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 04/24/18 EST. NO. 001 TIME 10:02 AM R.E. NAME: REPAKA, SUNIL 02-4F79U4 --------------------------------------------------------------------------- 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 04/24/18 EST. NO. 001 TIME 10:02 AM R.E. NAME: REPAKA, SUNIL 02-4F79U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F79U4 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 12/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: REPAKA, SUNIL DATE OF THIS ESTIMATE 04/24/18 LOCATION PROGRESS ESTIMATE 02-SHA-151-5.5/R5.8 ----------------- S.T. RHOADES CONSTRUCTION, IN SHASTA COUNTY IN SHASTA LAKE INC. CITY FROM PANCAKE HILL DRIVE TO PO BOX 494520 LOCUST AVENUE. REDDING CA 96049 FED. AID NO. ACST-P151(4)E PEDESTRIAN INFRASTRUCTURE AND AC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 002 CONSTRUCTION AREA SIGNS LS 4,595.0000 4,595.00 0.429 1,971.26 0.429 1,971 003 TRAFFIC CONTROL SYSTEM LS 183,000.0000 183,000.00 0.071 12,993.00 0.071 12,993 004 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 8.0000 1,360.00 0.000 0 005 PORTABLE DELINEATOR EA 30.0000 5,100.00 84.000 2,520.00 84.000 2,520 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,500.0000 7,500.00 0.071 532.50 0.071 532 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.071 568.00 0.071 568 008 JOB SITE MANAGEMENT LS 9,500.0000 9,500.00 0.071 674.50 0.071 674 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.529 529.00 0.529 529 010 TEMPORARY CHECK DAM LF 8.0000 1,600.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.071 213.00 0.071 213 012 TREATED WOOD WASTE LB 0.5000 650.00 0.000 0 013 REMOVE CONCRETE (SQYD) SQYD 50.0000 37,500.00 259.300 12,965.00 259.300 12,965 014 ROADWAY EXCAVATION CY 134.0000 95,140.00 219.800 29,453.20 219.800 29,453 015 CLASS 2 AGGREGATE BASE (CY) CY 147.0000 66,150.00 139.300 20,477.10 139.300 20,477 016 REPLACE ASPHALT CONCRETE SURFACING CY 324.0000 81,000.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 112.0000 35,840.00 0.000 0 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 163.0000 190,710.00 0.000 0 019 PLACE HOT MIX ASPHALT SQYD 94.0000 69,560.00 0.000 0 (MISCELLANEOUS AREA) 020 TACK COAT TON 1,000.0000 6,000.00 0.000 0 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2500 24,075.00 593.330 1,334.99 593.330 1,334 022 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,450.0000 26,950.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F79U4 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 12/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: REPAKA, SUNIL DATE OF THIS ESTIMATE 04/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MINOR STRUCTURE) CY 400.0000 480.00 0.000 0 (F) 024 18" REINFORCED CONCRETE PIPE LF 375.0000 15,750.00 0.000 0 025 24" REINFORCED CONCRETE PIPE LF 385.0000 4,620.00 0.000 0 026 12" CORRUGATED STEEL PIPE (.079" THICK) LF 80.0000 1,040.00 0.000 0 027 REMOVE CULVERT (LF) LF 81.0000 12,960.00 70.700 5,726.70 70.700 5,726 028 REMOVE INLET EA 1,200.0000 8,400.00 1.000 1,200.00 1.000 1,200 029 REMOVE MANHOLE EA 1,200.0000 1,200.00 0.000 0 030 ADJUST SEWER CLEANOUT TO GRADE EA 990.0000 2,970.00 0.000 0 031 ADJUST FRAME AND COVER TO GRADE EA 990.0000 11,880.00 0.000 0 032 ADJUST UTILITY COVER EA 990.0000 9,900.00 3.000 2,970.00 3.000 2,970 033 ROCK SLOPE PROTECTION CY 250.0000 1,500.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 034 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 102.00 0.000 0 035 DETECTABLE WARNING SURFACE SQFT 35.0000 12,950.00 0.000 0 036 MINOR CONCRETE (CURB AND GUTTER) CY 875.0000 218,750.00 59.890 52,403.75 59.890 52,403 037 MINOR CONCRETE (DRIVEWAY) CY 600.0000 45,000.00 8.300 4,980.00 8.300 4,980 038 MINOR CONCRETE (COLORED CONCRETE) CY 1,350.0000 35,100.00 0.000 0 039 MINOR CONCRETE (SIDEWALK) CY 760.0000 129,200.00 7.850 5,966.00 7.850 5,966 040 MINOR CONCRETE (TEXTURED PAVING) CY 1,571.0000 23,565.00 0.000 0 041 PRE/POST CONSTRUCTION SURVEYS EA 625.0000 11,250.00 1.000 625.00 1.000 625 042 MISCELLANEOUS IRON AND STEEL LB 2.5000 5,915.00 0.000 0 (F) 043 REMOVE ROADSIDE SIGN (WOOD POST) EA 75.0000 1,425.00 0.000 0 044 RELOCATE ROADSIDE SIGN EA 200.0000 800.00 0.000 0 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 506.00 0.000 0 (0.063"-UNFRAMED) 046 ROADSIDE SIGN - ONE POST EA 264.0000 6,600.00 0.000 0 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 592.00 0.000 0 (0.063" -UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 048 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 370.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F79U4 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 12/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: REPAKA, SUNIL DATE OF THIS ESTIMATE 04/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 THERMOPLASTIC PAVEMENT MARKING SQFT 8.8000 18,040.00 0.000 0 050 THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 12,622.50 0.000 0 (SPRAYABLE) 051 LIGHTING FOUNDATIONS LS 200,000.0000 200,000.00 0.260 52,000.00 0.260 52,000 PROGRAM CAS145 PAGE 4 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F79U4 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 12/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: REPAKA, SUNIL DATE OF THIS ESTIMATE 04/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 210,853.00 210,853.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 210,853.00 210,853.00 052 MOBILIZATION LS 80,000.0000 80,000.00 0.750 60,000.00 0.750 60,000 ORIGINAL CONTRACT AMOUNT 1,732,717.50 TOTAL WORK COMPLETED 270,853.00 270,853.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 270,853.00 270,853.00 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 03/05/18 70 00/00/00 00/00/00 07/24/18 0 0 0 0 15% 0% PROGRESS IS SATISFACTORY REPAKA, SUNIL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/18