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 06/17/11 EST. NO.04 TIME 12:31 PM R.E. NAME: ROGERS, JIM 03-0A6504 --------------------------------------------------------------------------- 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 06/17/11 EST. NO.04 TIME 12:31 PM R.E. NAME: ROGERS, JIM 03-0A6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A6504 TIME 12:31 PM ESTIMATE NO. 04 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 06/17/11 LOCATION RERUN PROGRESS ESTIMATE 03-BUT-70-28.8/41.0 ----------------------- KNIFE RIVER CONSTRUCTION IN BUTTE COUNTY AT AND NEAR JARBO 1764 SKYWAY GAP FROM WEST BRANCH SIDEHILL CHICO CA 95928 VIADUCT TO NORTH FORK FEATHER RIVER BRIDGE FED. AID NO. STP-P070(122)E METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.095 95.00 0.295 295.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 04 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.019 114.00 0.759 4,554.00 05 TRAFFIC CONTROL SYSTEM LS 142,000.0000 142,000.00 0.095 13,490.00 0.295 41,890.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 0.095 1,900.00 0.295 5,900.00 07 REMOVE METAL BEAM GUARD RAILING LF 5.0000 82,500.00 8,375.000 41,875.00 14,657.500 73,287.50 08 REMOVE ROADSIDE SIGN EA 100.0000 4,900.00 0.000 0.00 09 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 27,750.00 265.000 397.50 18,708.000 28,062.00 10 RECONSTRUCT METAL BEAM GUARD RAILING LF 14.0000 41,160.00 1,442.500 20,195.00 2,655.000 37,170.00 11 RESET ROADSIDE SIGN (ONE POST) EA 250.0000 1,500.00 0.000 0.00 12 RESET ROADSIDE SIGN (TWO POST) EA 500.0000 500.00 0.000 0.00 13 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.6500 186,550.00 320.000 208.00 296,303.520 192,597.29 14 CLEARING AND GRUBBING LS 30,000.0000 30,000.00 0.200 6,000.00 0.700 21,000.00 15 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 16 IMPORTED MATERIAL (SHOULDER BACKING) TON 34.0000 85,000.00 0.000 0.00 17 REPLACE ASPHALT CONCRETE SURFACING CY 160.0000 240,000.00 389.110 62,257.60 1,053.110 168,497.60 18 HOT MIX ASPHALT (TYPE A) TON 75.0000 175,500.00 1,100.820 82,561.50 1,485.070 111,380.25 19 HOT MIX ASPHALT-W (TYPE A) (QC/QA) TON 59.0000 2,985,400.00 26,150.470 1,542,877.73 50,721.360 2,992,560.24 20 DATA CORE LS 5,000.0000 5,000.00 0.000 0.00 21 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3500 634.50 0.000 0.00 22 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.3500 513.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A6504 TIME 12:31 PM ESTIMATE NO. 04 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 06/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3500 19,845.00 0.000 0.00 24 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3500 4,023.00 0.000 0.00 25 PLACE HOT MIX ASPHALT SQYD 12.0000 87,840.00 15,379.210 184,550.52 15,379.210 184,550.52 (MISCELLANEOUS AREA) 26 TACK COAT TON 1,000.0000 51,000.00 33.460 33,460.00 33.460 33,460.00 27 MINOR CONCRETE (MINOR STRUCTURE) CY 6,500.0000 8,450.00 1.300 8,450.00 1.300 8,450.00 F) 28 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 5,720.00 0.000 0.00 (0.063"-UNFRAMED) 29 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 992.00 0.000 0.00 (0.080"-UNFRAMED) 30 ROADSIDE SIGN - ONE POST EA 225.0000 11,250.00 0.000 0.00 31 DELINEATOR (CLASS 2) EA 32.0000 16,960.00 0.000 0.00 32 MARKER (CULVERT) EA 32.0000 7,360.00 0.000 0.00 33 HIGHWAY POST MARKER EA 35.0000 1,260.00 0.000 0.00 34 OBJECT MARKER (TYPE L-1) EA 35.0000 1,330.00 0.000 0.00 35 METAL BEAM GUARD RAILING (STEEL POST) LF 19.0000 294,500.00 8,619.500 163,770.50 14,777.500 280,772.50 36 TRANSITION RAILING (TYPE WB) EA 5,000.0000 10,000.00 2.000 10,000.00 37 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 775.0000 6,200.00 2.000 1,550.00 7.000 5,425.00 38 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,850.0000 14,250.00 5.000 14,250.00 5.000 14,250.00 39 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 75,000.00 17.000 42,500.00 26.000 65,000.00 40 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 74,500.00 0.000 0.00 41 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 340.00 0.000 0.00 42 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,240.00 0.000 0.00 43 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 282.00 0.000 0.00 (BROKEN 12-3) 44 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 4,450.00 0.000 0.00 (BROKEN 36-12) 45 PAVEMENT MARKER EA 5.0000 31,300.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A6504 TIME 12:31 PM ESTIMATE NO. 04 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/11 R.E. NAME: ROGERS, JIM DATE OF THIS ESTIMATE 06/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,221,502.35 4,281,851.90 ADJUSTMENT OF COMPENSATION 0.00 224,781.05 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,221,502.35 4,506,632.95 46 MOBILIZATION LS 58,000.0000 58,000.00 1.000 58,000.00 ORIGINAL CONTRACT AMOUNT 4,826,999.50 TOTAL WORK COMPLETED 2,221,502.35 4,564,632.95 MATERIALS ON HAND ON SITE 23,144.61 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,221,502.35 4,587,777.56 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 12/22/10 95 04/01/11 01/26/11 09/22/11 27 72 0 0 83% 28% PROGRESS IS SATISFACTORY ROGERS, JIM RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/11