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 07/24/20 EST. NO. 001 TIME 10:11 AM R.E. NAME: RYAN JOHNSON 03-1G6604 --------------------------------------------------------------------------- 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 07/24/20 EST. NO. 001 TIME 10:11 AM R.E. NAME: RYAN JOHNSON 03-1G6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 10:11 AM ESTIMATE NO. 001 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 07/24/20 LOCATION PROGRESS ESTIMATE 03-BUT-162-12.6/15.6 ----------------- LAMON CONSTRUCTION IN BUTTE COUNTY IN AND NEAR 871 VON GELDERN WAY; OROVILLE FROM 0.8 MILE EAST OF YUBA CITY CA 95991 WILBUR ROAD TO FEATHER RIVER BRIDGE FED. AID NO. N O N E COLD IN PLACE RECYCLE. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 863.0000 863.00 1.000 863.00 1.000 863 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 56,000.00 0.125 175.00 0.125 175 003 CONSTRUCTION AREA SIGNS LS 8,115.0000 8,115.00 0.725 5,883.38 0.725 5,883 004 TRAFFIC CONTROL SYSTEM LS 149,000.0000 149,000.00 0.125 18,625.00 0.125 18,625 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.1600 5,443.20 664.000 1,434.24 664.000 1,434 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3200 18,784.00 18,675.000 5,976.00 18,675.000 5,976 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,175.0000 5,175.00 0.125 646.88 0.125 646 SYSTEMS 008 TEMPORARY PAVEMENT MARKER EA 4.3100 7,671.80 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,765.0000 7,765.00 0.125 970.63 0.125 970 010 JOB SITE MANAGEMENT LS 16,200.0000 16,200.00 0.125 2,025.00 0.125 2,025 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.750 525.00 0.750 525 012 TEMPORARY CHECK DAM LF 21.5000 3,440.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 108.0000 1,188.00 11.000 1,188.00 11.000 1,188 014 SHOULDER BACKING TON 83.3500 12,502.50 0.000 0 015 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 016 CEMENT (COLD IN-PLACE RECYCLING) TON 169.3100 18,624.10 33.010 5,588.92 33.010 5,588 017 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 018 ASPHALTIC EMULSION (COLD IN-PLACE TON 1,080.2000 48,609.00 0.450 486.09 0.450 486 RECYCLING) 019 SAND COVER (COLD IN-PLACE RECYCLING) TON 157.1500 20,429.50 15.000 2,357.25 15.000 2,357 020 INTELLIGENT COMPACTION (COLD IN-PLACE LS 78,725.0000 78,725.00 0.500 39,362.50 0.500 39,362 RECYCLING) 021 INTELLIGENT COMPACTION LS 76,277.0000 76,277.00 0.000 0 022 MINOR HOT MIX ASPHALT TON 161.5000 13,081.50 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 10:11 AM ESTIMATE NO. 001 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 119.0000 1,086,470.00 0.000 0 024 DATA CORE LS 2,700.0000 2,700.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.1500 9,292.50 0.000 0 026 TACK COAT TON 1,080.2000 44,288.20 0.000 0 027 REMOVE ASPHALT CONCRETE DIKE LF 11.6300 34,308.50 2,947.000 34,273.61 2,947.000 34,273 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9200 121,728.00 58,992.800 113,266.18 58,992.800 113,266 029 DELINEATOR (CLASS 1) EA 27.0000 1,296.00 0.000 0 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3100 7,671.80 0.000 0 031 MILEPOST MARKER EA 77.0000 385.00 0.000 0 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 434.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 THERMOPLASTIC PAVEMENT MARKING SQFT 7.5500 19,026.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,527.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 9,490.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 56,948.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6200 3,807.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 038 LOCATING AND MAPPING UNDERGROUND LS 33,000.0000 33,000.00 0.000 0 FACILITIES 039 TRAFFIC MONITORING STATION SYSTEM LS 34,000.0000 34,000.00 0.000 0 040 COLD IN-PLACE RECYCLING (FOAMED ASPHALT) SQYD 6.2600 515,198.00 15,866.150 99,322.10 15,866.150 99,322 041 ASPHALT (COLD IN-PLACE RECYCLING) TON 561.8600 264,074.20 95.470 53,640.77 95.470 53,640 PROGRAM CAS145 PAGE 3 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 10:11 AM ESTIMATE NO. 001 BID OPENING 02/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 386,609.55 386,609.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 386,609.55 386,609.55 ORIGINAL CONTRACT AMOUNT 2,794,238.30 TOTAL WORK COMPLETED 386,609.55 386,609.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 386,609.55 386,609.55 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 04/16/20 40 06/01/20 06/01/20 09/08/20 4 31 0 0 14% 10% PROGRESS IS SATISFACTORY RYAN JOHNSON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/20