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 10/27/14 EST. NO.03 TIME 08:28 AM R.E. NAME: JOHNSON, JEFF D. 03-1F8904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 11,080.00 E.W. @ U.P (+) 101414 N 0001 0 11,080.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 11,080.00 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 10/27/14 EST. NO.03 TIME 08:28 AM R.E. NAME: JOHNSON, JEFF D. 03-1F8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F8904 TIME 08:28 AM ESTIMATE NO. 03 BID OPENING 04/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 10/27/14 LOCATION PROGRESS ESTIMATE 03-NEV-49-17.1/17.5 ----------------- KNIFE RIVER CONSTRUCTION ABOUT 2 MILES NORTH OF NEVADA CITY 1764 SKYWAY FROM OLD DOWNIEVILLE HIGHWAY TO CHICO CA 95928 NEWTON ROAD FED. AID NO. STP-P049(158) ADD FOUR FOOT WIDE PAVED SHOULDER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.250 875.00 1.000 3,500 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.600 42,000.00 1.000 70,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.600 3,000.00 1.000 5,000 005 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.600 2,100.00 1.000 3,500 006 PREPARE STORM WATER POLLUTION PREVENTION LS 1,700.0000 1,700.00 0.500 850.00 1.000 1,700 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 008 MOVE-IN/MOVE-OUT EA 950.0000 1,900.00 0.000 0 (TEMPORARY EROSION CONTROL) 009 TEMPORARY HYDRAULIC MULCH SQYD 1.3000 2,015.00 0.000 0 (BONDED FIBER MATRIX) 010 TEMPORARY COVER SQYD 3.2500 5,037.50 0.000 0 011 TEMPORARY FIBER ROLL LF 2.6500 8,745.00 0.000 0 012 TEMPORARY LARGE SEDIMENT BARRIER LF 11.5000 16,445.00 0.000 0 013 TEMPORARY SILT FENCE LF 2.4000 4,512.00 300.000 720.00 980.000 2,352 014 STREET SWEEPING LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 015 TEMPORARY CONCRETE WASHOUT LS 356.0000 356.00 1.000 356 016 TEMPORARY FENCE (TYPE ESA) LF 3.2500 682.50 515.000 1,673 017 TREATED WOOD WASTE LB 3.0000 1,050.00 0.000 0 018 NATURAL RESOURCE PROTECTION PLAN LS 2,000.0000 2,000.00 1.000 2,000 019 ABANDON CULVERT (EA) EA 1,900.0000 1,900.00 1.000 1,900 020 OBLITERATE SURFACING SQYD 10.0000 2,100.00 210.000 2,100.00 210.000 2,100 021 REMOVE FLARED END SECTION EA 215.0000 430.00 2.000 430 022 REMOVE ROADSIDE SIGN EA 100.0000 600.00 6.000 600.00 6.000 600 PROGRAM CAS145 PAGE 2 DATE 10/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F8904 TIME 08:28 AM ESTIMATE NO. 03 BID OPENING 04/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 10/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CULVERT (LF) LF 50.0000 6,500.00 122.000 6,100 024 REMOVE HEADWALL EA 295.0000 1,475.00 5.000 1,475 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 11,100.00 67.000 1,005.00 67.000 1,005 026 REMOVE CONCRETE (SQYD) SQYD 70.0000 11,900.00 170.000 11,900.00 170.000 11,900 027 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000 028 ROADWAY EXCAVATION CY 40.0000 104,800.00 2,154.000 86,160.00 2,154.000 86,160 029 ROADSIDE CLEARING LS 4,137.0000 4,137.00 1.000 4,137 030 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1000 3,480.00 40,000.000 4,000.00 40,000.000 4,000 (SQFT) 031 FIBER ROLLS LF 2.7500 8,580.00 1,579.000 4,342.25 1,579.000 4,342 032 COMPOST CY 65.0000 21,450.00 135.000 8,775.00 135.000 8,775 033 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 86,000.00 1,925.000 77,000.00 1,925.000 77,000 034 HOT MIX ASPHALT (TYPE A) TON 90.0000 131,400.00 1,822.000 163,980.00 1,822.000 163,980 035 TACK COAT TON 800.0000 2,000.00 2.000 1,600.00 2.000 1,600 036 MINOR CONCRETE (MINOR STRUCTURE) CY 2,116.0000 9,522.00 4.510 9,543 (F) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.3000 432.50 25.000 432.50 25.000 432 (0.063"-UNFRAMED) 038 ROADSIDE SIGN - ONE POST EA 300.0000 900.00 3.000 900.00 3.000 900 039 CONCRETE BACKFILL (PIPE TRENCH) CY 195.0000 1,950.00 10.500 2,047 (F) 040 18" HDPE CORRUGATED (TYPE S) LF 58.0000 2,784.00 48.000 2,784 041 24" HDPE CORRUGATED (TYPE S) LF 207.0000 31,050.00 139.000 28,773 042 18" REINFORCED CONCRETE PIPE LF 196.0000 10,780.00 52.000 10,192 043 18" CONCRETE FLARED END SECTION EA 1,520.0000 4,560.00 3.000 4,560 044 18" ALTERNATIVE FLARED END SECTION EA 390.0000 390.00 1.000 390 045 24" ALTERNATIVE FLARED END SECTION EA 475.0000 1,425.00 3.000 1,425 046 DELINEATOR (CLASS 2) EA 35.0000 350.00 10.000 350.00 10.000 350 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1900 7,877.80 6,620.000 7,877.80 6,620.000 7,877 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1900 48.79 41.000 48.79 41.000 48 (BROKEN 12-3) 049 PAVEMENT MARKER EA 18.0000 2,700.00 142.000 2,556.00 142.000 2,556 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 10/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F8904 TIME 08:28 AM ESTIMATE NO. 03 BID OPENING 04/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: JOHNSON, JEFF D. DATE OF THIS ESTIMATE 10/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 433,797.34 559,965.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 11,080.00 11,080.00 SUBTOTAL AMOUNT EARNED 444,877.34 571,045.75 ORIGINAL CONTRACT AMOUNT 623,565.09 TOTAL WORK COMPLETED 444,877.34 571,045.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 444,877.34 571,045.75 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 06/18/14 40 09/03/14 07/24/14 10/29/14 28 33 0 0 86% 70% PROGRESS IS SATISFACTORY JOHNSON, JEFF D. RESIDENT ENGINEER PROGRAM CAS145 DATE 10/27/14