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 12/21/17 EST. NO. 004 TIME 02:27 PM R.E. NAME: CHAMBERLIN, AARON 03-1H3204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 1,150.00 E.W. @ F.A.(+) 113017 N 0007.0 1,150.00 TOTAL THIS ESTIMATE 15,182.05 TOTAL PREVIOUS ESTIMATE 16,332.05 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 12/21/17 EST. NO. 004 TIME 02:27 PM R.E. NAME: CHAMBERLIN, AARON 03-1H3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H3204 TIME 02:27 PM ESTIMATE NO. 004 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 12/21/17 LOCATION PROGRESS ESTIMATE 03-BUT-99-R34.6/R34.9 ----------------- KNIFE RIVER CONSTRUCTION NB BUTTE 99 OFF-RAMP TO EAST AVE 1764 SKYWAY CHICO CA 95928 FED. AID NO. HSNH-P099(611)E WIDEN ROADWAY, EARTHWORK, POSSIBLE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 002 CONSTRUCTION AREA SIGNS LS 3,100.0000 3,100.00 0.200 620.00 1.000 3,100 003 TRAFFIC CONTROL SYSTEM LS 145,000.0000 145,000.00 0.230 33,350.00 1.000 145,000 004 TRAFFIC PLASTIC DRUM EA 150.0000 3,300.00 22.000 3,300 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,800.0000 10,800.00 0.230 2,484.00 1.000 10,800 006 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.230 1,150.00 1.000 5,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 008 TEMPORARY CHECK DAM LF 7.0000 770.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,600.00 2.000 400.00 8.000 1,600 010 TEMPORARY SILT FENCE LF 7.0000 7,350.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 012 TREATED WOOD WASTE LB 0.7500 990.00 1,320.000 990.00 1,320.000 990 013 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 1,200.00 250.000 2,500.00 250.000 2,500 014 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 1.000 6,000 015 ROADWAY EXCAVATION CY 70.0000 72,100.00 807.600 56,532 016 ROADSIDE CLEARING LS 6,000.0000 6,000.00 1.000 6,000 017 WOOD MULCH CY 96.0000 12,480.00 130.000 12,480 018 CHECK AND TEST EXISTING IRRIGATION LS 2,150.0000 2,150.00 0.500 1,075.00 1.000 2,150 FACILITIES 019 CONTROL AND NEUTRAL CONDUCTORS LS 1,500.0000 1,500.00 0.500 750.00 1.000 1,500 020 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 100.0000 300.00 3.000 300 021 RISER SPRINKLER ASSEMBLY EA 100.0000 1,800.00 18.000 1,800 022 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 15.5000 6,200.00 400.000 6,200 (F) LINE) PROGRAM CAS145 PAGE 2 DATE 12/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H3204 TIME 02:27 PM ESTIMATE NO. 004 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 12/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 3" PLASTIC PIPE (CLASS 315) LF 80.0000 2,000.00 25.000 2,000 (F) (SUPPLY LINE) 024 6" CORRUGATED STEEL PIPE CONDUIT LF 150.0000 2,550.00 17.000 2,550 (.064" THICK) 025 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 36,000.00 600.000 36,000 026 HOT MIX ASPHALT (TYPE A) TON 135.0000 130,950.00 724.220 97,769.70 1,046.780 141,315 027 HOT MIX ASPHALT-OPEN GRADED TON 125.0000 23,750.00 233.620 29,202.50 233.620 29,202 (OPEN GRADED FRICTION COURSE) 028 TACK COAT TON 1,200.0000 840.00 4.100 4,920.00 4.100 4,920 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 53,700.00 6,605.000 66,050.00 6,605.000 66,050 030 REMOVE PEDESTRIAN BARRICADE EA 500.0000 500.00 1.000 500.00 1.000 500 031 MINOR CONCRETE (TEXTURED PAVING) CY 895.0000 11,635.00 11.230 10,050.85 11.230 10,050 032 MINOR CONCRETE (CURB, SIDEWALK AND CY 925.2500 25,907.00 28.000 25,907 CURB RAMP) 033 REMOVE CONCRETE (CURB, GUTTER, CY 500.0000 21,000.00 42.000 21,000 SIDEWALK AND CURB RAMP) 034 PRE/POST CONSTRUCTION SURVEYS EA 2,250.0000 11,250.00 0.250 562 035 DELINEATOR (CLASS 1) EA 55.0000 275.00 5.000 275.00 5.000 275 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 560.00 210.000 840.00 210.000 840 037 OBJECT MARKER (TYPE K-1) EA 75.0000 150.00 2.000 150.00 2.000 150 038 OBJECT MARKER (TYPE L-1) EA 50.0000 50.00 1.000 50.00 1.000 50 039 REMOVE ROADSIDE SIGN EA 100.0000 100.00 1.000 100.00 1.000 100 040 RESET ROADSIDE SIGN EA 225.0000 1,350.00 6.000 1,350.00 6.000 1,350 041 RESET ROADSIDE SIGN (STRAP AND SADDLE EA 125.0000 1,000.00 8.000 1,000.00 8.000 1,000 BRACKET METHOD) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.9500 756.20 76.000 756.20 76.000 756 (0.063"-UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.5000 97.50 15.000 97.50 15.000 97 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING(TYPE XI) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 356.50 23.000 356.50 23.000 356 (0.063"-FRAMED)FOR RETROREFLECTIVE SHEETING(TYPE XI) 045 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.5000 171.00 38.000 171.00 38.000 171 046 ROADSIDE SIGN - ONE POST EA 245.0000 1,225.00 5.000 1,225.00 5.000 1,225 047 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 1.000 500.00 1.000 500 048 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 215.0000 430.00 2.000 430.00 2.000 430 METHOD) PROGRAM CAS145 PAGE 3 DATE 12/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H3204 TIME 02:27 PM ESTIMATE NO. 004 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 12/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE GUARDRAIL LF 30.0000 3,300.00 110.000 3,300.00 110.000 3,300 050 REMOVE METAL RAILING LF 100.0000 800.00 8.000 800.00 8.000 800 051 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 8,880.00 1,345.000 8,070.00 1,345.000 8,070 (ENHANCED WET NIGHT VISIBILITY) 052 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,065.00 2,788.500 1,394.25 2,788.500 1,394 (ENHANCED WET NIGHT VISIBILITY) 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 45.00 84.000 42.00 84.000 42 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 390.00 1,113.000 556.50 1,113.000 556 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 765.00 1,028.000 771.00 1,028.000 771 (ENHANCED WET NIGHT VISIBILITY) 056 MODIFYING EXISTING ELECTRICAL SYSTEM LS 402,841.0000 402,841.00 0.050 20,142.05 1.000 402,841 PROGRAM CAS145 PAGE 4 DATE 12/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H3204 TIME 02:27 PM ESTIMATE NO. 004 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 12/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 295,689.05 1,034,536.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,150.00 16,332.05 SUBTOTAL AMOUNT EARNED 296,839.05 1,050,868.15 ORIGINAL CONTRACT AMOUNT 1,036,979.20 TOTAL WORK COMPLETED 296,839.05 1,050,868.15 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 296,839.05 1,050,868.15 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 06/09/17 45 09/07/17 09/07/17 12/29/17 35 36 0 0 95% 78% PROGRESS IS SATISFACTORY CHAMBERLIN, AARON RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/17