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 11/26/18 EST. NO. 004 TIME 08:06 AM R.E. NAME: GRIFFITH, GARRETT 03-2F0804 --------------------------------------------------------------------------- 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 11/26/18 EST. NO. 004 TIME 08:06 AM R.E. NAME: GRIFFITH, GARRETT 03-2F0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 10/18 -7,000.00 003 RTN DEDUCT 10/18 7,000.00 004 7,000.00 0.00 TOTAL DEDUCTIONS 7,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0804 TIME 08:06 AM ESTIMATE NO. 004 BID OPENING 02/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 11/26/18 LOCATION PROGRESS ESTIMATE 03-YUB-20-0.0/3.3 ----------------- DREAMBUILDER CONSTRUCTION IN AND NEAR MARYSVILLE, ON ROUTE 20 CORP. FROM SUTTER COUNTY LINE TO LEVEE 1324 LAWSON LN ROAD; ALSO ON ROUTE 70 FROM E PLACENTIA CA 92870 STREET BRIDGE TO 24 STREET FED. AID NO. ACNH-X115(13)E UPGRADE PEDESTRIAN INFRASTRUCTURE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.900 13,500 003 TRAFFIC CONTROL SYSTEM LS 193,000.0000 193,000.00 0.188 36,284.00 0.812 156,716 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 45,000.0000 45,000.00 0.047 2,115.00 0.953 42,885 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.188 1,128.00 0.812 4,872 006 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.188 1,128.00 0.812 4,872 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 705.0000 705.00 0.750 528 008 TEMPORARY COVER SQYD 2.5000 750.00 0.000 0 009 TEMPORARY CHECK DAM LF 6.0000 4,500.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 8,120.00 56.000 8,120 011 TEMPORARY FIBER ROLL LF 4.5000 1,350.00 0.000 0 012 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.200 1,200.00 0.600 3,600 013 TREATED WOOD WASTE LB 1.2000 780.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 1,800.0000 1,800.00 0.200 360.00 0.400 720 015 REMOVE TREE EA 800.0000 7,200.00 9.000 7,200 016 ROADWAY EXCAVATION CY 157.0000 10,990.00 205.670 32,290.19 727.640 114,239 017 METAL EDGING LF 100.0000 2,700.00 0.000 0 018 RECYCLED RUBBER PERVIOUS PAVEMENT SQFT 70.0000 4,200.00 0.000 0 019 CLASS 5 AGGREGATE SUBBASE CY 500.0000 500.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 96.0000 112,320.00 202.800 19,468.80 751.540 72,147 021 HOT MIX ASPHALT (TYPE A) TON 345.0000 51,750.00 0.000 0 022 TACK COAT TON 1,800.0000 1,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0804 TIME 08:06 AM ESTIMATE NO. 004 BID OPENING 02/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 44.0000 29,040.00 28.320 1,246.08 213.160 9,379 024 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,600.0000 15,600.00 0.000 0 (F) 025 4" PLASTIC PIPE (EDGE DRAIN) LF 12.0000 3,840.00 320.000 3,840.00 320.000 3,840 026 REMOVE DRAINAGE FACILITY (EA) EA 1,400.0000 8,400.00 0.000 0 027 REMOVE 4" ASBESTOS PIPE LF 22.0000 7,040.00 320.000 7,040.00 320.000 7,040 028 SALVAGE FRAME AND GRATE EA 120.0000 720.00 0.000 0 029 ADJUST EDGE DRAIN CLEANOUT EA 1,400.0000 1,400.00 1.000 1,400.00 1.000 1,400 030 ADJUST SLOTTED DRAIN TO GRADE LF 120.0000 7,920.00 0.000 0 031 DETECTABLE WARNING SURFACE SQFT 20.0000 18,800.00 101.500 2,030.00 101.500 2,030 032 MINOR CONCRETE (CURB AND GUTTER) CY 870.0000 200,100.00 59.920 52,130 033 MINOR CONCRETE (DRIVEWAY) CY 740.0000 162,800.00 91.400 67,636.00 182.020 134,694 034 MINOR CONCRETE (SIDEWALK) CY 740.0000 532,800.00 171.700 127,058.00 416.840 308,461 035 MINOR CONCRETE (TEXTURED PAVING) CY 1,100.0000 31,900.00 0.000 0 036 MINOR CONCRETE (CURB RAMP) CY 860.0000 96,320.00 10.250 8,815.00 14.250 12,255 037 REMOVE CONCRETE (CURB, SIDEWALK, CY 198.0000 297,000.00 234.470 46,425.06 799.620 158,324 DRIVEWAY AND CURB RAMP) 038 PRE/POST CONSTRUCTION SURVEYS EA 1,000.0000 35,000.00 17.500 17,500 039 MISCELLANEOUS IRON AND STEEL LB 3.0000 6,300.00 0.000 0 (F) 040 REMOVE ROADSIDE SIGN EA 71.0000 2,343.00 1.000 71 041 REMOVE ROADSIDE SIGN PANEL EA 150.0000 4,050.00 0.000 0 042 RESET ROADSIDE SIGN EA 260.0000 1,040.00 0.000 0 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,470.00 0.000 0 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.4000 1,428.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.8000 475.20 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 046 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,150.00 0.000 0 047 ROADSIDE SIGN - ONE POST EA 305.0000 8,235.00 1.000 305 048 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 140.0000 2,800.00 0.000 0 METHOD) PROGRAM CAS145 PAGE 3 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0804 TIME 08:06 AM ESTIMATE NO. 004 BID OPENING 02/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 THERMOPLASTIC PAVEMENT MARKING SQFT 8.5000 16,915.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 050 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,400.0000 1,400.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 051 MODIFYING EXISTING ELECTRICAL SYSTEM LS 971,000.0000 971,000.00 0.248 240,808.00 0.674 654,454 052 IDENTIFYING ALL EXISTING ELEMENTS INSIDE LS 5,509.8000 5,509.80 0.500 2,754 OF THE PROJECT LIMIT FOR MODIFYING EXIS TING ELECTRICAL SYSTEM PROGRAM CAS145 PAGE 4 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F0804 TIME 08:06 AM ESTIMATE NO. 004 BID OPENING 02/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 600,272.13 1,795,841.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 600,272.13 1,795,841.57 053 MOBILIZATION LS 325,000.0000 325,000.00 0.050 16,250.00 1.000 325,000 ORIGINAL CONTRACT AMOUNT 3,281,061.00 TOTAL WORK COMPLETED 616,522.13 2,120,841.57 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 7,000.00 0.00 TOTAL 623,522.13 2,120,841.57 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 04/03/18 85 07/05/18 07/05/18 12/07/18 68 28 0 0 60% 80% PROGRESS UNSATISFACTORY GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 11/26/18