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 09/20/13 EST. NO.18 TIME 11:52 AM R.E. NAME: HINTON, JOHN 02-3E7604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 012 0004 1,220.29 E.W. @ F.A.(+) 092512 N 0011.0 0005 152.66 070813 N 0115.0 030 0001 -26,000.00 A.C. @ L.S.(-) 073013 N 30-010 -24,627.05 TOTAL THIS ESTIMATE 33,150.09 TOTAL PREVIOUS ESTIMATE 8,523.04 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 09/20/13 EST. NO.18 TIME 11:52 AM R.E. NAME: HINTON, JOHN 02-3E7604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2012 CEM4401 -10,000.00 10 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/12 -10,000.00 04 PER LTR DATED 8/12 -10,000.00 05 PER LTR DATED 9/12 -1,000.00 06 PER LTR DATED 10/12 -10,000.00 07 PER LTR DATED 11/12 -10,000.00 08 RETURN DEDUCT 9/12 1,000.00 08 PER LTR DATED 12/12 -10,000.00 09 RETURN DEDUCT 7/12 10,000.00 09 RETURN DEDUCT 8/12 10,000.00 09 PER LTR DATED 4/13 -6,000.00 12 RETURN DEDUCT 10/12 10,000.00 12 RETURN DEDUCT 12/12 10,000.00 12 PER LTR DATED 5/13 -10,000.00 13 RETURN DEDUCT 4/13 6,000.00 13 PER LTR DATED 7/13 -8,000.00 16 RETURN DEDUCT 5/13 10,000.00 16 PER LTR DATED 8/13 -8,000.00 17 PER LTR DATED 9/13 -2,000.00 18 -2,000.00 -28,000.00 TOTAL DEDUCTIONS -2,000.00 -38,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 LOCATION PROGRESS ESTIMATE 02-SIS-5-51.2/58.1 ----------------- ROAD AND HIGHWAY BUILDERS OF IN SISKIYOU COUNTY NEAR YREKA FROM CALIFORNIA INC 0.3 MILE SOUTH OF SHASTA RIVER P O BOX 70846 BRIDGE TO 0.1 MILE NORTH OF KLAMATH RENO NV 89570 RIVER ROAD UNDERCROSSING FED. AID NO. ACIM-059(170)E RECONSTRUCT ROAD WITH CONCRETE PAV ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250 002 TIME-RELATED OVERHEAD WDAY 2,000.0000 720,000.00 19.000 38,000.00 241.000 482,000 003 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.058 580.00 0.640 6,400 004 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.021 52.50 0.733 1,832 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.0000 36,000.00 510.000 1,530.00 3,515.000 10,545 006 TEMPORARY SILT FENCE LF 4.0000 4,000.00 84.000 336.00 1,722.000 6,888 007 TEMPORARY GRAVEL BAG BERM LF 13.0000 3,900.00 90.000 1,170 008 TEMPORARY CHECK DAM LF 12.0000 4,800.00 89.000 1,068.00 656.000 7,872 009 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 7,875.00 5.000 875.00 48.000 8,400 010 TEMPORARY HYDRAULIC MULCH SQYD 0.8000 69,680.00 13,667.000 10,933 (POLYMER STABILIZED FIBER MATRIX) 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 25,000.0000 25,000.00 0.660 16,500 012 TEMPORARY SOIL BINDER SQYD 0.5000 43,550.00 0.000 0 013 RAIN EVENT ACTION PLAN EA 500.0000 55,000.00 1.000 500.00 11.000 5,500 014 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 2.000 4,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 6,500.00 0.000 0 016 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.029 580.00 0.485 9,700 017 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.058 29,000.00 0.643 321,500 018 END OF QUEUE WARNING/SERVICE PATROL LS 40,000.0000 40,000.00 0.500 20,000 019 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.0000 55,500.00 2,227.000 2,227.00 7,291.000 7,291 020 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.0000 10,750.00 126.000 630.00 630.000 3,150 021 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1500 23,700.00 12,265.000 1,839.75 128,787.000 19,318 022 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 18,500.00 92.000 2,300.00 281.000 7,025 PROGRAM CAS145 PAGE 2 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE LIGHTING SYSTEM LS 50,000.0000 50,000.00 0.062 3,100.00 0.616 30,800 024 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 0.058 1,160.00 0.640 12,800 025 PORTABLE RADAR TRAILER LS 15,000.0000 15,000.00 0.062 930.00 0.616 9,240 026 TEMPORARY RAILING (TYPE K) LF 15.0000 1,545,000.00 4,240.000 63,600.00 48,080.000 721,200 027 TEMPORARY CRASH CUSHION EA 2,500.0000 55,000.00 2.000 5,000.00 7.000 17,500 (ALTERNATIVE IN-LINE) 028 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 6,630.00 0.000 0 STRIPE (HAZARDOUS WASTE) 029 REMOVE MARKER EA 15.0000 450.00 0.000 0 030 REMOVE FLARED END SECTION EA 250.0000 750.00 0.000 0 031 REMOVE TRAFFIC STRIPE LF 0.5000 189,000.00 1,866.000 933.00 15,553.000 7,776 032 REMOVE PAVEMENT MARKER EA 1.0000 300.00 350.000 350 033 REMOVE ROADSIDE SIGN EA 100.0000 200.00 0.000 0 034 REMOVE ASPHALT CONCRETE CY 50.0000 91,500.00 0.000 0 035 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 195.00 0.000 0 036 REMOVE CULVERT LF 15.0000 8,700.00 18.900 283.50 40.400 606 037 REMOVE INLET EA 800.0000 14,400.00 5.000 4,000.00 13.000 10,400 038 REMOVE DELINEATOR EA 15.0000 6,450.00 190.000 2,850 039 SALVAGE METAL BEAM GUARD RAILING LF 12.0000 27,960.00 0.000 0 040 SALVAGE FLASHING ARROW SIGN EA 200.0000 600.00 3.000 600 041 RECONSTRUCT METAL BEAM GUARD RAILING LF 20.0000 638,000.00 8,751.500 175,030 042 RESET PORTABLE CONCRETE BARRIER LF 15.0000 2,550.00 85.000 1,275 (TYPE 60K) 043 RESET ROADSIDE SIGN EA 250.0000 250.00 0.000 0 044 RELOCATE CRASH CUSHION EA 2,000.0000 4,000.00 0.000 0 045 RELOCATE ROADSIDE SIGN EA 250.0000 1,250.00 0.000 0 046 ADJUST INLET EA 1,400.0000 25,200.00 7.000 9,800 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 39,400.00 7,158.000 7,158 048 REMOVE CONCRETE BARRIER LF 15.0000 89,550.00 1,645.000 24,675 049 PLUG SCUPPER EA 50.0000 4,300.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 0.143 1,430.00 0.617 6,170 051 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.058 2,900.00 0.638 31,900 052 ROADWAY EXCAVATION CY 20.0000 3,000,000.00 19,748.610 394,972.20 94,660.640 1,893,212 053 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 054 DITCH EXCAVATION CY 100.0000 2,900.00 3.000 300.00 55.100 5,510 055 IMPORTED MATERIAL (SHOULDER BACKING) TON 20.0000 105,800.00 1,994.200 39,884 056 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 1.000 500 057 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 4,000.0000 80,000.00 11.070 44,280 058 CLASS 2 AGGREGATE BASE CY 60.0000 804,000.00 1,385.610 83,136.60 11,222.100 673,326 059 REPLACE ASPHALT CONCRETE SURFACING CY 80.0000 335,200.00 3,813.150 305,052 060 HOT MIX ASPHALT TON 75.0000 4,995,000.00 6,571.650 492,873.75 35,687.120 2,676,534 061 RUMBLE STRIP STA 50.0000 1,750.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 1,400.00 0.000 0 063 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 7,800.00 0.000 0 064 PLACE HOT MIX ASPHALT SQYD 120.0000 49,200.00 0.000 0 (MISCELLANEOUS AREA) 065 TACK COAT TON 1.0000 34.00 1.570 1 066 CONTINUOUSLY REINFORCED CONCRETE CY 225.0000 21,465,000.00 814.190 183,192.75 44,193.710 9,943,584 PAVEMENT 067 CONTINUOUSLY REINFORCED CONCRETE CY 175.0000 113,750.00 0.000 0 PAVEMENT (GFRP) 068 CONTINUOUSLY REINFORCED CONCRETE LF 30.0000 2,520.00 0.000 0 PAVEMENT (TERMINAL JOINT, TYPE A) 069 CONTINUOUSLY REINFORCED CONCRETE LF 35.0000 9,800.00 0.000 0 PAVEMENT (TERMINAL JOINT, TYPE D) 070 CONTINUOUSLY REINFORCED CONCRETE LF 150.0000 42,000.00 70.000 10,500 PAVEMENT (PAVEMENT ANCHOR) 071 CONTINUOUSLY REINFORCED CONCRETE LF 125.0000 35,000.00 35.000 4,375 PAVEMENT (EXPANSION JOINT, TYPE AN) 072 JOINTED PLAIN CONCRETE PAVEMENT CY 180.0000 1,998,000.00 5,296.900 953,442 073 SHOULDER RUMBLE STRIP STA 50.0000 70,500.00 0.000 0 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 074 SEAL PAVEMENT JOINT LF 1.7500 292,250.00 -837.430 -1,465.50 82,796.570 144,894 075 SEAL ISOLATION JOINT LF 3.0000 227,700.00 34,225.000 102,675 PROGRAM CAS145 PAGE 4 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 103,500.00 17.300 25,950.00 40.200 60,300 (F) 077 JOINT SEAL (MR 1 1/2") LF 40.0000 11,200.00 0.000 0 078 FURNISH SIGN STRUCTURE (TRUSS) LB 3.0000 114,105.00 0.000 0 (F) 079 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 38,035.00 0.000 0 (F) 080 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 15.0000 10,800.00 0.000 0 081 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,000.0000 46,000.00 0.000 0 (SIGN FOUNDATION) 082 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 250.00 0.000 0 METHOD) 083 18" REINFORCED CONCRETE PIPE LF 80.0000 149,600.00 480.500 38,440.00 796.500 63,720 084 8" CORRUGATED STEEL PIPE (.079" THICK) LF 75.0000 1,125.00 15.000 1,125 085 18" CORRUGATED STEEL PIPE (.109" THICK) LF 100.0000 2,300.00 0.000 0 086 24" CORRUGATED STEEL PIPE (.109" THICK) LF 100.0000 6,400.00 40.000 4,000.00 53.800 5,380 087 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 100.0000 1,600.00 0.000 0 (.109" THICK) 088 24" ANCHOR ASSEMBLY EA 200.0000 400.00 0.000 0 089 GRATED LINE DRAIN LF 100.0000 5,600.00 0.000 0 090 24" STEEL FLARED END SECTION EA 500.0000 1,500.00 0.000 0 091 18" CONCRETE FLARED END SECTION EA 500.0000 1,500.00 1.000 500.00 3.000 1,500 092 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 250.0000 22,500.00 0.000 0 093 ROCK SLOPE PROTECTION FABRIC SQYD 2.5000 350.00 0.000 0 094 MINOR CONCRETE (CURB) LF 100.0000 1,000.00 0.000 0 095 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 138,000.00 0.000 0 CONSTRUCTION) 096 MINOR CONCRETE (TEXTURED PAVING) SQYD 80.0000 48,800.00 0.000 0 097 CURB RAMP DETECTABLE WARNING SURFACE SQFT 30.0000 5,100.00 0.000 0 098 MISCELLANEOUS IRON AND STEEL LB 1.5000 36,675.00 4,564.000 6,846 (F) 099 CONCRETE BARRIER MARKER EA 50.0000 7,000.00 0.000 0 100 DELINEATOR (CLASS 2) EA 25.0000 13,500.00 249.000 6,225 101 MILEPOST MARKER EA 50.0000 1,500.00 14.000 700 102 MARKER (CULVERT) EA 35.0000 140.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 CULVERT MARKER (BARRIER MOUNTED) EA 50.0000 2,400.00 0.000 0 104 MARKER (CONCRETE PAVEMENT ANCHOR) EA 50.0000 400.00 0.000 0 105 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 98,880.00 2,457.000 58,968 106 TRANSITION RAILING (TYPE WB) EA 3,500.0000 17,500.00 2.000 7,000 107 END ANCHOR ASSEMBLY (TYPE SFT) EA 450.0000 13,500.00 14.000 6,300 108 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,200.0000 38,400.00 2.000 6,400 109 CONCRETE BARRIER (TYPE 60) LF 40.0000 46,400.00 0.000 0 110 CONCRETE BARRIER (TYPE 60C) LF 50.0000 239,500.00 0.000 0 111 4" CONTRAST TREATMENT LF 0.2500 18,675.00 0.000 0 112 4" CONTRAST TREATMENT (BROKEN 36-12) LF 0.2000 14,820.00 0.000 0 113 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.0000 170,000.00 0.000 0 114 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 3,580.00 0.000 0 115 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.5000 40,000.00 0.000 0 (BROKEN 36-12) 116 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.6500 1,469.00 0.000 0 (BROKEN 17-7) 117 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 105,750.00 136,743.000 34,185 118 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 5.0000 5,850.00 0.000 0 119 PAVEMENT MARKER EA 8.0000 28,800.00 0.000 0 (RETROREFLECTIVE-RECESSED) 120 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.500 1,250 SYSTEM ELEMENTS DURING CONSTRUCTION 121 MODIFY TRAFFIC MONITORING STATION LS 15,000.0000 15,000.00 0.000 0 122 CLOSED CIRCUIT TELEVISION SYSTEM LS 125,000.0000 125,000.00 0.000 0 123 ROADSIDE WEATHER INFORMATION SYSTEM LS 250,000.0000 250,000.00 0.613 153,250 PROGRAM CAS145 PAGE 6 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E7604 TIME 11:52 AM ESTIMATE NO. 18 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/17/13 R.E. NAME: HINTON, JOHN DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,384,754.55 19,234,326.52 ADJUSTMENT OF COMPENSATION -26,000.00 -59,206.44 EXTRA WORK 1,372.95 67,729.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,360,127.50 19,242,849.56 124 MOBILIZATION LS 4,381,201.0000 4,381,201.00 0.950 4,162,140 ORIGINAL CONTRACT AMOUNT 44,599,599.00 TOTAL WORK COMPLETED 1,360,127.50 23,404,990.51 MATERIALS ON HAND ON SITE 300,311.13 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,000.00 -38,000.00 TOTAL 1,358,127.50 23,667,301.64 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 01/18/12 360 05/21/12 03/13/12 03/21/14 240 140 5 0 51% 66% PROGRESS IS SATISFACTORY HINTON, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/13