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 09/16/15 EST. NO. 002 TIME 10:03 AM R.E. NAME: JOHNSON, JEFF D. 03-0G0904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 333,004.50 E.W. @ U.P (+) 090815 N 001 0 333,004.50 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 333,004.50 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 09/16/15 EST. NO. 002 TIME 10:03 AM R.E. NAME: JOHNSON, JEFF D. 03-0G0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0904 TIME 10:03 AM ESTIMATE NO. 002 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 09/16/15 LOCATION PROGRESS ESTIMATE 03-YUB-49-0.0/6.4 ----------------- BALDWIN CONTRACTING CO., INC. AT AND NEAR CAMPTONVILLE FROM DBA KNIFE RIVER CONSTRUCTION MIDDLE YUBA RIVER BRIDGE TO 1.0 1764 SKYWAY MILE NORTH OF CAMPTONVILLE ROAD CHICO CA 95928 FED. AID NO. N O N E BONDED WEARING COURSE-GAP GRADED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,850.0000 2,850.00 1.000 2,850 002 CONSTRUCTION AREA SIGNS LS 1,555.0000 1,555.00 0.750 1,166 003 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.350 45,500.00 0.500 65,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.350 5,250.00 0.500 7,500 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.350 1,750.00 0.500 2,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 575.0000 575.00 0.750 431 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,500.00 6.000 1,500 008 TEMPORARY CONCRETE WASHOUT LS 750.0000 750.00 0.000 0 009 TREATED WOOD WASTE LB 0.1000 8,690.00 0.000 0 010 REMOVE GUARDRAIL LF 4.0000 30,400.00 0.000 0 011 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 580.00 217.000 434.00 217.000 434 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 672.00 168.000 1,344.00 168.000 1,344 013 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 14,440.00 5,645.000 11,290 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 18,800.00 1,906.000 19,060 015 CLEARING AND GRUBBING (LS) LS 12,000.0000 12,000.00 0.000 0 016 SHOULDER BACKING TON 40.0000 56,800.00 1,800.000 72,000.00 1,800.000 72,000 017 CRACK TREATMENT LNMI 3,827.0000 49,751.00 13.000 49,751.00 13.000 49,751 018 PREPAVING INERTIAL PROFILER LS 6,500.0000 6,500.00 1.000 6,500.00 1.000 6,500 019 PREPAVING GRINDING DAY EA 5,300.0000 63,600.00 6.000 31,800.00 6.000 31,800 020 REPLACE ASPHALT CONCRETE SURFACING CY 400.0000 52,000.00 0.000 0 021 MINOR HOT MIX ASPHALT TON 95.0000 34,200.00 227.000 21,565 022 ASPHALTIC EMULSION MEMBRANE TON 487.0000 40,908.00 82.000 39,934.00 82.000 39,934 (BONDED WEARING COURSE) PROGRAM CAS145 PAGE 2 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0904 TIME 10:03 AM ESTIMATE NO. 002 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 09/16/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 3,500.0000 3,500.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.3000 7,592.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 1,326.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3000 468.00 0.000 0 027 BONDED WEARING COURSE-GAP GRADED TON 128.0000 889,600.00 6,297.000 806,016.00 6,297.000 806,016 028 TACK COAT TON 650.0000 780.00 1.200 780 029 MINOR CONCRETE (MINOR STRUCTURE) CY 4,500.0000 11,250.00 0.000 0 (F) 030 OBJECT MARKER (TYPE L-1) EA 55.0000 770.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 20.5000 28,700.00 0.000 0 032 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 24.0000 129,360.00 0.000 0 033 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 50.0000 226,000.00 0.000 0 034 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 7,000.00 0.000 0 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 15,000.00 0.000 0 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 30,800.00 0.000 0 037 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 52,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 396.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 903.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 042 PAVEMENT MARKER EA 6.0000 16,740.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0904 TIME 10:03 AM ESTIMATE NO. 002 BID OPENING 03/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 09/16/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,060,279.00 1,141,421.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 333,004.50 333,004.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,393,283.50 1,474,426.00 043 MOBILIZATION LS 150,000.0000 150,000.00 1.000 150,000.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 2,122,196.00 TOTAL WORK COMPLETED 1,543,283.50 1,624,426.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,543,283.50 1,624,426.00 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 04/27/15 50 08/17/15 08/04/15 10/28/15 24 9 0 0 73% 48% PROGRESS IS SATISFACTORY JOHNSON, JEFF D. RESIDENT ENGINEER PROGRAM CAS145 DATE 09/16/15