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 05/20/19 EST. NO. 008 TIME 09:51 AM 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 05/20/19 EST. NO. 008 TIME 09:51 AM R.E. NAME: GRIFFITH, GARRETT 03-0G1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2018 CEM4401 -10,000.00 005 REC'D 2018 CEM4401 10,000.00 006 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 005 REC'D CEM2402F 10,000.00 008 10,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 045 -84,676.40 002 OVERBID ITEM NO. 045 84,676.40 005 0.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/20/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 09:51 AM ESTIMATE NO. 008 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 11/07/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 05/20/19 LOCATION FINAL 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 1.000 3,995 003 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 1.000 160,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 1.000 4,000 005 TEMPORARY RAILING (TYPE K) LF 130.0000 13,000.00 100.000 13,000 006 TEMPORARY CRASH CUSHION EA 2,000.0000 2,000.00 2.000 4,000 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 1.000 650 009 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 010 TREATED WOOD WASTE LB 0.2000 1,754.00 8,765.000 1,753 011 SHOULDER BACKING TON 30.0000 57,600.00 1,835.460 55,063 012 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 013 MINOR HOT MIX ASPHALT TON 250.0000 4,750.00 32.660 8,165 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,940,000.00 14,390.120 1,439,012 015 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 100.0000 970,000.00 6,432.910 643,291 (OPEN GRADED FRICTION COURSE) 016 DATA CORE LS 15,000.0000 15,000.00 1.000 15,000 017 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.9000 406.00 136.000 394 018 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.9000 2,987.00 1,052.000 3,050 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.9000 1,073.00 335.000 971 020 PLACE HOT MIX ASPHALT SQYD 75.0000 1,575.00 55.370 4,152 (MISCELLANEOUS AREA) 021 TACK COAT TON 500.0000 50,000.00 79.000 39,500 022 REMOVE ASPHALT CONCRETE DIKE LF 0.2500 385.00 1,540.000 385 PROGRAM CAS145 PAGE 2 DATE 05/20/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 09:51 AM ESTIMATE NO. 008 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 11/07/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 05/20/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 98,220.000 147,330 024 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 8,750.00 2.500 8,750 (F) 025 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,000.0000 3,000.00 3.000 3,000 026 DELINEATOR (CLASS 1) EA 20.0000 800.00 35.000 700 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.7500 10,530.00 1,263.000 8,525 028 OBJECT MARKER (TYPE L-1) EA 1,100.0000 2,200.00 2.000 2,200 029 MIDWEST GUARDRAIL SYSTEM LF 35.0000 17,150.00 475.500 16,642 030 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 12,000.00 240.000 12,000 031 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 7,000.00 2.000 7,000 032 END CAP (3/4" WRAP END SECTION) EA 250.0000 750.00 3.000 750 033 END CAP (TYPE A) EA 500.0000 1,000.00 2.000 1,000 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 4,750.00 5.000 4,750 035 TYPE SOFTSTOP TERMINAL SYSTEM EA 4,000.0000 4,000.00 1.000 4,000 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 7,000.00 2.000 7,000 037 REMOVE GUARDRAIL LF 4.0000 2,680.00 668.000 2,672 038 THERMOPLASTIC PAVEMENT MARKING SQFT 8.5000 11,305.00 1,307.000 11,109 (ENHANCED WET NIGHT VISIBILITY) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 814.00 1,480.000 814 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 242.00 440.000 242 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 6,710.00 11,376.000 6,256 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 86,280.00 72,318.000 86,781 (ENHANCED WET NIGHT VISIBILITY) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 4,600.00 1,813.000 4,532 (ENHANCED WET NIGHT VISIBILITY) 044 12" RUMBLE STRIP STA 45.0000 28,800.00 633.000 28,485 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 05/20/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1204 TIME 09:51 AM ESTIMATE NO. 008 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 11/07/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 05/20/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,769,625.40 ADJUSTMENT OF COMPENSATION 0.00 102,913.97 EXTRA WORK 0.00 79,080.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 2,951,619.85 045 MOBILIZATION LS 500,000.0000 500,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 4,153,236.00 TOTAL WORK COMPLETED 0.00 3,451,619.85 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 10,000.00 3,451,619.85 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 JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/19/18 40 07/27/18 07/27/18 11/07/18 39 33 0 0 100% 100% GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/19