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 09/21/18 EST. NO. 002 TIME 03:51 PM R.E. NAME: GRIFFITH, GARRETT 03-0G1204 --------------------------------------------------------------------------- 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 09/21/18 EST. NO. 002 TIME 03:51 PM R.E. NAME: GRIFFITH, GARRETT 03-0G1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 045 -84,676.40 002 -84,676.40 -84,676.40 TOTAL DEDUCTIONS -84,676.40 -84,676.40 PROGRAM CAS145 PAGE 1 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 03:51 PM ESTIMATE NO. 002 BID OPENING 05/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 09/21/18 LOCATION RERUN PROGRESS ESTIMATE 03-SUT-20-0.0/4.2 ----------------------- KNIFE RIVER CONSTRUCTION NEAR SUTTER FROM COLUSA COUNTY LINE 1764 SKYWAY TO THE SUTTER BYPASS BRIDGE 18-0005 CHICO CA 95928 FED. AID NO. ACNH-P020(182)E RAC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 002 CONSTRUCTION AREA SIGNS LS 3,995.0000 3,995.00 0.900 3,595 003 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 0.650 104,000.00 0.650 104,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.650 2,600.00 0.650 2,600 005 TEMPORARY RAILING (TYPE K) LF 130.0000 13,000.00 100.000 13,000.00 100.000 13,000 006 TEMPORARY CRASH CUSHION EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.650 1,950.00 0.650 1,950 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 0.750 487 009 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 010 TREATED WOOD WASTE LB 0.2000 1,754.00 0.000 0 011 SHOULDER BACKING TON 30.0000 57,600.00 1,000.000 30,000.00 1,000.000 30,000 012 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 013 MINOR HOT MIX ASPHALT TON 250.0000 4,750.00 0.000 0 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,940,000.00 14,390.120 1,439,012.00 14,390.120 1,439,012 015 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 100.0000 970,000.00 6,432.910 643,291.00 6,432.910 643,291 (OPEN GRADED FRICTION COURSE) 016 DATA CORE LS 15,000.0000 15,000.00 1.000 15,000.00 1.000 15,000 017 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.9000 406.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.9000 2,987.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.9000 1,073.00 0.000 0 020 PLACE HOT MIX ASPHALT SQYD 75.0000 1,575.00 0.000 0 (MISCELLANEOUS AREA) 021 TACK COAT TON 500.0000 50,000.00 50.000 25,000.00 50.000 25,000 022 REMOVE ASPHALT CONCRETE DIKE LF 0.2500 385.00 1,540.000 385.00 1,540.000 385 PROGRAM CAS145 PAGE 2 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 03:51 PM ESTIMATE NO. 002 BID OPENING 05/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 195,000.00 85,313.000 127,969.50 85,313.000 127,969 024 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 8,750.00 1.250 4,375.00 1.250 4,375 (F) 025 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,000.0000 3,000.00 0.000 0 026 DELINEATOR (CLASS 1) EA 20.0000 800.00 0.000 0 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.7500 10,530.00 0.000 0 028 OBJECT MARKER (TYPE L-1) EA 1,100.0000 2,200.00 0.000 0 029 MIDWEST GUARDRAIL SYSTEM LF 35.0000 17,150.00 0.000 0 030 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 12,000.00 0.000 0 031 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 7,000.00 0.000 0 032 END CAP (3/4" WRAP END SECTION) EA 250.0000 750.00 0.000 0 033 END CAP (TYPE A) EA 500.0000 1,000.00 0.000 0 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 4,750.00 0.000 0 035 TYPE SOFTSTOP TERMINAL SYSTEM EA 4,000.0000 4,000.00 0.000 0 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 7,000.00 0.000 0 037 REMOVE GUARDRAIL LF 4.0000 2,680.00 0.000 0 038 THERMOPLASTIC PAVEMENT MARKING SQFT 8.5000 11,305.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 814.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 242.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 6,710.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 86,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 4,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 12" RUMBLE STRIP STA 45.0000 28,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 03:51 PM ESTIMATE NO. 002 BID OPENING 05/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,411,082.50 2,416,365.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,411,082.50 2,416,365.50 045 MOBILIZATION LS 500,000.0000 500,000.00 1.000 500,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 4,153,236.00 TOTAL WORK COMPLETED 2,911,082.50 2,916,365.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -84,676.40 -84,676.40 TOTAL 2,826,406.10 2,831,689.10 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 045 MOBILIZATION 415,323.60 500,000.00 84,676.40 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 06/19/18 40 07/27/18 07/27/18 10/09/18 26 13 0 0 70% 65% PROGRESS IS SATISFACTORY GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/18