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 07/23/20 EST. NO. 005 TIME 08:05 AM R.E. NAME: MIKE ZDENEK 02-4G5404 --------------------------------------------------------------------------- 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 0001 207.15 E.W. @ F.A.(+) 041520 N 0006.0 005 0002 330.99 E.W. @ F.A.(+) 050620 N 1 0 007 0001 4,176.48 E.W. @ F.A.(+) 043020 N 0001.0 0002 10,927.33 051220 N 0005.0 010 0001 600.00 E.W. @ F.A.(+) 050620 N 0008.0 011 0001 1,706.94 E.W. @ F.A.(+) 050120 N 0007.0 0002 423.51 060420 N 698405 0003 649.83 051520 N 698138 012 0001 2,963.34 E.W. @ F.A.(+) 050520 N 0002.0 0002 1,326.47 050820 N 0003.0 0003 1,326.67 051120 N 0004.0 0004 1,486.36 070620 N 698854 0006 1,429.64 070720 N 698866 27,554.71 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 27,554.71 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 07/23/20 EST. NO. 005 TIME 08:05 AM R.E. NAME: MIKE ZDENEK 02-4G5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5404 TIME 08:05 AM ESTIMATE NO. 005 BID OPENING 12/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MIKE ZDENEK DATE OF THIS ESTIMATE 07/23/20 LOCATION PROGRESS ESTIMATE 02-TEH-36-40.3/42.1 ----------------- TULLIS, INC. IN TEHAMA COUNTY IN RED BLUFF FROM 16951 CLEAR CREEK RD; 0.6 MILE EAST OF BAKER ROAD TO 0.2 REDDING CA 96001 MILE EAST OF EAST SAND SLOUGH BRIDGE. FED. AID NO. N O N E CAPM 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 1,450.0000 1,450.00 0.750 1,087 002 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 12,000.00 15.000 1,500.00 61.000 6,100 003 CONSTRUCTION AREA SIGNS LS 7,995.0000 7,995.00 0.800 6,396 004 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.125 43,750.00 0.508 177,800 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 15,500.00 6,386.000 12,772.00 6,386.000 12,772 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,000.0000 10,000.00 -0.392 -3,920.00 0.508 5,080 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.125 1,875.00 0.508 7,620 008 PORTABLE RADAR SPEED FEEDBACK SIGN LS 35,000.0000 35,000.00 0.125 4,375.00 0.508 17,780 SYSTEMS 009 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.125 750.00 0.508 3,048 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 011 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.250 1,250.00 1.000 5,000 012 TREATED WOOD WASTE LB 0.1500 987.00 0.000 0 013 REMOVE CONCRETE (SQYD) SQYD 87.0000 43,500.00 102.250 8,895.75 1,535.220 133,564 014 TEMPORARY HIGH-VISIBILITY FENCE LF 3.0000 1,620.00 0.000 0 015 ROADWAY EXCAVATION CY 142.0000 35,500.00 40.030 5,684.26 257.470 36,560 016 SHOULDER BACKING TON 45.0000 67,950.00 0.000 0 017 CLASS 2 AGGREGATE SUBBASE CY 102.0000 18,360.00 32.400 3,304.80 250.100 25,510 018 REPLACE ASPHALT CONCRETE SURFACING CY 429.0000 429,000.00 1,100.000 471,900.00 1,100.000 471,900 019 HOT MIX ASPHALT (TYPE A) TON 917.0000 45,850.00 10.320 9,463.44 63.590 58,312 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 115.0000 1,748,000.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 29.0000 5,220.00 0.000 0 022 PLACE HOT MIX ASPHALT SQYD 507.0000 10,647.00 40.670 20,619.69 40.670 20,619 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 2 DATE 07/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5404 TIME 08:05 AM ESTIMATE NO. 005 BID OPENING 12/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MIKE ZDENEK DATE OF THIS ESTIMATE 07/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 500.0000 25,500.00 3.210 1,605.00 3.210 1,605 024 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 2,400.00 200.000 2,400.00 200.000 2,400 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 388,400.00 77,243.820 308,975.28 77,243.820 308,975 026 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 4,760.00 1.700 4,760 (F) 027 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 2,100.00 0.700 2,100 (F) 028 PEDESTRIAN BARRICADE EA 1,100.0000 1,100.00 0.000 0 029 CONCRETE BACKFILL (PIPE TRENCH) CY 300.0000 3,900.00 13.000 3,900 (F) 030 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 031 24" PLASTIC PIPE LF 265.0000 45,050.00 161.000 42,665 032 12" REINFORCED CONCRETE PIPE LF 1,100.0000 6,600.00 5.000 5,500 033 14" X 23" OVAL SHAPED REINFORCED LF 850.0000 11,050.00 13.000 11,050 (F) CONCRETE PIPE (CLASS III) 034 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 035 18" STEEL FLARED END SECTION EA 150.0000 300.00 2.000 300 036 24" ALTERNATIVE FLARED END SECTION EA 200.0000 200.00 1.000 200 037 REMOVE CULVERT (LF) LF 23.0000 10,350.00 448.000 10,304 038 REMOVE MANHOLE EA 1,500.0000 1,500.00 1.000 1,500 039 REMOVE FLARED END SECTION (EA) EA 50.0000 50.00 0.000 0 040 ADJUST FRAME AND COVER TO GRADE EA 1,000.0000 52,000.00 35.500 35,500.00 35.500 35,500 041 ADJUST MANHOLE TO GRADE EA 1,500.0000 28,500.00 9.000 13,500.00 9.000 13,500 042 MODIFY INLET EA 750.0000 4,500.00 6.000 4,500 043 MODIFY MANHOLE EA 850.0000 2,550.00 3.000 2,550 044 DETECTABLE WARNING SURFACE SQFT 30.0000 23,100.00 12.000 360.00 822.000 24,660 045 MINOR CONCRETE (CURB AND GUTTER) CY 1,385.0000 166,200.00 20.370 28,212.45 120.760 167,252 046 MINOR CONCRETE (SIDEWALK) CY 1,393.0000 153,230.00 3.390 4,722.27 128.010 178,317 047 MINOR CONCRETE (TEXTURED PAVING) CY 1,500.0000 24,000.00 14.830 22,245.00 14.830 22,245 048 PRE/POST CONSTRUCTION SURVEYS EA 850.0000 39,950.00 47.000 39,950 049 MISCELLANEOUS IRON AND STEEL LB 2.0000 478.00 239.000 478 (F) PROGRAM CAS145 PAGE 3 DATE 07/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5404 TIME 08:05 AM ESTIMATE NO. 005 BID OPENING 12/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MIKE ZDENEK DATE OF THIS ESTIMATE 07/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE PAVEMENT MARKER EA 1.0000 560.00 0.000 0 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.9000 11,092.00 0.000 0 052 OBJECT MARKER (TYPE K-2) EA 45.0000 90.00 0.000 0 053 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 250.0000 250.00 0.000 0 054 REMOVE ROADSIDE SIGN (WOOD POST) EA 75.0000 1,950.00 0.000 0 055 REMOVE ROADSIDE SIGN EA 50.0000 1,100.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 056 REMOVE ROADSIDE SIGN PANEL EA 45.0000 360.00 0.000 0 057 REMOVE ROADSIDE SIGN (STEEL POST) EA 150.0000 2,100.00 1.000 150 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 3,770.00 251.200 3,642.40 251.200 3,642 (0.063"-UNFRAMED) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 4,625.00 361.800 4,522.50 361.800 4,522 (0.063" -UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 712.50 74.400 706.80 74.400 706 (0.080" -UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.5000 5,590.00 254.400 5,469.60 254.400 5,469 (0.063" -FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 2,640.00 115.600 2,543.20 115.600 2,543 (0.080" -FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 063 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.7500 3,037.50 0.000 0 064 ROADSIDE SIGN - ONE POST EA 250.0000 15,500.00 0.000 0 065 ROADSIDE SIGN - TWO POST EA 550.0000 4,950.00 0.000 0 066 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 2,600.00 0.000 0 METHOD) 067 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 90.00 0.000 0 068 INSTALL ROADSIDE SIGN PANEL ON EA 65.0000 455.00 0.000 0 EXISTING POST 069 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 8,100.00 0.000 0 070 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,800.0000 5,400.00 0.000 0 071 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 13,200.00 0.000 0 072 REMOVE GUARDRAIL LF 8.0000 2,800.00 0.000 0 073 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 55,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 187.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 4 DATE 07/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5404 TIME 08:05 AM ESTIMATE NO. 005 BID OPENING 12/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MIKE ZDENEK DATE OF THIS ESTIMATE 07/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 618.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 4,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 077 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 2,766.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 65,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,342.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 10,657.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 195.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 082 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 5,152.00 0.000 0 083 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.5000 1,750.00 0.000 0 084 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.125 125.00 0.508 508 SYSTEM ELEMENTS DURING CONSTRUCTION 085 TRAFFIC MONITORING STATION SYSTEM LS 100,000.0000 100,000.00 0.000 0 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 MODIFYING EXISTING ELECTRICAL SYSTEM LS 730,000.0000 730,000.00 0.295 215,350.00 0.616 449,680 088 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 089 18" CORRUGATED STEEL PIPE (.109" THICK) LF 250.0000 65,000.00 262.000 65,500 PROGRAM CAS145 PAGE 5 DATE 07/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5404 TIME 08:05 AM ESTIMATE NO. 005 BID OPENING 12/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MIKE ZDENEK DATE OF THIS ESTIMATE 07/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,232,099.44 2,406,648.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 27,554.71 27,554.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,259,654.15 2,434,202.82 090 MOBILIZATION LS 525,000.0000 525,000.00 0.950 498,750 ORIGINAL CONTRACT AMOUNT 5,523,487.00 TOTAL WORK COMPLETED 1,259,654.15 2,932,952.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,259,654.15 2,932,952.82 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 01/30/20 120 04/02/20 04/02/20 10/06/20 64 3 0 0 49% 53% PROGRESS IS SATISFACTORY MIKE ZDENEK RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/20