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 05/20/16 EST. NO. 001 TIME 11:36 AM R.E. NAME: ZDENEK, MIKE 02-4G6504 --------------------------------------------------------------------------- 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 05/20/16 EST. NO. 001 TIME 11:36 AM R.E. NAME: ZDENEK, MIKE 02-4G6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G6504 TIME 11:36 AM ESTIMATE NO. 001 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 05/20/16 LOCATION PROGRESS ESTIMATE 02-SHA-299-88.7/89.2 ----------------- S.T. RHOADES CONSTRUCTION, IN SHASTA COUNTY NEAR FALL RIVER INC. MILLS FROM 2.1 MILES TO 1.5 MILES 8585 COMMERCIAL WAY WEST OF FALL RIVER GOLF ROAD REDDING CA 96002 FED. AID NO. N O N E IMPROVE CLEAR RECOVERY ZONE. WIDEN ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 1,895.0000 1,895.00 0.900 1,705.50 0.900 1,705 003 TRAFFIC CONTROL SYSTEM LS 40,250.0000 40,250.00 0.900 36,225.00 0.900 36,225 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,000.0000 2,000.00 0.900 1,800.00 0.900 1,800 005 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 0.900 1,080.00 0.900 1,080 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450.00 0.750 450 007 RAIN EVENT ACTION PLAN EA 500.0000 500.00 0.000 0 008 TEMPORARY COVER SQYD 1.1500 9,200.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 1.000 200.00 1.000 200 010 TEMPORARY GRAVEL BAG BERM LF 10.0000 1,100.00 8.000 80.00 8.000 80 011 TEMPORARY SILT FENCE LF 6.0000 6,600.00 337.500 2,025.00 337.500 2,025 012 TREATED WOOD WASTE LB 0.2500 4,325.00 12,500.000 3,125.00 12,500.000 3,125 013 RECONSTRUCT GUARDRAIL LF 25.0000 19,750.00 830.500 20,762.50 830.500 20,762 014 RECONSTRUCT GUARDRAIL (7' POST) LF 39.2500 15,700.00 350.000 13,737.50 350.000 13,737 015 RESET ROADSIDE SIGN (ONE POST) EA 300.0000 300.00 0.000 0 016 RESET ROADSIDE SIGN (TWO POST) EA 500.0000 500.00 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 16.0000 2,240.00 145.000 2,320.00 145.000 2,320 018 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 019 ROADWAY EXCAVATION CY 32.0000 47,040.00 1,461.220 46,759.04 1,461.220 46,759 020 SHOULDER BACKING TON 46.0000 14,260.00 308.970 14,212.62 308.970 14,212 021 WOOD MULCH CY 122.8500 4,299.75 0.000 0 022 CLASS 2 AGGREGATE BASE (CY) CY 68.0000 65,960.00 929.100 63,178.80 929.100 63,178 PROGRAM CAS145 PAGE 2 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G6504 TIME 11:36 AM ESTIMATE NO. 001 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 123.0000 207,870.00 1,635.250 201,135.75 1,635.250 201,135 024 TACK COAT TON 4,285.0000 2,571.00 0.600 2,571.00 0.600 2,571 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 360.00 0.000 0 (0.063"-UNFRAMED) 026 ROADSIDE SIGN - ONE POST EA 300.0000 600.00 0.000 0 027 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 0.000 0 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 420.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 147.00 0.000 0 030 SMALL-ROCK SLOPE PROTECTION CY 200.0000 3,000.00 19.000 3,800.00 19.000 3,800 031 DELINEATOR (CLASS 1) EA 50.0000 550.00 0.000 0 032 MILEPOST MARKER EA 65.0000 65.00 0.000 0 033 OBJECT MARKER EA 55.0000 55.00 0.000 0 034 THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 7,060.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G6504 TIME 11:36 AM ESTIMATE NO. 001 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: ZDENEK, MIKE DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 417,167.71 417,167.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 417,167.71 417,167.71 ORIGINAL CONTRACT AMOUNT 463,117.75 TOTAL WORK COMPLETED 417,167.71 417,167.71 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 417,167.71 417,167.71 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 03/22/16 30 04/25/16 04/25/16 06/14/16 14 6 0 0 84% 47% PROGRESS IS SATISFACTORY ZDENEK, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/16