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 09/22/14 EST. NO.06 TIME 11:30 AM R.E. NAME: OSIER, JIM 02-2E3504 --------------------------------------------------------------------------- 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 0006 3,047.40 E.W. @ U.P (+) 061414 N 06/140 0007 118.55 E.W. @ F.A.(+) 061214 N 06/120 003 0001 525.00 E.W. @ F.A.(+) 062114 N 06/210 3,690.95 TOTAL THIS ESTIMATE 16,128.72 TOTAL PREVIOUS ESTIMATE 19,819.67 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 09/22/14 EST. NO.06 TIME 11:30 AM R.E. NAME: OSIER, JIM 02-2E3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3504 TIME 11:30 AM ESTIMATE NO. 06 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/22/14 LOCATION RERUN PROGRESS ESTIMATE 02-TRI-299-0.4/0.8 ----------------------- STEELHEAD CONSTRUCTORS INC IN TRINITY COUNTY NEAR SALYER FROM P O BOX 997 0.7 MILE TO 0.2 MILE WEST OF PALO CEDRO CA 96073 CAMPBELL RIDGE ROAD FED. AID NO. HSNH-P299(175)E CURVE IMPROVEMENT WITH HMA OVER AB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 0.080 1,600.00 0.440 8,800 002 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.030 90.00 0.680 2,040 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.080 6,000.00 0.440 33,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 31.0000 1,488.00 24.000 744 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 3,980.00 1,880.000 3,760 006 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 1,620.00 38.000 2,280 007 TEMPORARY SIGNAL SYSTEM LS 137,000.0000 137,000.00 0.030 4,110.00 0.680 93,160 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 49,000.0000 49,000.00 0.080 3,920.00 0.440 21,560 009 TEMPORARY RAILING (TYPE K) LF 34.0000 36,040.00 720.000 24,480 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 7,700.0000 46,200.00 1.500 11,550 011 PREPARE STORM WATER POLLUTION PREVENTION LS 3,300.0000 3,300.00 0.030 99.00 0.670 2,211 PLAN 012 RAIN EVENT ACTION PLAN EA 500.0000 34,500.00 2.000 1,000 013 STORM WATER SAMPLING AND ANALYSIS DAY EA 210.0000 7,980.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 015 TEMPORARY COVER SQYD 5.0000 18,500.00 0.000 0 016 TEMPORARY CHECK DAM LF 13.0000 15,600.00 118.000 1,534 017 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 950.00 0.000 0 018 TEMPORARY FIBER ROLL LF 5.0000 5,000.00 0.000 0 019 TEMPORARY GRAVEL BAG BERM LF 13.0000 1,430.00 0.000 0 020 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.030 90.00 0.680 2,040 021 TREATED WOOD WASTE LB 2.5000 500.00 0.000 0 022 REMOVE MARKER EA 11.0000 110.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3504 TIME 11:30 AM ESTIMATE NO. 06 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 4,770.00 3,668.000 3,668 024 REMOVE PAVEMENT MARKER EA 4.0000 840.00 158.000 632 025 REMOVE ROADSIDE SIGN EA 130.0000 650.00 0.000 0 026 REMOVE CULVERT (LF) LF 180.0000 21,600.00 0.000 0 027 REMOVE INLET EA 410.0000 820.00 0.000 0 028 REMOVE HEADWALL EA 2,600.0000 7,800.00 0.000 0 029 REMOVE DELINEATOR EA 11.0000 44.00 0.000 0 030 ADJUST METAL BEAM GUARD RAILING LF 11.0000 1,650.00 0.000 0 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 38.0000 12,160.00 0.000 0 032 CLEARING AND GRUBBING (LS) LS 29,000.0000 29,000.00 0.500 14,500 033 DEVELOP WATER SUPPLY LS 1,600.0000 1,600.00 0.500 800 034 ROADWAY EXCAVATION CY 27.0000 380,700.00 753.700 20,349.90 8,753.750 236,351 035 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 036 SHOULDER BACKING TON 42.0000 10,500.00 0.000 0 037 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 33.0000 9,900.00 0.000 0 (F) 038 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 33.0000 29,370.00 47.200 1,557.60 332.900 10,985 (F) 039 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 100.0000 3,700.00 0.000 0 (F) 040 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 75.0000 14,850.00 0.000 0 (F) 041 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 375.0000 49,875.00 0.000 0 042 LEAN CONCRETE BACKFILL CY 350.0000 17,150.00 0.000 0 043 DITCH EXCAVATION CY 28.0000 2,380.00 0.000 0 044 COMPOST (INCORPORATE) SQYD 15.0000 18,300.00 0.000 0 045 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2400 22,800.00 41,242.000 9,898.08 41,242.000 9,898 (SQFT) 046 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 1.5000 30,300.00 20,146.000 30,219.00 20,146.000 30,219 047 CLASS 2 AGGREGATE BASE (CY) CY 52.0000 103,480.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 150.0000 480,000.00 0.000 0 049 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 16.0000 1,920.00 0.000 0 (GEOCOMPOSITE STRIP MEMBRANE) PROGRAM CAS145 PAGE 3 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3504 TIME 11:30 AM ESTIMATE NO. 06 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.0000 1,120.00 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 3,280.00 0.000 0 052 PLACE HOT MIX ASPHALT SQYD 140.0000 8,680.00 0.000 0 (MISCELLANEOUS AREA) 053 TACK COAT TON 790.0000 711.00 0.000 0 054 SOIL NAIL LF 30.0000 325,800.00 3,194.000 95,820.00 5,236.000 157,080 055 MECHANICALLY STABILIZED EMBANKMENT SQFT 68.0000 52,836.00 0.000 0 (F) 056 STEEL SOLDIER PILING (W24 X 192) LF 150.0000 112,500.00 0.000 0 057 36" DRILLED HOLE LF 250.0000 174,000.00 0.000 0 058 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 181,200.00 0.000 0 (F) 059 STRUCTURAL CONCRETE, BARRIER SLAB CY 600.0000 95,400.00 0.000 0 (F) 060 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 26,130.00 2.800 3,640.00 2.800 3,640 (F) 061 ARCHITECTURAL TREATMENT SQFT 10.0000 92,090.00 0.000 0 (F) 062 BAR REINFORCING STEEL (RETAINING WALL) LB 1.5000 108,360.00 1,558.000 2,337.00 14,453.000 21,679 (F) 063 SHOTCRETE CY 1,500.0000 205,500.00 6.300 9,450.00 49.600 74,400 (F) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 705.00 0.000 0 (0.080"-UNFRAMED) 065 ROADSIDE SIGN - ONE POST EA 310.0000 1,240.00 0.000 0 066 TIMBER LAGGING MFBM 3,000.0000 33,000.00 0.000 0 (F) 067 CLEAN AND PAINT STEEL SOLDIER PILING LS 32,000.0000 32,000.00 0.000 0 068 PREPARE AND STAIN CONCRETE SQFT 4.0000 46,464.00 0.000 0 069 18" PLASTIC PIPE LF 62.0000 29,140.00 0.000 0 070 24" PLASTIC PIPE LF 95.0000 34,200.00 0.000 0 071 48" PLASTIC PIPE LF 170.0000 16,830.00 40.000 6,800.00 40.000 6,800 072 18" CORRUGATED STEEL PIPE (.109" THICK) LF 24.0000 72.00 0.000 0 073 DRAINAGE SYSTEM LS 11,000.0000 11,000.00 0.000 0 074 GEOMEMBRANE SQYD 18.0000 2,196.00 0.000 0 (F) 075 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 33.0000 1,188.00 0.000 0 (.064" THICK) 076 12" ENTRANCE TAPER EA 570.0000 570.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3504 TIME 11:30 AM ESTIMATE NO. 06 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 12" ANCHOR ASSEMBLY EA 210.0000 420.00 0.000 0 078 36" PRECAST CONCRETE PIPE INLET LF 330.0000 5,940.00 0.000 0 079 48" PRECAST CONCRETE PIPE INLET LF 330.0000 1,980.00 0.000 0 080 ROCK SLOPE PROTECTION CY 130.0000 3,640.00 0.000 0 (FACING, METHOD B) (CY) 081 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 77.0000 7,315.00 0.000 0 (CY) 082 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 225.00 0.000 0 083 MINOR CONCRETE (GUTTER DEPRESSION) CY 800.0000 2,640.00 0.000 0 084 MISCELLANEOUS IRON AND STEEL LB 2.5000 7,445.00 0.000 0 (F) 085 MISCELLANEOUS METAL (SAFETY HOOKUP) LB 11.0000 4,114.00 74.000 814 (F) 086 DELINEATOR (CLASS 1) EA 40.0000 3,280.00 0.000 0 087 MILEPOST MARKER EA 60.0000 540.00 0.000 0 088 MARKER (CULVERT) EA 50.0000 850.00 0.000 0 089 OBJECT MARKER (TYPE P) EA 85.0000 595.00 0.000 0 090 OBJECT MARKER (TYPE L-1) EA 55.0000 165.00 0.000 0 091 METAL BEAM GUARD RAILING LF 27.0000 10,260.00 0.000 0 092 VEGETATION CONTROL (MINOR CONCRETE) SQYD 41.0000 14,350.00 0.000 0 093 TUBULAR BICYCLE RAILING LF 140.0000 35,840.00 0.000 0 (F) 094 CABLE RAILING LF 88.0000 2,464.00 0.000 0 095 TRANSITION RAILING (TYPE WB) EA 3,500.0000 17,500.00 0.000 0 096 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 12,000.00 0.000 0 097 CONCRETE BARRIER (TYPE 60D) LF 150.0000 48,600.00 0.000 0 (F) 098 TRANSITION ANCHOR BLOCK LF 1,200.0000 10,800.00 0.000 0 (F) 099 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 180.0000 46,080.00 0.000 0 (F) 100 THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 8,172.00 0.000 0 (SPRAYABLE) 101 PAVEMENT MARKER EA 18.0000 5,580.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 5 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3504 TIME 11:30 AM ESTIMATE NO. 06 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: OSIER, JIM DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 195,980.58 780,926.53 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,690.95 19,819.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 199,671.53 800,746.20 102 MOBILIZATION LS 390,000.0000 390,000.00 0.200 78,000.00 0.950 370,500 ORIGINAL CONTRACT AMOUNT 3,962,664.00 TOTAL WORK COMPLETED 277,671.53 1,171,246.20 MATERIALS ON HAND ON SITE 105,092.90 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 277,671.53 1,276,339.10 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 08/07/13 260 04/07/14 10/01/13 04/24/15 114 126 0 0 29% 44% PROGRESS IS SATISFACTORY OSIER, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/14