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 03/25/21 EST. NO. 015 TIME 02:59 PM R.E. NAME: GRIFFITH, GARRETT 03-2F3204 --------------------------------------------------------------------------- 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 0024 653.36 E.W. @ F.A.(+) 082219 N 10 0 0025 438.92 090419 N 11 0 0026 526.53 090519 N 12 0 0027 584.92 090619 N 13 0 0029 497.33 090919 N 14 0 0030 497.33 091019 N 16 0 0031 497.33 091119 N 17 0 0032 468.13 091219 N 18 0 0033 573.44 091519 N 19 0 0034 838.44 070119 N 500 0 006 0009 813.69 E.W. @ F.A.(+) 121120 N 20 0 0010 1,080.35 102419 N 3129 0 0011 341.97 111219 N 3128 0 0012 1,068.16 090519 N 1356 0 0013 1,031.73 101119 N 3125 0 0014 12,001.41 122019 N 2206 0 0015 4,006.57 121919 N 210200 0016 597.43 103019 N 3123 0 0017 1,100.25 101419 N 3127 0 0018 2,136.69 101719 N 3122 0 0019 13,823.04 111319 N 0100 0 0020 1,312.70 101619 N 3126 0 0021 8,146.77 111219 N 3130 0 53,036.49 TOTAL THIS ESTIMATE 656,605.04 TOTAL PREVIOUS ESTIMATE 709,641.53 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 03/25/21 EST. NO. 015 TIME 02:59 PM R.E. NAME: GRIFFITH, GARRETT 03-2F3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 LOCATION PROGRESS ESTIMATE 03-YUB-20-8.0/10.2 ----------------- LAMON CONSTRUCTION ABOUT 6 MILES EAST OF MARYSVILLE 871 VON GELDERN WAY FROM 0.1 MILE EAST OF LOMA RICA YUBA CITY CA 95991 ROAD TO 0.2 MILE WEST OF SPRING VALLEY ROAD FED. AID NO. B1NH-P020(186)E WIDEN SHOULDERS AND REHAB PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 17,000.0000 17,000.00 1.000 17,000 003 TIME-RELATED OVERHEAD (LS) LS 260,000.0000 260,000.00 1.000 260,000 004 DEVELOP WATER SUPPLY LS 5,600.0000 5,600.00 1.000 5,600 005 CONSTRUCTION AREA SIGNS LS 13,400.0000 13,400.00 0.750 10,050 006 TRAFFIC CONTROL SYSTEM LS 53,000.0000 53,000.00 1.000 53,000 007 TYPE III BARRICADE EA 28.0000 7,280.00 0.000 0 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.5000 1,530.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8400 70,644.00 96,727.000 81,250 010 PLASTIC TRAFFIC DRUMS EA 22.3000 11,819.00 485.000 10,815 011 TEMPORARY PAVEMENT MARKER EA 4.5000 6,750.00 236.000 1,062 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,100.0000 10,100.00 1.000 10,100 013 TEMPORARY RAILING (TYPE K) LF 16.5200 312,228.00 320.000 5,286 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,019.0000 76,722.00 6.000 12,114 015 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 1.000 11,000 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,800.0000 2,800.00 0.900 2,520 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 19,500.00 16.000 8,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 30,500.00 2.000 1,000 019 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 020 TEMPORARY EROSION CONTROL BLANKET SQYD 5.0000 10,000.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 335.0000 2,010.00 4.000 1,340 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 1.1000 14,410.00 69,976.000 76,973 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 2.3000 7,521.00 2,000.000 4,600 024 TEMPORARY CHECK DAM LF 9.0000 1,800.00 0.000 0 025 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 300.00 0.000 0 026 TEMPORARY FIBER ROLL LF 3.7000 7,400.00 1,560.000 5,772 027 TEMPORARY SILT FENCE LF 3.5000 51,450.00 10,124.000 35,434 028 TEMPORARY CONSTRUCTION ENTRANCE EA 3,400.0000 13,600.00 3.000 10,200 029 STREET SWEEPING LS 32,000.0000 32,000.00 1.000 32,000 030 TEMPORARY CONCRETE WASHOUT LS 2,300.0000 2,300.00 1.000 2,300 031 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 1,000.0000 20,000.00 0.000 0 032 WATER QUALITY ANNUAL REPORT EA 552.0000 1,104.00 0.000 0 033 TEMPORARY CREEK DIVERSION SYSTEM LS 56,000.0000 56,000.00 1.000 56,000 034 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 1,150.0000 16,100.00 14.000 16,100 035 CLEARING AND GRUBBING (LS) LS 87,400.0000 87,400.00 1.000 87,400 036 ROADWAY EXCAVATION CY 25.6200 573,888.00 22,400.000 573,888 037 STRUCTURE EXCAVATION (RETAINING WALL) CY 98.4600 56,319.12 572.000 56,319 (F) (TYPE D) 038 STRUCTURE BACKFILL (RETAINING WALL) CY 156.1000 70,869.40 454.000 70,869 (F) 039 ROADSIDE CLEARING LS 191,000.0000 191,000.00 1.000 191,000 040 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 670.0000 1,340.00 0.000 0 041 BONDED FIBER MATRIX (SQFT) SQFT 0.2300 131,330.00 0.000 0 042 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.8400 125,160.00 0.000 0 043 PERMANENT EROSION CONTROL ESTABLISHMENT LS 35,000.0000 35,000.00 0.000 0 WORK 044 CLASS 2 AGGREGATE BASE (CY) CY 41.3600 661,760.00 16,000.000 661,760 045 PREPAVING INERTIAL PROFILER LS 5,600.0000 5,600.00 1.000 5,600 046 HOT MIX ASPHALT (TYPE A) TON 91.7000 1,540,560.00 15,247.990 1,398,240 047 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 117.1000 993,008.00 7,129.220 834,831 048 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 116.9100 397,494.00 3,324.910 388,715 (OPEN GRADED FRICTION COURSE) 049 ASPHALT BINDER TON 1.1200 11.20 11.500 12 (GEOSYNTHETIC PAVEMENT INTERLAYER) PROGRAM CAS145 PAGE 3 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 2.3700 18,059.40 8,800.000 20,856 (PAVING FABRIC) 051 DATA CORE LS 4,500.0000 4,500.00 1.000 4,500 052 TACK COAT TON 1,300.0000 58,500.00 16.840 21,892 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.4000 52,080.00 21,700.000 52,080 054 STRUCTURAL CONCRETE, RETAINING WALL CY 1,340.0000 176,880.00 132.000 176,880 (F) 055 STRUCTURAL CONCRETE, BOX CULVERT CY 2,000.0000 54,000.00 27.000 54,000 (F) 056 STRUCTURAL CONCRETE, HEADWALL CY 1,670.0000 140,280.00 92.040 153,706 (F) 057 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 9,300.00 3.100 9,300 (F) 058 MINOR CONCRETE (MINOR STRUCTURE) CY 7,000.0000 9,100.00 1.300 9,100 (F) 059 BAR REINFORCING STEEL (RETAINING WALL) LB 1.6000 30,110.40 18,819.000 30,110 (F) 060 BAR REINFORCING STEEL (BOX CULVERT) LB 3.0000 9,216.00 3,072.000 9,216 (F) 061 18" ALTERNATIVE PIPE CULVERT LF 121.0000 139,150.00 1,300.000 157,300 062 24" ALTERNATIVE PIPE CULVERT LF 161.0000 9,982.00 62.000 9,982 063 36" ALTERNATIVE PIPE CULVERT LF 195.0000 83,850.00 394.500 76,927 064 CONCRETE BACKFILL (PIPE TRENCH) CY 156.0000 13,416.00 86.000 13,416 (F) 065 42" REINFORCED CONCRETE PIPE LF 221.0000 5,083.00 23.000 5,083 066 48" REINFORCED CONCRETE PIPE LF 245.0000 31,850.00 120.300 29,473 067 60" REINFORCED CONCRETE PIPE LF 491.0000 88,380.00 171.000 83,961 068 18" ALTERNATIVE FLARED END SECTION EA 892.0000 43,708.00 48.000 42,816 069 24" ALTERNATIVE FLARED END SECTION EA 982.0000 1,964.00 2.000 1,964 070 36" ALTERNATIVE FLARED END SECTION EA 1,225.0000 7,350.00 1.000 1,225 071 REMOVE CULVERT (LF) LF 56.0000 96,320.00 1,741.020 97,497 072 REMOVE INLET EA 2,800.0000 2,800.00 1.000 2,800 073 REMOVE HEADWALL EA 1,700.0000 17,000.00 10.000 17,000 074 REMOVE WINGWALL LF 110.0000 13,200.00 120.000 13,200 075 REMOVE FLARED END SECTION (EA) EA 600.0000 1,200.00 2.000 1,200 076 ROCK SLOPE PROTECTION CY 140.0000 6,580.00 47.000 6,580 (300 LB, CLASS IV, METHOD B) (CY) PROGRAM CAS145 PAGE 4 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION CY 168.0000 1,512.00 41.080 6,901 (150 LB, CLASS III, METHOD B) (CY) 078 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 23.0000 2,346.00 214.000 4,922 079 MINOR CONCRETE (GUTTER) (LF) LF 54.0000 6,642.00 123.000 6,642 080 MISCELLANEOUS IRON AND STEEL LB 17.0000 8,466.00 498.000 8,466 (F) 081 RELOCATE MAILBOX EA 558.0000 6,138.00 11.000 6,138 082 REMOVE FENCE LF 2.2500 24,975.00 11,100.000 24,975 083 REMOVE GATE EA 335.0000 1,340.00 9.000 3,015 084 RESET GATE EA 600.0000 1,800.00 3.000 1,800 085 DELINEATOR (CLASS 1) EA 84.0000 1,260.00 10.000 840 086 TEMPORARY DELINEATOR (CLASS 1) EA 84.0000 1,260.00 0.000 0 087 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 3,105.00 685.000 3,082 088 MILEPOST MARKER EA 84.0000 336.00 4.000 336 089 MARKER (CULVERT) EA 84.0000 1,176.00 14.000 1,176 090 REMOVE ROADSIDE SIGN EA 280.0000 280.00 1.000 280 091 RESET ROADSIDE SIGN EA 560.0000 4,480.00 2.000 1,120 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 289.00 16.500 280 (0.063"-UNFRAMED) 093 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 595.00 34.030 578 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 094 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.6000 196.00 34.030 190 095 ROADSIDE SIGN - ONE POST EA 530.0000 3,180.00 6.000 3,180 096 CHAIN LINK RAILING (MODIFIED) LF 123.0000 15,129.00 123.500 15,190 (F) 097 CABLE RAILING LF 134.0000 17,554.00 131.000 17,554 (F) 098 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 1,800.00 197.000 1,773 (ENHANCED WET NIGHT VISIBILITY) 099 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7800 241.80 320.000 249 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 100 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7800 5,218.20 6,605.000 5,151 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 101 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1200 39,984.00 36,455.000 40,829 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 5 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 561.00 345.000 586 (ENHANCED WET NIGHT VISIBILITY) 103 REMOVE PAINTED TRAFFIC STRIPE LF 0.8400 29,232.00 0.000 0 104 REMOVE PAINTED PAVEMENT MARKING SQFT 2.2300 53.52 0.000 0 105 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6800 43,176.00 0.000 0 106 12" RUMBLE STRIP STA 38.0000 4,560.00 120.000 4,560 (ASPHALT CONCRETE PAVEMENT) 107 PORTABLE TEMPORARY SIGNAL SYSTEM LS 170,000.0000 170,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3204 TIME 02:59 PM ESTIMATE NO. 015 BID OPENING 10/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 03/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 6,265,740.09 ADJUSTMENT OF COMPENSATION 0.00 147,476.35 EXTRA WORK 53,036.49 562,165.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 53,036.49 6,975,381.62 108 MOBILIZATION LS 188,500.0000 188,500.00 1.000 188,500 ORIGINAL CONTRACT AMOUNT 7,731,552.04 TOTAL WORK COMPLETED 53,036.49 7,163,881.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 53,036.49 7,163,881.62 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 12/10/18 110 03/12/19 03/11/19 03/26/21 163 342 58 0 87% 97% PROGRESS IS SATISFACTORY GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/21