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 11/21/12 EST. NO.03 TIME 11:51 AM R.E. NAME: GRANDY, DWAYNE 03-4E9904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 5,152.00 A.C. @ L.S.(+) 092612 N 1 0 004 0001 8,468.90 E.W. @ L.S.(+) 112012 N 1 0 005 0001 5,775.00 A.C. @ L.S.(+) 101212 N 1 0 19,395.90 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 19,395.90 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 11/21/12 EST. NO.03 TIME 11:51 AM R.E. NAME: GRANDY, DWAYNE 03-4E9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 11:51 AM ESTIMATE NO. 03 BID OPENING 07/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 11/21/12 LOCATION PROGRESS ESTIMATE 03-BUT-99-26.0/ .0 ----------------- KNIFE RIVER CONSTRUCTION IN BUTTE COUNTY NEAR CHICO FROM 0.1 1764 SKYWAY MILES SOUTH OF NEAL ROAD TO 0.2 CHICO CA 95928 MILE NORTH OF NEAL ROAD FED. AID NO. ACHS-NHGP(560)E ,099- (560)E INSTALL TRAFFIC SIGNAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.450 1,350.00 0.850 2,550 002 PREPARE WATER POLLUTION CONTROL LS 645.0000 645.00 0.113 72.89 0.713 459 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 2.000 600 004 STREET SWEEPING LS 4,000.0000 4,000.00 0.550 2,200.00 0.850 3,400 005 CONSTRUCTION AREA SIGNS LS 3,700.0000 3,700.00 0.090 333.00 0.870 3,219 006 TRAFFIC CONTROL SYSTEM LS 65,735.0000 65,735.00 0.450 29,580.75 0.850 55,874 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.450 3,600.00 0.850 6,800 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 4,560.00 0.000 0 STRIPE (HAZARDOUS WASTE, HIGH PRESSURE BLASTING) 009 REMOVE ENTRANCE TAPER EA 500.0000 500.00 1.000 500 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,920.00 0.000 0 (HIGH PRESSURE BLASTING) 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,500.00 0.000 0 (HIGH PRESSURE BLASTING) 012 REMOVE ROADSIDE SIGN EA 100.0000 2,100.00 10.000 1,000.00 10.000 1,000 013 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 3,760.00 20.000 160.00 479.400 3,835 014 REMOVE DOWNDRAIN (EA) EA 1,500.0000 1,500.00 1.000 1,500 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 22.0000 7,480.00 340.000 7,480 016 ROADWAY EXCAVATION CY 56.0000 52,080.00 910.000 50,960 017 LEAD COMPLIANCE PLAN LS 3,785.0000 3,785.00 1.000 3,785 018 EROSION CONTROL (COMPOST BLANKET) CY 105.0000 12,600.00 120.000 12,600.00 120.000 12,600 019 CLASS 2 AGGREGATE BASE (CY) CY 52.0000 39,520.00 484.000 25,168 020 HOT MIX ASPHALT (TYPE A) TON 125.0000 86,250.00 53.040 6,630.00 646.840 80,855 021 HOT MIX ASPHALT (OPEN GRADED) TON 300.0000 12,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 11:51 AM ESTIMATE NO. 03 BID OPENING 07/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 MINOR HOT MIX ASPHALT TON 165.0000 4,785.00 28.800 4,752.00 28.800 4,752 023 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 3,500.00 383.000 3,830.00 383.000 3,830 024 PLACE HOT MIX ASPHALT SQYD 25.0000 3,000.00 117.000 2,925.00 117.000 2,925 (MISCELLANEOUS AREA) 025 TACK COAT TON 2,500.0000 1,500.00 0.400 1,000 026 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 3,900.00 1.300 3,900 (F) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 1,650.00 143.090 1,573.99 143.090 1,573 (0.063"-UNFRAMED) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,300.00 101.000 1,313.00 101.000 1,313 (0.080"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,080.00 60.000 1,080.00 60.000 1,080 (0.063"-FRAMED) 030 ROADSIDE SIGN - ONE POST EA 250.0000 2,750.00 11.000 2,750.00 11.000 2,750 031 ROADSIDE SIGN - TWO POST EA 350.0000 700.00 2.000 700.00 2.000 700 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 2.000 300.00 2.000 300 METHOD) 033 18" ALTERNATIVE PIPE CULVERT LF 90.0000 3,600.00 40.000 3,600 034 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 425.0000 1,275.00 3.000 1,275 (CY) 035 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 54.00 9.000 54 036 MISCELLANEOUS IRON AND STEEL LB 3.0000 717.00 239.000 717 (F) 037 DELINEATOR (CLASS 1) EA 50.0000 500.00 10.000 500.00 10.000 500 038 OBJECT MARKER (TYPE K-1) EA 60.0000 120.00 2.000 120.00 2.000 120 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,060.00 0.000 0 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,580.00 0.000 0 041 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 5,400.00 0.000 0 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 690.00 0.000 0 (BROKEN 36-12) 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 770.00 0.000 0 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.450 225.00 0.850 425 SYSTEM ELEMENTS DURING CONSTRUCTION 045 SIGNAL AND LIGHTING LS 226,929.0000 226,929.00 0.530 120,272.37 0.850 192,889 046 FLASHING BEACON SYSTEM LS 39,672.0000 39,672.00 0.300 11,901.60 0.850 33,721 PROGRAM CAS145 PAGE 3 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 11:51 AM ESTIMATE NO. 03 BID OPENING 07/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 209,769.60 518,012.68 ADJUSTMENT OF COMPENSATION 10,927.00 10,927.00 EXTRA WORK 8,468.90 8,468.90 SUBTOTAL AMOUNT EARNED 229,165.50 537,408.58 ORIGINAL CONTRACT AMOUNT 629,167.00 TOTAL WORK COMPLETED 229,165.50 537,408.58 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 229,165.50 537,408.58 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 08/16/12 45 10/10/12 10/10/12 12/07/12 21 8 2 0 82% 45% PROGRESS IS SATISFACTORY GRANDY, DWAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/12