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 09/18/20 EST. NO. 003 TIME 12:11 PM R.E. NAME: RYAN JOHNSON/STEVEN MATRANGA 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 --------------------------------------------------------------------------- 005 0001 10,268.67 E.W. @ L.S.(+) 090820 N 001 0 10,268.67 TOTAL THIS ESTIMATE 193,927.54 TOTAL PREVIOUS ESTIMATE 204,196.21 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 09/18/20 EST. NO. 003 TIME 12:11 PM R.E. NAME: RYAN JOHNSON/STEVEN MATRANGA 03-1G6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PENDING ASPHALT INDX -110,162.37 002 0.00 -110,162.37 TOTAL DEDUCTIONS 0.00 -110,162.37 PROGRAM CAS145 PAGE 1 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 12:11 PM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: RYAN JOHNSON/STEVEN MATRANGA DATE OF THIS ESTIMATE 09/18/20 LOCATION RERUN 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 1.000 863 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 56,000.00 8.000 11,200.00 31.125 43,575 003 CONSTRUCTION AREA SIGNS LS 8,115.0000 8,115.00 0.040 324.60 0.880 7,141 004 TRAFFIC CONTROL SYSTEM LS 149,000.0000 149,000.00 0.700 104,300 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.1600 5,443.20 949.000 2,049 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3200 18,784.00 48,277.000 15,448 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,175.0000 5,175.00 0.775 4,010.63 0.900 4,657 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 0.200 1,553.00 0.900 6,988 010 JOB SITE MANAGEMENT LS 16,200.0000 16,200.00 0.200 3,240.00 0.900 14,580 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 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 1,188 014 SHOULDER BACKING TON 83.3500 12,502.50 702.210 58,529 015 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 016 CEMENT (COLD IN-PLACE RECYCLING) TON 169.3100 18,624.10 143.440 24,285 017 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 5.050 5,455.01 28.460 30,742 RECYCLING) 019 SAND COVER (COLD IN-PLACE RECYCLING) TON 157.1500 20,429.50 53.040 8,335.24 91.040 14,306 020 INTELLIGENT COMPACTION (COLD IN-PLACE LS 78,725.0000 78,725.00 1.000 78,725 RECYCLING) 021 INTELLIGENT COMPACTION LS 76,277.0000 76,277.00 1.000 76,277 022 MINOR HOT MIX ASPHALT TON 161.5000 13,081.50 71.290 11,513 PROGRAM CAS145 PAGE 2 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 12:11 PM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: RYAN JOHNSON/STEVEN MATRANGA DATE OF THIS ESTIMATE 09/18/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,086,470.00 230.340 27,410.46 8,501.520 1,011,680 024 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 2,919.000 9,194 026 TACK COAT TON 1,080.2000 44,288.20 27.050 29,219 027 REMOVE ASPHALT CONCRETE DIKE LF 11.6300 34,308.50 2,947.000 34,273 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9200 121,728.00 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 1,441.000 6,210.71 1,441.000 6,210 031 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 2,596.000 1,687.40 2,596.000 1,687 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 9,490.00 19,013.000 12,358.45 19,013.000 12,358 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 56,948.00 62,566.000 57,560.72 62,566.000 57,560 (ENHANCED WET NIGHT VISIBILITY) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6200 3,807.00 3,059.000 4,955.58 3,059.000 4,955 (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 74,253.470 464,826 041 ASPHALT (COLD IN-PLACE RECYCLING) TON 561.8600 264,074.20 400.700 225,137 PROGRAM CAS145 PAGE 3 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G6604 TIME 12:11 PM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: RYAN JOHNSON/STEVEN MATRANGA DATE OF THIS ESTIMATE 09/18/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 144,301.80 2,466,068.29 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,268.67 204,196.21 SUBTOTAL AMOUNT EARNED 154,570.47 2,670,264.50 ORIGINAL CONTRACT AMOUNT 2,794,238.30 TOTAL WORK COMPLETED 154,570.47 2,670,264.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -110,162.37 TOTAL 154,570.47 2,560,102.13 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 07/14/20 07/14/20 10/15/20 36 12 0 0 87% 90% PROGRESS IS SATISFACTORY *** SUSPENDED ON 09/02/20. RYAN JOHNSON/STEVEN MATRANGA RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/20