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 11/19/15 EST. NO. 001 TIME 03:54 PM R.E. NAME: ZDENEK, MICHAEL 02-3E8004 --------------------------------------------------------------------------- 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 11/19/15 EST. NO. 001 TIME 03:54 PM R.E. NAME: ZDENEK, MICHAEL 02-3E8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E8004 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 07/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ZDENEK, MICHAEL DATE OF THIS ESTIMATE 11/19/15 LOCATION PROGRESS ESTIMATE 02-SHA-273-15.0/15.8 ----------------- STIMPEL-WIEBELHAUS ASSOCIATES IN SHASTA COUNTY IN REDDING FROM INC. WYNDHAM LANE TO PARKVIEW AVENUE P.O. BOX 492335 REDDING CA 96049 FED. AID NO. NHP-P273(12)E CONSTRUCT & MODIFY ADA CURB RAMPS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,866.0000 3,866.00 1.000 3,866.00 1.000 3,866 002 CONSTRUCTION AREA SIGNS LS 1,667.0000 1,667.00 0.504 840.17 0.504 840 003 TRAFFIC CONTROL SYSTEM LS 84,000.0000 84,000.00 0.260 21,840.00 0.260 21,840 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,261.0000 3,261.00 0.260 847.86 0.260 847 005 JOB SITE MANAGEMENT LS 5,918.0000 5,918.00 0.260 1,538.68 0.260 1,538 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 755.0000 755.00 0.750 566.25 0.750 566 007 TEMPORARY DRAINAGE INLET PROTECTION EA 99.0000 990.00 4.000 396.00 4.000 396 008 TEMPORARY CONCRETE WASHOUT LS 1,389.0000 1,389.00 0.260 361.14 0.260 361 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.6200 3,040.80 0.000 0 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 14.5000 2,465.00 0.000 0 011 RESET ROADSIDE SIGN EA 241.0000 1,205.00 0.000 0 012 ADJUST UTILITY FRAME AND COVER TO GRADE EA 764.0000 1,528.00 0.000 0 013 ADJUST UTILITY COVER TO GRADE EA 464.0000 9,744.00 1.000 464.00 1.000 464 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 60.0000 3,600.00 0.000 0 015 REMOVE CONCRETE (SQYD) SQYD 23.8200 34,062.60 736.960 17,554.39 736.960 17,554 016 ROADWAY EXCAVATION CY 137.7600 135,004.80 393.460 54,203.05 393.460 54,203 017 ROCK BLANKET SQFT 15.4000 6,160.00 0.000 0 018 CLASS 2 AGGREGATE BASE (CY) CY 130.2900 87,294.30 299.720 39,050.52 299.720 39,050 019 HOT MIX ASPHALT (TYPE A) TON 186.6700 95,201.70 0.000 0 020 PLACE HOT MIX ASPHALT SQYD 94.0000 7,896.00 0.000 0 (MISCELLANEOUS AREA) 021 GRATED LINE DRAIN LF 235.0000 2,115.00 0.000 0 022 DETECTABLE WARNING SURFACE SQFT 36.8400 6,631.20 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E8004 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 07/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ZDENEK, MICHAEL DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (CURB AND GUTTER) LF 23.6300 62,146.90 1,339.000 31,640.57 1,339.000 31,640 024 MINOR CONCRETE (SIDEWALK) CY 489.7700 127,340.20 106.830 52,322.13 106.830 52,322 025 THERMOPLASTIC PAVEMENT MARKING SQFT 8.4600 4,822.20 0.000 0 026 THERMOPLASTIC TRAFFIC STRIPE LF 4.8300 3,960.60 0.000 0 (SPRAYABLE) 027 MODIFY SIGNAL LS 47,393.0000 47,393.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E8004 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 07/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ZDENEK, MICHAEL DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 225,490.76 225,490.76 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 225,490.76 225,490.76 028 MOBILIZATION LS 13,255.7000 13,255.70 0.950 12,592.92 0.950 12,592 ORIGINAL CONTRACT AMOUNT 756,713.00 TOTAL WORK COMPLETED 238,083.68 238,083.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 238,083.68 238,083.68 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 09/14/15 50 11/02/15 11/02/15 01/19/16 13 1 0 0 30% 26% PROGRESS IS SATISFACTORY ZDENEK, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/15