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 08/23/18 EST. NO. 001 TIME 11:21 AM R.E. NAME: ZDENEK, MIKE 02-3H2004 --------------------------------------------------------------------------- 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 08/23/18 EST. NO. 001 TIME 11:21 AM R.E. NAME: ZDENEK, MIKE 02-3H2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3H2004 TIME 11:21 AM ESTIMATE NO. 001 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 08/23/18 LOCATION PROGRESS ESTIMATE 02-SHA-299-24.6/30.3 ----------------- J.F. SHEA CONSTRUCTION, INC. IN SHASTA COUNTY IN AND NEAR P.O. BOX 494519 REDDING FROM 0.1 MILE EAST OF REDDING CA 96049 BOULDER DRIVE TO 0.1 MILE EAST OF HOOTENANNY LANE FED. AID NO. N O N E AC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.470 9,400.00 0.470 9,400 003 TRAFFIC CONTROL SYSTEM LS 125,502.0000 125,502.00 0.175 21,962.85 0.175 21,962 004 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 2.4300 7,776.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,200.0000 8,200.00 0.175 1,435.00 0.175 1,435 006 JOB SITE MANAGEMENT LS 4,500.0000 4,500.00 0.175 787.50 0.175 787 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.750 525.00 0.750 525 008 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 0.175 105.00 0.175 105 009 TREATED WOOD WASTE LB 0.1000 523.00 0.000 0 010 REMOVE CONCRETE (CY) CY 650.0000 16,250.00 0.000 0 011 SHOULDER BACKING TON 44.0000 159,280.00 0.000 0 012 REPLACE ASPHALT CONCRETE SURFACING CY 592.0000 159,840.00 205.580 121,703.36 205.580 121,703 013 HOT MIX ASPHALT (TYPE A) TON 180.0000 162,000.00 0.000 0 014 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 105.0000 1,648,500.00 2,000.000 210,000.00 2,000.000 210,000 (OPEN GRADED FRICTION COURSE) 015 DATA CORE LS 6,600.0000 6,600.00 0.000 0 016 TACK COAT TON 1.2000 180.00 10.000 12.00 10.000 12 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 424,600.00 35,000.000 77,000.00 35,000.000 77,000 018 DETECTABLE WARNING SURFACE SQFT 46.0000 5,980.00 0.000 0 019 MINOR CONCRETE (CURB AND GUTTER) CY 745.0000 5,215.00 0.000 0 020 MINOR CONCRETE (CURB RAMP) CY 835.0000 8,350.00 0.000 0 021 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 16,600.00 0.000 0 022 MIDWEST GUARDRAIL SYSTEM LF 26.0000 7,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3H2004 TIME 11:21 AM ESTIMATE NO. 001 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASYMMETRICAL REPLACEMENT ASSEMBLY EA 835.0000 3,340.00 0.000 0 024 END ANCHOR ASSEMBLY (TYPE SFT) EA 805.0000 1,610.00 0.000 0 025 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 026 TERMINAL SYSTEM (TYPE X-TENSION) EA 4,650.0000 4,650.00 0.000 0 027 REMOVE GUARDRAIL LF 6.0000 150.00 0.000 0 028 SALVAGE GUARDRAIL LF 6.0000 300.00 0.000 0 029 RECONSTRUCT GUARDRAIL (WOOD POST) LF 25.0000 6,750.00 0.000 0 030 ADJUST GUARDRAIL LF 12.0000 1,440.00 0.000 0 031 ALTERNATIVE MEDIAN TERMINAL SYSTEM EA 5,600.0000 5,600.00 0.000 0 032 RECONSTRUCT TERMINAL SYSTEM (TYPE SRT) EA 1,000.0000 1,000.00 0.000 0 033 REMOVE DOUBLE GUARDRAIL LF 6.0000 78.00 0.000 0 034 SALVAGE TERMINAL SYSTEM (TYPE SRT) EA 420.0000 2,100.00 0.000 0 035 RECONSTRUCT DOUBLE GUARDRAIL LF 72.0000 936.00 0.000 0 036 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 26,600.00 0.000 0 037 THERMOPLASTIC TRAFFIC STRIPE LF 0.4300 74,390.00 0.000 0 (SPRAYABLE) 038 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 5,160.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,400.0000 2,400.00 0.175 420.00 0.175 420 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFYING EXISTING ELECTRICAL SYSTEM LS 319,000.0000 319,000.00 0.400 127,600.00 0.400 127,600 PROGRAM CAS145 PAGE 3 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3H2004 TIME 11:21 AM ESTIMATE NO. 001 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 572,450.71 572,450.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 572,450.71 572,450.71 ORIGINAL CONTRACT AMOUNT 3,252,000.00 TOTAL WORK COMPLETED 572,450.71 572,450.71 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 572,450.71 572,450.71 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 04/03/18 40 08/09/18 08/01/18 10/04/18 7 1 0 0 18% 18% PROGRESS IS SATISFACTORY ZDENEK, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/18