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 12/22/20 EST. NO. 001 TIME 01:57 PM R.E. NAME: JOHNSON, RYAN 03-2F5204 --------------------------------------------------------------------------- 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 12/22/20 EST. NO. 001 TIME 01:57 PM R.E. NAME: JOHNSON, RYAN 03-2F5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F5204 TIME 01:57 PM ESTIMATE NO. 001 BID OPENING 05/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: JOHNSON, RYAN DATE OF THIS ESTIMATE 12/22/20 LOCATION PROGRESS ESTIMATE 03-BUT-162-16.4/16.4 ----------------- LAMON CONSTRUCTION IN BUTTE COUNTY ON ROUTE 162 IN 871 VON GELDERN WAY; OROVILLE AT 5TH AVE. YUBA CITY CA 95991 FED. AID NO. N O N E UPGRADE TRAFFIC SIGNAL/INSTALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,760.0000 1,760.00 1.000 1,760.00 1.000 1,760 002 TIME-RELATED OVERHEAD (LS) LS 22,000.0000 22,000.00 0.340 7,480.00 0.340 7,480 003 DEVELOP WATER SUPPLY LS 2,750.0000 2,750.00 1.000 2,750.00 1.000 2,750 004 CONSTRUCTION AREA SIGNS LS 4,840.0000 4,840.00 0.340 1,645.60 0.340 1,645 005 TRAFFIC CONTROL SYSTEM LS 32,340.0000 32,340.00 0.340 10,995.60 0.340 10,995 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,640.0000 2,640.00 0.340 897.60 0.340 897 SYSTEMS 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,841.0000 7,841.00 0.340 2,665.94 0.340 2,665 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,960.0000 3,960.00 0.340 1,346.40 0.340 1,346 009 JOB SITE MANAGEMENT LS 16,500.0000 16,500.00 0.340 5,610.00 0.340 5,610 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 715.0000 715.00 1.000 715.00 1.000 715 011 TEMPORARY CHECK DAM LF 11.0000 594.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 165.0000 660.00 0.000 0 013 TEMPORARY FIBER ROLL LF 11.0000 550.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 3,850.0000 3,850.00 0.340 1,309.00 0.340 1,309 015 REMOVE CONCRETE (CY) CY 248.0000 11,656.00 28.940 7,177.12 28.940 7,177 016 ROADWAY EXCAVATION CY 913.0000 15,521.00 7.370 6,728.81 7.370 6,728 017 HOT MIX ASPHALT (TYPE A) TON 218.0000 78,480.00 0.000 0 018 TACK COAT TON 1,960.0000 3,920.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4400 22,111.20 0.000 0 020 MINOR CONCRETE (CURB) (CY) CY 1,400.0000 28,000.00 11.390 15,946.00 11.390 15,946 021 DETECTABLE WARNING SURFACE SQFT 58.2500 10,485.00 0.000 0 022 MINOR CONCRETE (MISCELLANEOUS CY 2,100.0000 10,500.00 0.000 0 CONSTRUCTION) PROGRAM CAS145 PAGE 2 DATE 12/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F5204 TIME 01:57 PM ESTIMATE NO. 001 BID OPENING 05/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: JOHNSON, RYAN DATE OF THIS ESTIMATE 12/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (SIDEWALK) CY 815.5000 13,048.00 0.000 0 024 MINOR CONCRETE (CURB RAMP) CY 3,500.0000 28,000.00 0.000 0 025 PRE/POST CONSTRUCTION SURVEYS EA 7,117.0000 7,117.00 0.000 0 026 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 737.00 0.000 0 027 OBJECT MARKER (TYPE K-1) EA 66.0000 264.00 0.000 0 028 REMOVE ROADSIDE SIGN EA 165.0000 330.00 0.000 0 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 57.2000 457.60 0.000 0 (0.063"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 550.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 031 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 27.5000 687.50 0.000 0 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 275.0000 550.00 0.000 0 METHOD) 033 THERMOPLASTIC PAVEMENT MARKING SQFT 7.7000 8,008.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 627.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 1,749.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 1,210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.4000 3,608.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.5000 2,090.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 LOCATING AND MAPPING UNDERGROUND LS 12,364.0000 12,364.00 0.750 9,273.00 0.750 9,273 FACILITIES 040 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 364,379.0000 364,379.00 0.190 69,232.01 0.190 69,232 PROGRAM CAS145 PAGE 3 DATE 12/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F5204 TIME 01:57 PM ESTIMATE NO. 001 BID OPENING 05/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: JOHNSON, RYAN DATE OF THIS ESTIMATE 12/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 145,532.08 145,532.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 145,532.08 145,532.08 ORIGINAL CONTRACT AMOUNT 727,449.30 TOTAL WORK COMPLETED 145,532.08 145,532.08 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 145,532.08 145,532.08 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 06/18/20 35 09/21/20 09/21/20 01/25/21 12 49 0 0 20% 34% PROGRESS IS SATISFACTORY JOHNSON, RYAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/20