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 06/17/13 EST. NO.03 TIME 02:57 PM R.E. NAME: RINARD, WAYNE 02-3E9304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 130,302.00 E.W. @ U.P (+) 052513 N 1234 0 130,302.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 130,302.00 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 06/17/13 EST. NO.03 TIME 02:57 PM R.E. NAME: RINARD, WAYNE 02-3E9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E9304 TIME 02:57 PM ESTIMATE NO. 03 BID OPENING 03/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 06/17/13 LOCATION PROGRESS ESTIMATE 02-TRI-299-64.1/72.2 ----------------- MERCER-FRASER COMPANY IN SHASTA AND TRINITY COUNTIES AT P O BOX 1006 AND NEAD DOUGLAS CITY FROM 0.6 MILE EUREKA CA 955021006 EAST OF LEWISTON ROAD TO 0.1 MILE EAST OF SHASTA COUNTY LINE. FED. AID NO. N O N E HMA THIN BLANKET OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.430 215.00 0.800 400 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.150 1,200.00 0.760 6,080 004 TRAFFIC CONTROL SYSTEM LS 95,000.0000 95,000.00 0.430 40,850.00 0.800 76,000 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.430 2,150.00 0.800 4,000 006 REMOVE METAL BEAM GUARD RAILING LF 30.0000 1,440.00 0.000 0 007 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 9,100.00 940.000 9,400 008 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 18,200.00 3,240.000 16,200 009 RECONSTRUCT METAL BEAM GUARD RAILING LF 19.0000 154,280.00 5,951.000 113,069.00 5,951.000 113,069 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 21,500.00 4,297.000 21,485 011 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 012 SHOULDER BACKING TON 22.0000 55,660.00 1,588.760 34,952.72 1,588.760 34,952 013 REPLACE ASPHALT CONCRETE SURFACING CY 325.0000 211,250.00 774.290 251,644 014 HOT MIX ASPHALT TON 121.0000 1,548,800.00 200.000 24,200.00 12,200.000 1,476,200 015 PAVING ASPHALT (BINDER, GEOSYNTHETIC TON 1,500.0000 3,300.00 0.500 750.00 0.500 750 PAVEMENT INTERLAYER) 016 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 7.0000 14,350.00 1,400.000 9,800.00 1,400.000 9,800 (PAVING FABRIC) 017 RUMBLE STRIP STA 200.0000 4,800.00 24.000 4,800.00 24.000 4,800 018 DATA CORE LS 5,000.0000 5,000.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 7,280.00 2,701.000 5,402.00 2,701.000 5,402 020 TACK COAT TON 850.0000 46,750.00 3.000 2,550.00 18.000 15,300 021 METAL BEAM GUARD RAILING (STEEL POST) LF 50.0000 2,400.00 0.000 0 022 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 12,000.00 3.000 9,000.00 3.000 9,000 PROGRAM CAS145 PAGE 2 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E9304 TIME 02:57 PM ESTIMATE NO. 03 BID OPENING 03/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 11,760.00 1,976.000 13,832.00 1,976.000 13,832 024 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 42,300.00 134,452.000 40,335.60 134,452.000 40,335 (SPRAYABLE) 025 PAVEMENT MARKER EA 8.0000 29,680.00 3,313.000 26,504.00 3,313.000 26,504 (RETROREFLECTIVE-RECESSED) 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.690 690.00 0.800 800 SYSTEM ELEMENTS DURING CONSTRUCTION 027 TRAFFIC MONITORING STATION LS 3,000.0000 3,000.00 1.000 3,000 PROGRAM CAS145 PAGE 3 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E9304 TIME 02:57 PM ESTIMATE NO. 03 BID OPENING 03/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 330,300.32 2,140,079.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 130,302.00 130,302.00 SUBTOTAL AMOUNT EARNED 460,602.32 2,270,381.57 ORIGINAL CONTRACT AMOUNT 2,316,350.00 TOTAL WORK COMPLETED 460,602.32 2,270,381.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 460,602.32 2,270,381.57 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 04/25/12 30 10/29/12 10/29/12 06/24/13 28 126 0 0 90% 93% PROGRESS IS SATISFACTORY RINARD, WAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/13