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 10/27/15 EST. NO. 004 TIME 12:02 PM R.E. NAME: KNUDSON, CAMERON 03-3F0004 --------------------------------------------------------------------------- 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 10/27/15 EST. NO. 004 TIME 12:02 PM R.E. NAME: KNUDSON, CAMERON 03-3F0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/15 -4,000.00 003 RTN DEDUCT 9/15 4,000.00 004 4,000.00 0.00 TOTAL DEDUCTIONS 4,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0004 TIME 12:02 PM ESTIMATE NO. 004 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/27/15 LOCATION PROGRESS ESTIMATE 03-YUB-20-13.3/20.3 ----------------- KNIFE RIVER CONSTRUCTION ABOUT 12 MILES EAST OF MARYSVILLE 1764 SKYWAY FROM MARYSVILLE ROAD TO 0.3 MILE CHICO CA 95928 EAST OF LOWER SMARTVILLE ROAD FED. AID NO. NH-P020(171)171 HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 CONSTRUCTION AREA SIGNS LS 5,600.0000 5,600.00 0.782 4,379 003 TRAFFIC CONTROL SYSTEM LS 191,000.0000 191,000.00 0.913 174,383 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.910 5,460 005 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.910 3,640 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 0.750 468 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,750.00 11.000 2,750 008 TREATED WOOD WASTE LB 0.2500 9,675.00 38,700.000 9,675.00 38,700.000 9,675 009 REMOVE GUARDRAIL LF 5.0000 14,000.00 1,045.500 5,227.50 2,883.000 14,415 010 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 20,800.00 9,280.000 18,560 011 ADJUST INLET EA 800.0000 8,800.00 8.000 6,400 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 106,000.00 34,024.700 85,061 013 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 014 SHOULDER BACKING TON 30.0000 111,900.00 2,491.240 74,737 015 CRACK TREATMENT LNMI 3,947.0000 55,258.00 0.000 0 016 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 017 PREPAVING GRINDING DAY EA 13,000.0000 39,000.00 3.000 39,000 018 REPLACE ASPHALT CONCRETE SURFACING CY 170.0000 280,500.00 1,662.450 282,616 019 HOT MIX ASPHALT (TYPE A) TON 82.0000 27,060.00 250.000 20,500.00 250.000 20,500 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 94.0000 2,284,200.00 20,092.400 1,888,685 021 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 90.0000 909,000.00 9,005.800 810,522 022 CENTERLINE RUMBLE STRIP STA 30.0000 9,900.00 330.000 9,900.00 330.000 9,900 (HMA, GROUND-IN-INDENTATIONS) PROGRAM CAS145 PAGE 2 DATE 10/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0004 TIME 12:02 PM ESTIMATE NO. 004 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/27/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 4,000.0000 4,000.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1500 10,936.50 9,506.000 10,931.90 9,506.000 10,931 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1500 943.00 814.000 936.10 814.000 936 026 TACK COAT TON 300.0000 39,000.00 50.970 15,291 027 DELINEATOR (CLASS 1) EA 30.0000 7,200.00 231.000 6,930.00 231.000 6,930 028 MARKER (CULVERT) EA 33.0000 3,960.00 112.000 3,696.00 112.000 3,696 029 HIGHWAY POST MARKER EA 35.0000 595.00 17.000 595.00 17.000 595 030 OBJECT MARKER (TYPE L-1) EA 38.0000 152.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM LF 20.0000 36,600.00 588.500 11,770.00 1,860.000 37,200 032 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 25.0000 9,500.00 25.000 625.00 375.000 9,375 033 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 85,800.00 1,259.020 69,246.10 1,259.020 69,246 034 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 21,000.00 4.000 14,000.00 6.000 21,000 035 END CAP (TYPE A) EA 350.0000 700.00 2.000 700 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 2,000.00 1.000 1,000.00 2.000 2,000 037 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 17,500.00 4.000 10,000.00 8.000 20,000 038 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,250.0000 9,000.00 2.000 4,500.00 4.000 9,000 039 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 6,405.00 1,922.000 6,727 (ENHANCED WET NIGHT VISIBILITY) 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 56,800.00 142,985.000 57,194 (ENHANCED WET NIGHT VISIBILITY) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 484.00 2,659.000 531 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 2,500.00 12,790.000 2,558 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,281.00 2,632.000 1,842 (ENHANCED WET NIGHT VISIBILITY) 044 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,760.00 792.000 1,584 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 10,260.00 3,444.000 10,332 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 047 TRAFFIC MONITORING STATION (COUNT) LS 8,200.0000 8,200.00 0.200 1,640.00 1.000 8,200 PROGRAM CAS145 PAGE 3 DATE 10/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0004 TIME 12:02 PM ESTIMATE NO. 004 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: KNUDSON, CAMERON DATE OF THIS ESTIMATE 10/27/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 191,172.60 3,761,274.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 191,172.60 3,761,274.30 ORIGINAL CONTRACT AMOUNT 4,436,894.50 TOTAL WORK COMPLETED 191,172.60 3,761,274.30 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 0.00 TOTAL 195,172.60 3,761,274.30 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 12/18/14 45 06/22/15 01/05/15 10/26/15 62 138 21 0 84% 94% PROGRESS IS SATISFACTORY KNUDSON, CAMERON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/27/15