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 06/17/15 EST. NO. 004 TIME 11:14 AM R.E. NAME: ZDENEK, MIKE 02-2E74U4 --------------------------------------------------------------------------- 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 06/17/15 EST. NO. 004 TIME 11:14 AM R.E. NAME: ZDENEK, MIKE 02-2E74U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E74U4 TIME 11:14 AM ESTIMATE NO. 004 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 06/17/15 LOCATION PROGRESS ESTIMATE 02-SHA-299-83.0/84.0 ----------------- HAT CREEK CONSTRUCTION & IN SHASTA COUNTY MATERIALS, INC. 24339 STATE HWY 89 N. BURNEY CA 96013 FED. AID NO. STP-P299(183)E CURVE IMPROVEMENT AND TRUCK LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 1,500.0000 1,500.00 0.126 189.00 0.797 1,195 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.314 78,500.00 0.743 185,750 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,500.0000 8,500.00 0.314 2,669.00 0.743 6,315 005 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.314 2,198.00 0.743 5,201 006 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.126 252.00 0.797 1,594 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 008 TEMPORARY CHECK DAM LF 5.0000 5,000.00 106.500 532 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 8.000 1,600 010 TEMPORARY FIBER ROLL LF 3.2500 9,750.00 98.500 320 011 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.743 743.00 0.743 743 012 TEMPORARY FENCE (TYPE ESA) LF 3.0000 2,220.00 820.000 2,460 013 TREATED WOOD WASTE LB 0.0500 850.00 0.000 0 014 ABANDON CULVERT (LF) LF 6.0000 660.00 110.000 660.00 209.000 1,254 015 OBLITERATE SURFACING SQYD 1.0000 3,530.00 0.000 0 016 REMOVE FENCE LF 1.0000 3,090.00 1,375.000 1,375 017 REMOVE MARKER EA 10.0000 230.00 0.000 0 018 REMOVE GUARDRAIL LF 5.5000 7,205.00 1,316.000 7,238.00 1,316.000 7,238 019 REMOVE ROADSIDE SIGN EA 25.0000 300.00 2.000 50 020 REMOVE CULVERT (LF) LF 12.0000 3,480.00 122.000 1,464.00 233.000 2,796 021 REMOVE INLET EA 100.0000 200.00 2.000 200.00 2.000 200 022 REMOVE HEADWALL EA 100.0000 100.00 1.000 100.00 1.000 100 PROGRAM CAS145 PAGE 2 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E74U4 TIME 11:14 AM ESTIMATE NO. 004 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DELINEATOR EA 10.0000 240.00 0.000 0 024 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 250.00 0.000 0 025 RECONSTRUCT TURNABLE ROADSIDE SIGN EA 300.0000 300.00 0.000 0 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.0000 5,040.00 556.000 5,004.00 556.000 5,004 027 SAND BACKFILL CY 100.0000 800.00 7.200 720.00 32.050 3,205 028 CLEARING AND GRUBBING (LS) LS 55,000.0000 55,000.00 1.000 55,000 029 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 1.000 25,000 030 DUST PALLIATIVE LS 10,000.0000 10,000.00 0.000 0 031 ROADWAY EXCAVATION CY 8.0000 904,000.00 30,101.790 240,814.32 130,201.790 1,041,614 032 SHOULDER BACKING TON 40.0000 15,200.00 0.000 0 033 DITCH EXCAVATION CY 12.0000 16,920.00 75.000 900.00 89.000 1,068 034 WOOD MULCH CY 20.0000 11,400.00 0.000 0 035 HYDROSEED SQFT 0.1500 56,325.00 0.000 0 036 FINISHING ROADWAY LS 10,000.0000 10,000.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 31.0000 362,700.00 11,079.990 343,479.69 11,079.990 343,479 038 HOT MIX ASPHALT (TYPE A) TON 96.0000 960,000.00 2,851.690 273,762.24 2,851.690 273,762 039 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 66.00 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.4500 2,866.50 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.4500 5,659.50 0.000 0 042 PLACE HOT MIX ASPHALT SQYD 33.0000 1,089.00 0.000 0 (MISCELLANEOUS AREA) 043 TACK COAT TON 2,500.0000 10,000.00 4.050 10,125.00 4.050 10,125 044 EARTH RETAINING SYSTEM SQFT 15.0000 6,750.00 450.000 6,750.00 450.000 6,750 (RAILING COMPONENTS) 045 MINOR CONCRETE (MINOR STRUCTURE) CY 1,250.0000 53,500.00 29.860 37,325.00 40.790 50,987 (F) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 780.00 0.000 0 (0.080"-UNFRAMED) 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 325.00 0.000 0 (0.063"-FRAMED) 048 ROADSIDE SIGN - ONE POST EA 290.0000 1,450.00 0.000 0 049 ROADSIDE SIGN - TWO POST EA 400.0000 400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E74U4 TIME 11:14 AM ESTIMATE NO. 004 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" PLASTIC PIPE LF 50.0000 54,000.00 1,050.800 52,540.00 1,050.800 52,540 051 24" PLASTIC PIPE LF 75.0000 56,250.00 146.400 10,980.00 714.400 53,580 052 18" CORRUGATED STEEL PIPE (.079" THICK) LF 85.0000 3,740.00 43.400 3,689.00 43.400 3,689 053 24" CORRUGATED STEEL PIPE (.079" THICK) LF 24.0000 240.00 10.000 240 054 36" CORRUGATED STEEL PIPE (.138" THICK) LF 235.0000 44,650.00 100.000 23,500 055 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 93.0000 3,348.00 35.600 3,310.80 35.600 3,310 (.079" THICK) 056 18" ANCHOR ASSEMBLY EA 140.0000 280.00 0.000 0 057 18" STEEL FLARED END SECTION EA 98.0000 98.00 0.000 0 058 36" PRECAST CONCRETE PIPE INLET LF 250.0000 2,500.00 4.500 1,125 059 SMALL-ROCK SLOPE PROTECTION CY 65.0000 9,750.00 29.500 1,917.50 29.500 1,917 060 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 70.0000 315.00 4.500 315 (CY) 061 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 65.0000 4,290.00 7.700 500.50 7.700 500 (CY) 062 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 640.00 18.000 72.00 25.500 102 063 MISCELLANEOUS IRON AND STEEL LB 2.0000 11,800.00 0.000 0 (F) 064 DELINEATOR (CLASS 2) EA 40.0000 3,120.00 0.000 0 065 MILEPOST MARKER EA 60.0000 540.00 0.000 0 066 MARKER (CULVERT) EA 55.0000 1,485.00 0.000 0 067 OBJECT MARKER (TYPE L-1) EA 55.0000 440.00 0.000 0 068 METAL BEAM GUARD RAILING (STEEL POST) LF 20.0000 74,400.00 0.000 0 069 CABLE RAILING LF 100.0000 2,200.00 0.000 0 070 END ANCHOR ASSEMBLY (TYPE SFT) EA 550.0000 1,650.00 0.000 0 071 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,650.0000 2,650.00 0.000 0 072 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,225.0000 4,450.00 0.000 0 073 THERMOPLASTIC PAVEMENT MARKING SQFT 13.0000 1,430.00 0.000 0 074 THERMOPLASTIC TRAFFIC STRIPE LF 0.5900 13,570.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 4 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E74U4 TIME 11:14 AM ESTIMATE NO. 004 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,086,103.05 2,176,540.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 21,730.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,086,103.05 2,198,270.53 075 MOBILIZATION LS 274,617.0000 274,617.00 0.050 13,730.85 1.000 274,617 ORIGINAL CONTRACT AMOUNT 3,398,929.00 TOTAL WORK COMPLETED 1,099,833.90 2,472,887.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,099,833.90 2,472,887.53 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 10/22/14 70 03/03/15 12/16/14 07/15/15 52 75 0 0 68% 74% PROGRESS IS SATISFACTORY ZDENEK, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/15