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 03/16/16 EST. NO. 008 TIME 11:48 AM R.E. NAME: ALEXANDER, NATHAN 02-4E4304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 610.50 E.W. @ L.S.(+) 122815 N 001 0 610.50 TOTAL THIS ESTIMATE -275,381.26 TOTAL PREVIOUS ESTIMATE -274,770.76 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 03/16/16 EST. NO. 008 TIME 11:48 AM R.E. NAME: ALEXANDER, NATHAN 02-4E4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 007 REC'D FNL CEM4401 10,000.00 008 10,000.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 007 REC'D CEM2402F 10,000.00 008 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 6/15 -2,000.00 002 PER LTR DATED 7/15 -1,000.00 003 RETURN 6/15 DEDUCT 2,000.00 003 PER LTR DATED 8/15 -2,000.00 004 RETURN 7/15 DEDUCT 1,000.00 004 PER LTR DATED 10/15 -2,000.00 006 RETURN 8/15 DEDUCT 2,000.00 006 RTN DEDUCT 10/15 2,000.00 007 0.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/16/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4304 TIME 11:48 AM ESTIMATE NO. 008 BID OPENING 10/22/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/13/15 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 03/16/16 LOCATION SEMI-FINAL ESTIMATE 02-SHA-44-R4.2/R14.5 ------------------- TULLIS, INC. IN SHASTA COUNTY AT AND NEAR PALO P.O. BOX 493416 CEDRO FROM 0.1 MILE WEST OF STILL- REDDING CA 96049 WATER CREEK BRIDGE TO 0.1 MILE EAST OF BEAR CREEK BRIDGE. FED. AID NO. CHP-P044(51)E PAVEMENT REHABILITATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,295.0000 3,295.00 1.000 3,295 002 TIME-RELATED OVERHEAD (WDAY) WDAY 50.0000 5,750.00 115.000 5,750 003 CONSTRUCTION AREA SIGNS LS 7,995.0000 7,995.00 1.000 7,995 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 1.000 200,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 1.000 6,000 006 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 008 TEMPORARY FIBER ROLL LF 2.0000 1,440.00 278.000 556 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 010 TREATED WOOD WASTE LB 0.1000 1,900.00 17,514.000 1,751 011 REMOVE GUARDRAIL LF 5.0000 190.00 37.500 187 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,710.00 309.000 927 013 REMOVE ROADSIDE SIGN EA 50.0000 600.00 10.000 500.00 12.000 600 014 REMOVE ROADSIDE SIGN PANEL EA 19.0000 38.00 0.000 0 015 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 1,200.00 395.000 1,975 016 REMOVE CULVERT (LF) LF 10.0000 1,500.00 148.000 1,480 017 REMOVE INLET EA 250.0000 250.00 1.000 250 018 REMOVE HEADWALL EA 1,200.0000 3,600.00 3.000 3,600 019 RECONSTRUCT FENCE LF 40.0000 3,240.00 81.000 3,240 020 RECONSTRUCT GUARDRAIL LF 16.5000 16,170.00 975.000 16,087 021 RECONSTRUCT GUARDRAIL (7' POST) LF 28.0000 2,100.00 0.000 0 022 RECONSTRUCT TERMINAL SYSTEM EA 975.0000 3,900.00 4.000 3,900 PROGRAM CAS145 PAGE 2 DATE 03/16/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4304 TIME 11:48 AM ESTIMATE NO. 008 BID OPENING 10/22/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/13/15 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 03/16/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RECONSTRUCT TRANSITION RAILING (TYPE WB) EA 2,000.0000 4,000.00 2.000 4,000 024 RESET 24" REINFORCED CONCRETE PIPE EA 750.0000 2,250.00 3.000 2,250 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 36,750.00 7,173.070 35,865 026 CLEANING, INSPECTING, AND PREPARING LF 30.0000 4,200.00 140.000 4,200 CULVERT (LF) 027 24" CURED IN PLACE PIPELINER LF 235.0000 14,570.00 62.000 14,570 028 30" CURED IN PLACE PIPELINER LF 257.5000 18,540.00 72.000 18,540 029 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000 030 DEVELOP WATER SUPPLY LS 1,500.0000 1,500.00 1.000 1,500 031 SHOULDER BACKING TON 35.0000 77,700.00 7,728.270 270,489 032 DITCH EXCAVATION CY 70.0000 29,400.00 814.060 56,984 033 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1600 3,856.00 28,360.000 4,537 034 STRAW SQFT 0.0800 1,928.00 28,360.000 2,268 035 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 1,050.00 7.000 1,050 036 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 1.000 5,000 037 PREPAVING GRINDING DAY EA 20,000.0000 100,000.00 9.000 180,000 038 REPLACE ASPHALT CONCRETE SURFACING CY 215.0000 733,150.00 3,348.760 719,983 039 HOT MIX ASPHALT (TYPE A) TON 200.0000 700.00 12.240 2,448 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 102.0000 2,305,200.00 20,442.370 2,085,121 041 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 103.0000 981,590.00 10,264.100 1,057,202 042 SHOULDER RUMBLE STRIP STA 8.0000 2,560.00 321.900 2,575 (HMA,GROUND-IN INDENTATIONS) 043 CENTERLINE RUMBLE STRIP (HMA, GROUND-IN STA 8.0000 1,440.00 172.100 1,376 INDENTATIONS) 044 DATA CORE LS 2,000.0000 2,000.00 1.000 2,000 045 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 17.5000 4,200.00 410.000 7,175 046 TACK COAT TON 1.0000 73.00 74.110 74 047 MINOR CONCRETE (MINOR STRUCTURE) CY 2,800.0000 33,320.00 15.200 42,560 (F) 048 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 30.0000 1,440.00 48.000 1,440 049 SHOTCRETE CY 3,500.0000 24,500.00 7.000 24,500 (F) PROGRAM CAS145 PAGE 3 DATE 03/16/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4304 TIME 11:48 AM ESTIMATE NO. 008 BID OPENING 10/22/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/13/15 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 03/16/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH LAMINATED PANEL SIGN SQFT 29.0000 3,480.00 30.500 884.50 110.500 3,204 (2 1/2"-TYPE B) 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 1,210.00 30.700 337.70 100.700 1,107 (0.063"-UNFRAMED) 052 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 3,570.00 54.300 923.10 204.300 3,473 (0.080"-FRAMED) 053 ROADSIDE SIGN - ONE POST EA 225.0000 1,800.00 8.000 1,800 054 ROADSIDE SIGN - TWO POST EA 395.0000 2,370.00 2.000 790.00 6.000 2,370 055 INSTALL ROADSIDE SIGN PANEL ON EA 45.0000 180.00 2.000 90.00 4.000 180 EXISTING POST 056 INSTALL ROADSIDE SIGN EA 895.0000 895.00 1.000 895 (LAMINATED WOOD BOX POST) 057 24" ALTERNATIVE PIPE CULVERT LF 110.0000 17,600.00 155.000 17,050 058 CONCRETE BACKFILL (PIPE TRENCH) CY 150.0000 750.00 5.000 750 (F) 059 18" CORRUGATED STEEL PIPE (.138" THICK) LF 50.0000 1,200.00 24.000 1,200 060 36" CORRUGATED STEEL PIPE INLET LF 500.0000 3,500.00 4.000 2,000 (.109" THICK) 061 STEEL FLARED END SECTION EA 150.0000 150.00 1.000 150 062 SMALL-ROCK SLOPE PROTECTION CY 225.0000 8,775.00 50.150 11,283 063 ROCK SLOPE PROTECTION CY 135.0000 20,250.00 202.360 27,318 (1/4 T, METHOD B) (CY) 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 1,800.00 398.000 1,990 065 MINOR CONCRETE (SIDEWALK) CY 5,706.0000 6,276.60 1.100 6,276 066 MISCELLANEOUS IRON AND STEEL LB 1.0000 942.00 942.000 942 (F) 067 DELINEATOR (CLASS 1) EA 45.0000 810.00 10.000 450 068 DELINEATOR (CLASS 2) EA 40.0000 7,200.00 97.000 3,880.00 197.000 7,880 069 MILEPOST MARKER EA 45.0000 675.00 15.000 675 070 MARKER (CULVERT) EA 45.0000 2,475.00 40.000 1,800.00 43.000 1,935 071 OBJECT MARKER EA 45.0000 630.00 2.000 90.00 16.000 720 072 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 55,250.00 1,167.500 75,887 073 SINGLE THRIE BEAM BARRIER LF 45.0000 5,400.00 112.500 5,062 074 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 4.000 12,000 075 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 10,000.00 6.000 12,000 076 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,710.00 811.000 2,433 PROGRAM CAS145 PAGE 4 DATE 03/16/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4304 TIME 11:48 AM ESTIMATE NO. 008 BID OPENING 10/22/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/13/15 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 03/16/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 35,400.00 142,506.000 28,501 (SPRAYABLE) 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,090.00 1,601.000 4,803 079 PAVEMENT MARKER EA 6.0000 8,940.00 1,693.000 10,158 (RETROREFLECTIVE-RECESSED) 080 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 081 TRAFFIC COUNT STATION LS 42,079.0000 42,079.00 1.000 42,079 PROGRAM CAS145 PAGE 5 DATE 03/16/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E4304 TIME 11:48 AM ESTIMATE NO. 008 BID OPENING 10/22/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/13/15 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 03/16/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 9,295.30 5,107,631.80 ADJUSTMENT OF COMPENSATION 0.00 -386,540.07 EXTRA WORK 610.50 111,769.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,905.80 4,832,861.04 082 MOBILIZATION LS 260,000.4000 260,000.40 1.000 260,000 ORIGINAL CONTRACT AMOUNT 5,190,953.00 TOTAL WORK COMPLETED 9,905.80 5,092,861.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 29,905.80 5,092,861.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 11/24/14 115 12/18/14 12/18/14 11/13/15 114 113 0 0 100% 100% ALEXANDER, NATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/16/16