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 05/18/18 EST. NO. 002 TIME 09:02 AM R.E. NAME: KRAFT, DAN 01-0E6404 --------------------------------------------------------------------------- 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 05/18/18 EST. NO. 002 TIME 09:02 AM R.E. NAME: KRAFT, DAN 01-0E6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E6404 TIME 09:02 AM ESTIMATE NO. 002 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 05/18/18 LOCATION PROGRESS ESTIMATE 01-LAK-29-34.1/R34.5 ----------------- ARGONAUT CONSTRUCTORS IN LAKE COUNTY NEAR KELSEYVILLE 360 SUTTON PLACE FROM 0.2 MI SOUTH TO 0.2 MI NORTH SANTA ROSA CA 95407 OF CRUICKSHANK ROAD FED. AID NO. HSST-P029(132)E INSTALL NB LEFT TURN POCKET ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 0.500 650.00 0.500 650 002 DEVELOP WATER SUPPLY LS 30,000.0000 30,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.750 3,375.00 0.750 3,375 004 TRAFFIC CONTROL SYSTEM LS 43,460.0000 43,460.00 0.000 0 005 TYPE III BARRICADE EA 95.0000 1,425.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.3500 5,224.50 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 690.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.000 0 009 TEMPORARY RAILING (TYPE K) LF 47.0000 66,740.00 0.000 0 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,995.0000 7,990.00 0.000 0 011 TEMPORARY TRAFFIC SCREEN LF 6.7500 9,450.00 0.000 0 012 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.000 0 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 0.000 0 014 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 2,520.00 0.000 0 (BONDED FIBER MATRIX) 015 TEMPORARY COVER SQYD 4.0000 5,040.00 0.000 0 016 TEMPORARY CHECK DAM LF 9.9000 1,287.00 0.000 0 017 TEMPORARY FIBER ROLL LF 5.0000 5,000.00 0.000 0 018 TEMPORARY GRAVEL BAG BERM LF 7.5000 3,750.00 0.000 0 019 TEMPORARY CONSTRUCTION ENTRANCE EA 3,250.0000 3,250.00 0.000 0 020 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0 021 TEMPORARY HIGH-VISIBILITY FENCE LF 3.8000 4,902.00 868.000 3,298 022 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E6404 TIME 09:02 AM ESTIMATE NO. 002 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 05/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 42.0000 114,240.00 0.000 0 024 SHOULDER BACKING TON 125.0000 22,500.00 0.000 0 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,650.0000 1,650.00 0.000 0 026 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2500 5,650.00 0.000 0 (SQFT) 027 FIBER ROLLS LF 5.3500 15,033.50 0.000 0 028 COMPOST SQFT 0.6300 14,238.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 93,000.00 0.000 0 030 PREPAVING INERTIAL PROFILER LS 6,000.0000 6,000.00 0.000 0 031 REPLACE ASPHALT CONCRETE SURFACING CY 600.0000 54,000.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 170.0000 142,800.00 0.000 0 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 255.0000 145,350.00 0.000 0 034 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 2.6000 1,638.00 0.000 0 (PAVING FABRIC) 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 11,700.00 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 16.0000 4,480.00 0.000 0 (MISCELLANEOUS AREA) 037 TACK COAT TON 550.0000 2,200.00 0.000 0 038 REMOVE ASPHALT CONCRETE DIKE LF 5.5000 2,640.00 0.000 0 039 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.7000 21,904.00 0.000 0 040 FENCE (TYPE WM, METAL POST) LF 20.0000 37,000.00 0.000 0 041 REMOVE FENCE (TYPE WM) LF 7.7500 14,337.50 1,820.000 14,105 042 DELINEATOR (CLASS 2) EA 60.0000 1,080.00 0.000 0 043 PAVEMENT MARKER EA 28.5000 4,845.00 0.000 0 (RETROREFLECTIVE-RECESSED) 044 REMOVE MARKER EA 11.0000 99.00 0.000 0 045 RELOCATE ROADSIDE SIGN EA 350.0000 1,750.00 0.000 0 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8200 7,355.40 0.000 0 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.9000 1,073.00 0.000 0 048 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 1,680.00 0.000 0 049 REMOVE PAINTED TRAFFIC STRIPE LF 1.3000 1,144.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E6404 TIME 09:02 AM ESTIMATE NO. 002 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 05/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 4,945.00 0.000 0 051 12" RUMBLE STRIP STA 78.0000 3,822.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 05/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E6404 TIME 09:02 AM ESTIMATE NO. 002 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 05/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 4,025.00 21,428.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 50,650.60 SUBTOTAL AMOUNT EARNED 4,025.00 72,079.00 ORIGINAL CONTRACT AMOUNT 961,032.90 TOTAL WORK COMPLETED 4,025.00 72,079.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,025.00 72,079.00 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 09/12/17 45 10/23/17 10/23/17 07/17/18 0 142 0 0 7% 0% PROGRESS IS SATISFACTORY KRAFT, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/18/18