00 90.460 5,201.45 242.000 13,915.00 (F) 022 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 120.0000 2,400.00 20.000 2,400.00 20.000 2,400.00 (F) PROGRAM CAS145 PAGE 2 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2004 TIME 09:00 AM ESTIMATE NO. 05 BID OPENING 08/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 EARTH RETAINING STRUCTURE SQFT 41.0000 4,100.00 110.000 4,510.00 (GUARD RAILING) 024 SOIL NAIL ASSEMBLY LF 56.0000 162,288.00 988.770 55,371.12 2,297.030 128,633.68 025 IMPORTED MATERIAL (SHOULDER BACKING) TON 30.0000 3,000.00 0.000 0.00 026 EROSION CONTROL (BONDED FIBER MATRIX) ACRE 5,610.0000 5,049.00 0.000 0.00 (ACRE) 027 CLASS 2 AGGREGATE BASE CY 52.5000 61,425.00 0.000 0.00 028 HOT MIX ASPHALT (TYPE A) TON 128.0000 253,440.00 0.000 0.00 029 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 5,000.00 0.000 0.00 030 PLACE HOT MIX ASPHALT SQYD 50.0000 1,500.00 0.000 0.00 (MISCELLANEOUS AREA) 031 TACK COAT TON 1,100.0000 2,860.00 0.000 0.00 032 STRUCTURAL CONCRETE, SOIL NAIL WALL CY 1,013.0000 87,118.00 26.570 26,915.41 26.570 26,915.41 033 MINOR CONCRETE (MINOR STRUCTURE) CY 750.0000 8,625.00 3.460 2,595.00 9.450 7,087.50 (F) 034 ARCHITECTURAL TREATMENT SQFT 6.5000 15,249.00 0.000 0.00 (F) (SIMULATED STONE) 035 BAR REINFORCING STEEL (RETAINING WALL) LB 2.7500 44,288.75 11,060.000 30,415.00 11,060.000 30,415.00 (F) 036 SHOTCRETE CY 1,527.0000 74,823.00 49.000 74,823.00 49.000 74,823.00 (F) 037 24" CORRUGATED STEEL PIPE (.109" THICK) LF 86.0000 70,520.00 268.000 23,048.00 817.000 70,262.00 038 24" STEEL FLARED END SECTION EA 500.0000 500.00 1.000 500.00 039 ROCK SLOPE PROTECTION CY 170.0000 510.00 4.900 833.00 (BACKING NO. 2, METHOD B) 040 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,290.00 946.000 1,892.00 2,145.000 4,290.00 (F) 041 DELINEATOR (CLASS 2) EA 50.0000 1,400.00 0.000 0.00 042 MILEPOST MARKER EA 50.0000 50.00 0.000 0.00 043 MARKER (CULVERT) EA 50.0000 400.00 0.000 0.00 044 OBJECT MARKER (TYPE P) EA 100.0000 400.00 0.000 0.00 045 METAL BEAM GUARD RAILING (STEEL POST) LF 30.2500 35,090.00 0.000 0.00 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 67.0000 28,140.00 0.000 0.00 047 TRANSITION RAILING (TYPE WB) EA 3,600.0000 3,600.00 0.000 0.00 048 MODIFIED TRANSITION RAILING (TYPE WB) EA 6,600.0000 6,600.00 0.000 0.00 049 INTERMEDIATE ANCHOR ASSEMBLY EA 770.0000 2,310.00 0.000 0.00 (MODIFIED TYPE SFT) PROGRAM CAS145 PAGE 3 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2004 TIME 09:00 AM ESTIMATE NO. 05 BID OPENING 08/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 770.0000 3,080.00 0.000 0.00 051 CONCRETE BARRIER (TYPE 60D) (MODIFIED) LF 176.0000 38,720.00 0.000 0.00 (F) 052 CONCRETE BARRIER (TYPE 60) (MODIFIED) LF 176.0000 2,640.00 0.000 0.00 053 THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 5,280.00 0.000 0.00 (SPRAYABLE) 054 PAVEMENT MARKER EA 27.5000 3,850.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E2004 TIME 09:00 AM ESTIMATE NO. 05 BID OPENING 08/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 237,705.98 429,120.59 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 8,011.22 28,331.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 245,717.20 457,451.81 055 MOBILIZATION LS 55,000.0000 55,000.00 0.200 11,000.00 0.950 52,250.00 ORIGINAL CONTRACT AMOUNT 1,116,110.75 TOTAL WORK COMPLETED 256,717.20 509,701.81 MATERIALS ON HAND ON SITE 18,646.75 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 256,717.20 528,348.56 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 09/28/11 95 05/07/12 10/28/11 10/03/12 64 138 0 0 42% 67% PROGRESS IS SATISFACTORY RINARD, WAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/12