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 09/23/14 EST. NO.05 TIME 02:54 PM R.E. NAME: RINARD, WAYNE 02-4E4104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0014 2,076.22 E.W. @ U.P (+) 071314 N LO0014 0018 394.10 082414 N JFS018 0020 2,264.25 082414 N HSC020 0021 2,434.28 083114 N HSC021 0022 905.28 090714 N HSC022 006 0001 3,571.52 E.W. @ F.A.(+) 071714 N AFC001 0002 12,280.60 071614 N AFC002 0003 2,342.16 071014 N AFC003 0004 9,844.19 071514 N AFC004 0005 2,873.86 071514 N AFC005 0006 8,922.13 071414 N AFC006 0007 1,238.95 071114 N AFC007 0008 2,205.54 062314 N AFC008 008 0001 -1,000.00 A.C. @ L.S.(-) 082814 N 0008 0 50,353.08 TOTAL THIS ESTIMATE 67,574.04 TOTAL PREVIOUS ESTIMATE 117,927.12 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 09/23/14 EST. NO.05 TIME 02:54 PM R.E. NAME: RINARD, WAYNE 02-4E4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ITEM ADJUSTMENT -7,000.00 05 -7,000.00 -7,000.00 TOTAL DEDUCTIONS -7,000.00 -7,000.00 PROGRAM CAS145 PAGE 1 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4104 TIME 02:54 PM ESTIMATE NO. 05 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 09/23/14 LOCATION PROGRESS ESTIMATE 02-TRI-299-53.5/64.0 ----------------- J. F. SHEA CONSTRUCTION, INC. IN TRINITY COUNTY AT AND NEAR P. O. BOX 494519 WEAVERVILLE FROM INDUSTRIAL PARKWAY REDDING CA 96049 TO 0.5 MILES EAST OF LEWISTON ROAD. FED. AID NO. NHP-P299(179)E RECONSTRUCT GUARDRAIL & END TREAT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.300 1,200.00 1.000 4,000 003 TRAFFIC CONTROL SYSTEM LS 185,000.0000 185,000.00 0.150 27,750.00 1.000 185,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.150 1,500.00 1.000 10,000 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000.00 1.000 5,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.200 160.00 1.000 800 007 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 825.00 15.000 1,125 008 TEMPORARY FIBER ROLL LF 3.0000 7,830.00 0.000 0 009 TEMPORARY GRAVEL BAG BERM LF 20.0000 4,000.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 330.0000 330.00 0.000 0 011 ASBESTOS COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 012 TEMPORARY FENCE (TYPE ESA) LF 7.5000 600.00 80.000 600 013 TREATED WOOD WASTE LB 0.0500 8,900.00 0.000 0 014 ABANDON CULVERT (EA) EA 2,800.0000 2,800.00 0.000 0 015 REMOVE METAL BEAM GUARD RAILING LF 12.0000 756.00 12.000 144 016 REMOVE FLARED END SECTION EA 110.0000 110.00 1.000 110 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 4,030.00 1,070.200 6,956 018 REMOVE ROADSIDE SIGN EA 53.0000 1,113.00 22.000 1,166.00 22.000 1,166 019 REMOVE SIGN PANEL EA 370.0000 740.00 2.000 740.00 2.000 740 020 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 19,200.00 8,534.000 21,335 021 REMOVE CULVERT (EA) EA 1,300.0000 11,700.00 6.000 7,800 022 REMOVE CULVERT EA 5,500.0000 5,500.00 1.000 5,500 (NATURALLY OCCURRING ASBESTOS) PROGRAM CAS145 PAGE 2 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4104 TIME 02:54 PM ESTIMATE NO. 05 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE INLET EA 1,600.0000 3,200.00 2.000 3,200 024 REMOVE RETAINING WALL (PORTION) (CY) CY 100.0000 2,500.00 26.000 2,600 025 REMOVE DELINEATOR EA 2.1000 1,050.00 48.000 100.80 338.000 709 026 RECONSTRUCT TRANSISTION RAILING EA 2,200.0000 26,400.00 12.000 26,400 (TYPE WB) 027 RECONSTRUCT END ANCHOR (TYPE SFT) EA 475.0000 950.00 1.000 475 028 RECONSTRUCT METAL BEAM GUARD RAILING LF 18.0000 128,340.00 7,559.000 136,062 029 RECONSTRUCT METAL BEAM GUARD RAILING LF 21.0000 145,950.00 6,200.000 130,200 (7' STEEL POST) 030 RECONSTRUCT TYPE SRT TERMINAL SYSTEM EA 1,400.0000 33,600.00 23.000 32,200 031 RECONSTRUCT TYPE ET TERMINAL SYSTEM EA 2,000.0000 4,000.00 2.000 4,000 032 ADJUST INLET EA 1,550.0000 7,750.00 2.000 3,100 033 ADJUST METAL BEAM GUARD RAILING LF 8.0000 4,640.00 587.500 4,700 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 247,000.00 166,368.110 216,278 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4900 47,813.00 13,667.000 47,697 (PROFILE CORRECTION) 036 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 118.0000 1,180.00 11.730 1,384 037 REMOVE CONCRETE (PARKING BUMPER) EA 6.0000 60.00 10.000 60 038 ROADWAY EXCAVATION CY 16.0000 16,000.00 1,252.400 20,038 039 SHOULDER BACKING TON 29.0000 111,360.00 5,595.380 162,266 040 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.4800 1,872.00 8,800.000 4,224 041 STRAW SQFT 0.3000 1,170.00 8,800.000 2,640 042 PREPAVING INERTIAL PROFILER LS 2,200.0000 2,200.00 1.000 2,200 043 PREPAVING GRINDING DAY EA 6,800.0000 20,400.00 1.000 6,800 044 REPLACE ASPHALT CONCRETE SURFACING CY 200.0000 260,000.00 609.300 121,860 045 HOT MIX ASPHALT TON 79.0000 3,365,400.00 38,102.400 3,010,089 046 DATA CORE LS 3,100.0000 3,100.00 0.000 0 047 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 220.00 19.000 38 048 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 180.00 79.000 158 049 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 1,800.00 1,020.000 2,040 PROGRAM CAS145 PAGE 3 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4104 TIME 02:54 PM ESTIMATE NO. 05 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 1,180.00 961.330 1,922 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 14,500.00 6,500.300 13,000 052 PLACE HOT MIX ASPHALT SQYD 80.0000 5,040.00 208.140 16,651 (MISCELLANEOUS AREA) 053 TACK COAT TON 220.0000 26,400.00 69.109 15,203 054 EARTH RETAINING SYSTEM SQFT 48.0000 9,600.00 200.000 9,600 (RAILING COMPONENTS) 055 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 9,120.00 9.700 15,520 (F) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,950.00 121.700 1,825.50 121.700 1,825 (0.080"-UNFRAMED) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,240.00 137.500 2,200.00 137.500 2,200 (0.063"-FRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 3,400.00 194.500 3,306.50 194.500 3,306 (0.080"-FRAMED) 059 ROADSIDE SIGN - ONE POST EA 300.0000 3,000.00 9.000 2,700.00 9.000 2,700 060 ROADSIDE SIGN - TWO POST EA 400.0000 5,200.00 14.000 5,600.00 14.000 5,600 061 24" CORRUGATED STEEL PIPE (.138" THICK) LF 126.0000 45,360.00 351.700 44,314 062 18" CORRUGATED STEEL PIPE (.138" THICK) LF 90.0000 5,580.00 60.000 5,400 063 SMALL-ROCK SLOPE PROTECTION CY 300.0000 2,100.00 7.540 2,262 (F) 064 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 350.0000 2,450.00 15.290 5,351 (F) (CY) 065 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 120.00 39.000 78 066 DETECTABLE WARNING SURFACE SQFT 165.0000 2,310.00 13.500 2,227 067 MINOR CONCRETE (SIDEWALK) CY 1,400.0000 1,400.00 2.000 2,800 068 PARKING BUMPER (PRECAST CONCRETE) EA 110.0000 1,100.00 10.000 1,100 069 MISCELLANEOUS IRON AND STEEL LB 2.0000 956.00 478.000 956 (F) 070 DELINEATOR (CLASS 2) EA 40.0000 30,800.00 67.000 2,680.00 741.000 29,640 071 MILEPOST MARKER EA 60.0000 1,200.00 21.000 1,260 072 MARKER (CULVERT) EA 50.0000 1,100.00 45.000 2,250 073 OBJECT MARKER EA 52.0000 6,240.00 65.000 3,380 074 TRANSITION RAILING (TYPE WB) EA 4,400.0000 8,800.00 2.000 8,800 075 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 20,640.00 2,813.330 16,879 076 THERMOPLASTIC TRAFFIC STRIPE LF 0.2900 69,310.00 188,307.200 54,609 (SPRAYABLE) PROGRAM CAS145 PAGE 4 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4104 TIME 02:54 PM ESTIMATE NO. 05 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PAVEMENT MARKER EA 6.5000 25,155.00 4,818.000 31,317 (RETROREFLECTIVE-RECESSED) 078 MODIFY TRAFFIC COUNT STATION LS 15,000.0000 15,000.00 1.000 15,000 PROGRAM CAS145 PAGE 5 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4104 TIME 02:54 PM ESTIMATE NO. 05 BID OPENING 02/12/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: RINARD, WAYNE DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 51,928.80 4,515,853.34 ADJUSTMENT OF COMPENSATION -1,000.00 -1,000.00 EXTRA WORK 51,353.08 118,927.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 102,281.88 4,633,780.46 079 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 5,171,620.00 TOTAL WORK COMPLETED 102,281.88 4,763,780.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -7,000.00 -7,000.00 TOTAL 95,281.88 4,756,780.46 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 03/26/14 90 05/05/14 04/28/14 10/10/14 90 11 0 0 88% 100% PROGRESS IS SATISFACTORY *** SUSPENDED ON 09/16/14. RINARD, WAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/14