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 02/05/13 EST. NO.05 TIME 04:02 PM 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 --------------------------------------------------------------------------- *** 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 02/05/13 EST. NO.05 TIME 04:02 PM R.E. NAME: GRANDY, DWAYNE 03-4E9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 04 0.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 04 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -5,000.00 04 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 02/05/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 04:02 PM ESTIMATE NO. 05 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 12/17/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 02/05/13 LOCATION SEMI-FINAL 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 1.000 3,000 002 PREPARE WATER POLLUTION CONTROL LS 645.0000 645.00 1.000 645 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 3.000 900 004 STREET SWEEPING LS 4,000.0000 4,000.00 1.000 4,000 005 CONSTRUCTION AREA SIGNS LS 3,700.0000 3,700.00 1.000 3,700 006 TRAFFIC CONTROL SYSTEM LS 65,735.0000 65,735.00 1.000 65,735 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 1.000 8,000 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 4,560.00 52.800 158.40 264.000 792 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 1,390.000 1,390 (HIGH PRESSURE BLASTING) 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,500.00 596.000 3,576 (HIGH PRESSURE BLASTING) 012 REMOVE ROADSIDE SIGN EA 100.0000 2,100.00 21.000 2,100 013 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 3,760.00 479.400 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 12,600 019 CLASS 2 AGGREGATE BASE (CY) CY 52.0000 39,520.00 715.770 37,220 020 HOT MIX ASPHALT (TYPE A) TON 125.0000 86,250.00 646.840 80,855 021 HOT MIX ASPHALT (OPEN GRADED) TON 300.0000 12,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/05/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 04:02 PM ESTIMATE NO. 05 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 12/17/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 02/05/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 29.550 4,875 023 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 3,500.00 383.000 3,830 024 PLACE HOT MIX ASPHALT SQYD 25.0000 3,000.00 118.200 2,955 (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 (0.063"-UNFRAMED) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,300.00 101.000 1,313 (0.080"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,080.00 60.000 1,080 (0.063"-FRAMED) 030 ROADSIDE SIGN - ONE POST EA 250.0000 2,750.00 11.000 2,750 031 ROADSIDE SIGN - TWO POST EA 350.0000 700.00 2.000 700 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 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 10.000 500 038 OBJECT MARKER (TYPE K-1) EA 60.0000 120.00 2.000 120 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,060.00 2,609.000 2,609 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,580.00 1,567.000 3,134 041 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 5,400.00 1,383.000 5,532 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 690.00 765.000 765 (BROKEN 36-12) 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 770.00 136.000 952 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 045 SIGNAL AND LIGHTING LS 226,929.0000 226,929.00 1.000 226,929 046 FLASHING BEACON SYSTEM LS 39,672.0000 39,672.00 1.000 39,672 PROGRAM CAS145 PAGE 3 DATE 02/05/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4E9904 TIME 04:02 PM ESTIMATE NO. 05 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 12/17/12 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 02/05/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 158.40 603,209.98 ADJUSTMENT OF COMPENSATION 0.00 10,927.00 EXTRA WORK 0.00 11,303.87 SUBTOTAL AMOUNT EARNED 158.40 625,440.85 ORIGINAL CONTRACT AMOUNT 629,167.00 TOTAL WORK COMPLETED 158.40 625,440.85 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -25,000.00 TOTAL 158.40 600,440.85 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/16/12 45 10/10/12 10/10/12 12/17/12 29 17 2 0 100% 100% GRANDY, DWAYNE RESIDENT ENGINEER PROGRAM CAS145 DATE 02/05/13