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 06/17/13 EST. NO.04 TIME 12:37 PM R.E. NAME: KNUDSON, CAMERON 03-1A4644 --------------------------------------------------------------------------- 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 06/17/13 EST. NO.04 TIME 12:37 PM R.E. NAME: KNUDSON, CAMERON 03-1A4644 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 LOCATION PROGRESS ESTIMATE 03-SUT-99-R19.5/R20.5 ----------------- TEICHERT CONSTRUCTION IN SUTTER COUNTY IN TUDOR AT ROUTE 4401 DULUTH AVE 99/113 SEPARATION ROCKLIN CA 95765 FED. AID NO. N O N E CONSTRUCT 99/113 INTERCHANGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 0.000 0 002 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 0.077 1,540.00 0.177 3,540 003 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.015 37.50 0.637 1,592 PREVENTION PLAN 004 TEMPORARY EROSION CONTROL BLANKET SQYD 4.0000 50,400.00 0.000 0 005 TEMPORARY FIBER ROLL LF 3.0000 207,000.00 14,400.000 43,200.00 14,400.000 43,200 006 TEMPORARY GRAVEL BAG BERM LF 9.0000 9,900.00 0.000 0 007 TEMPORARY CONSTRUCTION ENTRANCE EA 3,600.0000 57,600.00 9.000 32,400 008 TEMPORARY COVER SQYD 4.7500 5,225.00 0.000 0 009 MOVE-IN/MOVE-OUT EA 350.0000 4,200.00 1.000 350.00 2.000 700 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 2,800.00 0.000 0 011 TEMPORARY HYDRAULIC MULCH SQYD 0.8000 31,120.00 0.000 0 (BONDED FIBER MATRIX) 012 STREET SWEEPING LS 20,000.0000 20,000.00 0.086 1,720.00 0.186 3,720 013 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.086 430.00 0.186 930 014 TEMPORARY LARGE SEDIMENT BARRIER LF 9.2000 135,240.00 1,012.800 9,317.76 5,964.800 54,876 015 RAIN EVENT ACTION PLAN EA 500.0000 24,000.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 7,750.00 0.000 0 018 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 440,000.00 17.000 34,000.00 41.000 82,000 019 CONSTRUCTION AREA SIGNS LS 10,600.0000 10,600.00 0.115 1,219.00 0.632 6,699 020 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.080 2,400.00 0.190 5,700 021 TYPE III BARRICADE EA 70.0000 4,550.00 56.000 3,920 022 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 4,560.00 1,075.000 2,150 PROGRAM CAS145 PAGE 2 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 10,955.00 12,536.000 4,387 024 TRAFFIC PLASTIC DRUM EA 105.0000 13,650.00 6.930 727.65 37.930 3,982 025 TEMPORARY PAVEMENT MARKER EA 2.2500 1,957.50 281.000 632 026 TEMPORARY DELINEATOR (CLASS 1) EA 35.0000 1,680.00 24.000 840 027 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.080 1,200.00 0.190 2,850 028 ABANDON CULVERT (EA) EA 800.0000 1,600.00 2.000 1,600 029 OBLITERATE SURFACING SQYD 2.7000 37,800.00 285.000 769.50 13,285.000 35,869 030 REMOVE FENCE (TYPE WM) LF 4.0000 200.00 130.000 520 031 REMOVE GATE EA 225.0000 225.00 0.000 0 032 REMOVE TRAFFIC STRIPE LF 2.0000 56,600.00 12,832.000 25,664 (HIGH PRESSURE BLASTING) 033 REMOVE PAVEMENT MARKING SQFT 0.5000 835.00 603.000 301 (HIGH PRESSURE BLASTING) 034 REMOVE ROADSIDE SIGN EA 80.0000 1,040.00 9.000 720 035 REMOVE CULVERT (EA) EA 650.0000 650.00 1.000 650 036 REMOVE HEADWALL EA 350.0000 700.00 0.000 0 037 REMOVE BASE AND SURFACING CY 11.0000 9,130.00 795.000 8,745.00 795.000 8,745 038 RESET MAILBOX EA 500.0000 1,000.00 0.000 0 039 RELOCATE ROADSIDE SIGN EA 200.0000 3,600.00 12.000 2,400 040 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9000 44,820.00 0.000 0 041 REMOVE CONCRETE LF 5.0000 1,350.00 250.000 1,250.00 250.000 1,250 (CURB, GUTTER AND SIDEWALK) (LF) 042 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 75.0000 1,350.00 0.000 0 043 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 0.150 11,250.00 0.900 67,500 044 DEVELOP WATER SUPPLY LS 20,000.0000 20,000.00 1.000 20,000 045 ROADWAY EXCAVATION CY 4.5000 293,850.00 9,061.000 40,774.50 14,025.000 63,112 046 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 047 STRUCTURE EXCAVATION (BRIDGE) CY 35.0000 19,600.00 0.000 0 (F) 048 STRUCTURE BACKFILL (BRIDGE) CY 95.0000 27,740.00 0.000 0 (F) 049 SAND BACKFILL CY 25.0000 600.00 6.000 150.00 20.000 500 PROGRAM CAS145 PAGE 3 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 IMPORTED BORROW (CY) CY 10.4000 5,023,200.00 180,000.000 1,872,000.00 439,000.000 4,565,600 051 FIBER ROLLS LF 3.0000 87,900.00 0.000 0 052 COMPOST (INCORPORATE) SQYD 4.0000 129,200.00 0.000 0 053 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 4,500.00 0.000 0 054 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1100 129,800.00 0.000 0 (SQFT) 055 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0900 51,669.00 0.000 0 056 ROLLED EROSION CONTROL PRODUCT SQFT 0.6000 12,480.00 0.000 0 (NETTING) 057 CLASS 2 AGGREGATE BASE (CY) CY 10.0000 344,000.00 1,071.000 10,710.00 5,000.000 50,000 058 HOT MIX ASPHALT (TYPE A) TON 50.0000 775,000.00 2,256.000 112,800 059 HOT MIX ASPHALT (TEXTURED PAVING) SQYD 45.0000 64,800.00 0.000 0 060 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 55.0000 391,600.00 0.000 0 061 RUBBERIZED HOT MIX ASPHALT TON 60.0000 420,600.00 0.000 0 (OPEN GRADED-WMA) 062 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 450.00 0.000 0 063 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 6,540.00 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 870.00 0.000 0 065 PLACE HOT MIX ASPHALT SQYD 125.0000 10,750.00 0.000 0 (MISCELLANEOUS AREA) 066 FURNISH STEEL PILING (HP 14 X 89) LF 35.0000 171,570.00 0.000 0 067 DRIVE STEEL PILE (HP 14 X 89) EA 2,350.0000 206,800.00 0.000 0 068 PRESTRESSING CAST-IN-PLACE CONCRETE LS 75,000.0000 75,000.00 0.000 0 069 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 350.0000 52,500.00 0.000 0 (F) 070 STRUCTURAL CONCRETE, BRIDGE CY 540.0000 614,520.00 0.000 0 (F) 071 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 15,360.00 2.000 2,400.00 2.000 2,400 (F) 072 JOINT SEAL (MR 1 1/2") LF 60.0000 9,000.00 0.000 0 073 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 319,326.00 0.000 0 (F) 074 FURNISH SIGN STRUCTURE (TRUSS) LB 3.4500 82,368.75 0.000 0 (F) 075 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 3,581.25 0.000 0 (F) 076 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 27.0000 6,210.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 26.0000 6,240.00 0.000 0 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,600.00 0.000 0 (0.063"-UNFRAMED) 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 5,040.00 0.000 0 (0.080"-UNFRAMED) 080 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,377.00 0.000 0 (0.063"-FRAMED) 081 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 5,760.00 0.000 0 (0.080"-FRAMED) 082 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 950.0000 36,100.00 0.000 0 (SIGN FOUNDATION) 083 ROADSIDE SIGN - ONE POST EA 185.0000 7,030.00 0.000 0 084 ROADSIDE SIGN (BARRIER MOUNTED) EA 850.0000 1,700.00 0.000 0 085 ROADSIDE SIGN - TWO POST EA 325.0000 4,225.00 0.000 0 086 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 700.00 0.000 0 METHOD) 087 12" ALTERNATIVE PIPE CULVERT LF 70.0000 9,100.00 69.000 4,830.00 69.000 4,830 088 18" ALTERNATIVE PIPE CULVERT LF 75.0000 15,750.00 83.000 6,225 089 24" ALTERNATIVE PIPE CULVERT LF 80.0000 43,200.00 468.000 37,440 090 21" REINFORCED CONCRETE PIPE LF 80.0000 3,680.00 0.000 0 091 6" CORRUGATED STEEL PIPE (.064" THICK) LF 40.0000 5,200.00 0.000 0 092 12" CORRUGATED STEEL PIPE (.064" THICK) LF 65.0000 7,150.00 0.000 0 093 24" CORRUGATED STEEL PIPE (.064" THICK) LF 100.0000 12,000.00 0.000 0 094 12" ALTERNATIVE FLARED END SECTION EA 300.0000 600.00 0.000 0 095 18" ALTERNATIVE FLARED END SECTION EA 350.0000 700.00 0.000 0 096 24" ALTERNATIVE FLARED END SECTION EA 450.0000 5,400.00 0.000 0 097 CLASS 4 CONCRETE (BACKFILL) CY 160.0000 3,840.00 8.000 1,280.00 8.000 1,280 098 ROCK SLOPE PROTECTION CY 170.0000 7,820.00 0.000 0 (FACING, METHOD B) (CY) 099 SLOPE PAVING (CONCRETE) CY 750.0000 52,500.00 0.000 0 100 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 1,020.00 0.000 0 101 MINOR CONCRETE (CURB) (CY) CY 350.0000 2,450.00 0.000 0 102 MISCELLANEOUS IRON AND STEEL LB 2.0000 7,200.00 0.000 0 103 FENCE (TYPE WM, METAL POST) LF 5.0000 9,950.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 DELINEATOR (CLASS 1) EA 30.0000 2,250.00 0.000 0 105 HIGHWAY POST MARKER EA 35.0000 70.00 0.000 0 106 METAL BEAM GUARD RAILING (WOOD POST) LF 32.0000 6,400.00 0.000 0 107 VEGETATION CONTROL (MINOR CONCRETE) SQYD 82.0000 13,120.00 0.000 0 108 TUBULAR HANDRAILING LF 39.0000 19,617.00 0.000 0 (F) 109 TRANSITION RAILING (TYPE WB) EA 3,000.0000 6,000.00 0.000 0 110 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 1,200.00 0.000 0 111 ALTERNATIVE CRASH CUSHION EA 24,000.0000 48,000.00 0.000 0 112 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 5,000.00 0.000 0 113 CONCRETE BARRIER (TYPE 60) LF 36.0000 110,160.00 0.000 0 114 CONCRETE BARRIER (TYPE 60GE) LF 192.0000 28,800.00 0.000 0 115 CONCRETE BARRIER (TYPE 60) LF 38.0000 53,200.00 0.000 0 (WILDLIFE PASSAGEWAY TYPE S) 116 CONCRETE BARRIER (TYPE 736) LF 95.0000 47,785.00 0.000 0 (F) 117 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 6,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 118 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 31,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 119 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 4,284.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 120 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 276.00 0.000 0 (BROKEN 12-3) (ENHANCED WET NIGHT VISIBILITY) 121 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 5,480.00 0.000 0 (BROKEN 36-12) (ENHANCED WET NIGHT VISIBILITY) 122 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 392.00 0.000 0 (BROKEN 17-7) (ENHANCED WET NIGHT VISIBILITY) 123 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 4,970.00 0.000 0 124 SIGNAL AND LIGHTING (TEMPORARY) LS 102,000.0000 102,000.00 0.109 11,118.00 0.800 81,600 (STAGE CONSTRUCTION 2) 125 SIGNAL AND LIGHTING (TEMPORARY) LS 109,000.0000 109,000.00 0.000 0 (STAGE CONSTRUCTION 3) 126 LIGHTING AND SIGN ILLUMINATION LS 244,000.0000 244,000.00 0.000 0 127 TRAFFIC MONITORING STATION LS 62,000.0000 62,000.00 0.000 0 128 REMOVE EXISTING SIGNAL SYSTEM LS 23,000.0000 23,000.00 0.614 14,122.00 1.000 23,000 PROGRAM CAS145 PAGE 6 DATE 06/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A4644 TIME 12:37 PM ESTIMATE NO. 04 BID OPENING 09/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 06/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,075,540.91 5,369,627.86 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,075,540.91 5,369,627.86 129 MOBILIZATION LS 804,000.0000 804,000.00 0.950 763,800 ORIGINAL CONTRACT AMOUNT 12,731,958.50 TOTAL WORK COMPLETED 2,075,540.91 6,133,427.86 MATERIALS ON HAND ON SITE 155,295.26 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,075,540.91 6,288,723.12 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 12/20/12 220 04/15/13 02/13/13 03/06/14 41 43 0 0 48% 19% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/13/13. KNUDSON, CAMERON RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/13