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 10/07/15 EST. NO. 015 TIME 08:39 AM R.E. NAME: KNUDSON, CAMERON 03-2F0004 --------------------------------------------------------------------------- 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 0333 684.58 E.W. @ F.A.(+) 081315 N 333 0 0334 720.94 081415 N 334 0 0335 684.58 081415 N 335 0 0336 784.71 081315 N 336 0 0337 736.32 081815 N 337 0 0338 720.94 081815 N 338 0 0339 684.24 081915 N 339 0 0340 720.94 081915 N 340 0 0341 720.94 082015 N 341 0 0342 833.10 082015 N 342 0 0343 647.53 082115 N 343 0 0344 684.58 082115 N 344 0 0345 926.21 082415 N 345 0 0346 663.18 082415 N 346 0 0347 784.71 082515 N 347 0 0348 684.24 082615 N 348 0 0349 678.98 082715 N 349 0 0350 781.36 082515 N 350 0 0351 678.98 082815 N 351 0 0352 974.94 083115 N 352 0 0353 691.61 083115 N 353 0 0354 684.58 090115 N 354 0 0355 881.51 090115 N 355 0 0356 784.71 090215 N 356 0 0357 878.16 090215 N 357 0 0358 784.71 090315 N 358 0 0359 833.10 091015 N 359 0 0360 781.02 090915 N 360 0 0361 678.98 091115 N 361 0 006 0005 155,581.00 E.W. @ L.S.(+) 092815 N 5 0 007 0004 339,104.55 A.C. @ L.S.(+) 071315 N 4 0 516,479.93 TOTAL THIS ESTIMATE 339,683.69 TOTAL PREVIOUS ESTIMATE 856,163.62 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 10/07/15 EST. NO. 015 TIME 08:39 AM R.E. NAME: KNUDSON, CAMERON 03-2F0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 11/14 -1,000.00 004 RETURN DEDUCT 11/14 1,000.00 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/07/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0004 TIME 08:39 AM ESTIMATE NO. 015 BID OPENING 07/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/07/15 LOCATION RERUN PROGRESS ESTIMATE 03-VAR ----------------------- DIRT AND AGGREGATE IN BUTTE,COLUSA,GLENN,SACRAMENTO, INTERCHANGE, INC. SUTTER, YOLO, AND YUBA COUNTIES AT 20905 NE SANDY BLVD. VARIOUS LOCATIONS FAIRVIEW OR 97024 FED. AID NO. HSST-000C(373) UPGRADE GUARDRAIL END TREATMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,870.0000 1,870.00 1.000 1,870 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,500.0000 6,500.00 0.600 3,900 003 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 33,750.00 18.000 2,700.00 172.000 25,800 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.800 4,000 005 TRAFFIC CONTROL SYSTEM LS 377,800.0000 377,800.00 0.080 30,224.00 0.762 287,883 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.080 800.00 0.762 7,620 007 TEMPORARY RAILING (TYPE K) LF 45.0000 21,600.00 480.000 21,600 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,375.0000 11,000.00 13.000 17,875 009 JOB SITE MANAGEMENT LS 28,440.0000 28,440.00 0.080 2,275.20 0.762 21,671 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 880.0000 880.00 0.750 660 011 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.080 440.00 0.762 4,191 012 ASBESTOS COMPLIANCE PLAN LS 1,870.0000 1,870.00 1.000 1,870 013 TREATED WOOD WASTE LB 0.1000 90,000.00 94,380.000 9,438.00 894,378.000 89,437 014 REMOVE GUARDRAIL LF 3.3500 425,450.00 -5,898.000 -19,758.30 106,961.300 358,320 015 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 3,000.00 130.000 2,600 016 ADJUST GUARDRAIL LF 25.0000 1,250.00 25.000 625 017 REMOVE CONCRETE (CY) CY 1,000.0000 1,000.00 0.000 0 018 REMOVE BRIDGE APPROACH RAILING(TYPE 8) LF 40.0000 7,200.00 190.000 7,600 019 CONCRETE BACKFILL CY 250.0000 2,250.00 0.000 0 (F) 020 IMPORTED BORROW (CY) CY 250.0000 1,750.00 0.000 0 021 MINOR HOT MIX ASPHALT TON 500.0000 19,000.00 5.600 2,800 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 25.0000 6,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/07/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0004 TIME 08:39 AM ESTIMATE NO. 015 BID OPENING 07/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/07/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT SQYD 50.0000 3,800.00 8.800 440 (MISCELLANEOUS AREA) 024 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 602,000.00 15.980 31,960.00 292.280 584,560 (F) 025 BAR REINFORCING STEEL (EPOXY COATED) LB 22.5000 16,470.00 0.000 0 (F) 026 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 200.0000 4,400.00 0.000 0 (F) (CY) 027 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 25.0000 1,375.00 0.000 0 028 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,530.00 0.000 0 (F) 029 OBJECT MARKER (TYPE L-1) EA 50.0000 11,000.00 4.000 200.00 174.000 8,700 030 MIDWEST GUARDRAIL SYSTEM LF 19.0000 788,500.00 6,964.500 132,325.50 39,524.500 750,965 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 21.0000 856,800.00 -8,443.700 -177,317.70 34,174.850 717,671 032 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 24.0000 140,160.00 443.750 10,650.00 3,499.500 83,988 033 MIDWEST GUARDRAIL SYSTEM(8'STEEL POST) LF 31.0000 539,400.00 -4,787.500 -148,412.50 14,268.500 442,323 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 64.5000 279,930.00 1,930.000 124,485 035 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 50.0000 7,000.00 156.250 7,812.50 162.500 8,125 036 REDUCER ELEMENT(TYPE C) EA 750.0000 3,000.00 4.000 3,000.00 4.000 3,000 037 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 840,000.00 18.000 63,000.00 214.000 749,000 038 END CAP(3/4 WRAP END SECTION) EA 75.0000 11,250.00 10.000 750.00 86.000 6,450 039 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 127,500.00 10.000 7,500.00 130.000 97,500 040 END ANCHOR ASSEMBLY (TYPE CA) EA 3,500.0000 7,000.00 0.000 0 041 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,350.0000 258,500.00 11.000 25,850.00 116.000 272,600 042 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 594,000.00 13.000 28,600.00 249.000 547,800 043 ALTERNATIVE CRASH CUSHION EA 21,000.0000 21,000.00 1.000 21,000 PROGRAM CAS145 PAGE 3 DATE 10/07/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0004 TIME 08:39 AM ESTIMATE NO. 015 BID OPENING 07/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/07/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 12,036.70 5,278,932.89 ADJUSTMENT OF COMPENSATION 339,104.55 339,104.55 EXTRA WORK 177,375.38 517,059.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 528,516.63 6,135,096.51 044 MOBILIZATION LS 615,997.0000 615,997.00 1.000 615,997 ORIGINAL CONTRACT AMOUNT 6,792,222.00 TOTAL WORK COMPLETED 528,516.63 6,751,093.51 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 528,516.63 6,751,093.51 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 08/21/14 225 09/16/14 09/08/14 12/08/15 172 86 0 0 91% 76% PROGRESS IS SATISFACTORY KNUDSON, CAMERON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/07/15