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 01/25/18 EST. NO. 008 TIME 08:02 AM R.E. NAME: JOHNSON, JEFF 03-4F7404 --------------------------------------------------------------------------- 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 0006 6,952.82 E.W. @ U.P (+) 080717 N 0016.0 0012 5,568.20 093017 N 0028.0 12,521.02 TOTAL THIS ESTIMATE 405,910.36 TOTAL PREVIOUS ESTIMATE 418,431.38 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 01/25/18 EST. NO. 008 TIME 08:02 AM R.E. NAME: JOHNSON, JEFF 03-4F7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/17 -10,000.00 003 PER LTR DATED 11/17 -6,000.00 005 RTN DEDUCT 9/17 10,000.00 008 RTN DEDUCT 11/17 6,000.00 008 16,000.00 0.00 TOTAL DEDUCTIONS 16,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 01/25/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F7404 TIME 08:02 AM ESTIMATE NO. 008 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/22/17 R.E. NAME: JOHNSON, JEFF DATE OF THIS ESTIMATE 01/25/18 LOCATION RERUN FINAL ESTIMATE 03-NEV-49-23.2/R32.6 -------------------- MERCER FRASER COMPANY IN NEVADA COUNTY, FROM 1.3 MILES 77 WEST SECOND STREET NORTH OF SOUTH YUBA RIVER BRIDGE TO EUREKA CA 95501 YUBA COUNTY LINE. FED. AID NO. ACST-P049(170)E COLD IN-PLACE RECYCLING WITH HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 002 CONSTRUCTION AREA SIGNS LS 7,195.0000 7,195.00 1.000 7,195 003 TRAFFIC CONTROL SYSTEM LS 217,900.0000 217,900.00 1.000 217,900 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,600.0000 6,600.00 1.000 6,600 005 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 1.000 22,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 3,220.00 16.000 2,240 008 STREET SWEEPING LS 40,000.0000 40,000.00 1.000 40,000 009 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 1.000 1,200 010 TREATED WOOD WASTE LB 0.2500 8,800.00 64,140.000 16,035 011 REMOVE MARKER EA 15.0000 2,700.00 44.000 660 012 REMOVE GUARDRAIL LF 7.0000 31,780.00 4,562.500 31,937 013 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 68,800.00 18,928.000 75,712 014 ADJUST OVERSIDE DRAIN EA 1,240.0000 31,000.00 18.000 22,320 015 ADJUST FRAME AND COVER TO GRADE EA 1,700.0000 5,100.00 4.000 6,800 016 ADJUST FRAME AND GRATE TO GRADE EA 1,200.0000 3,600.00 1.000 1,200 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 16.0000 48,000.00 2,000.000 32,000 018 DEVELOP WATER SUPPLY LS 19,000.0000 19,000.00 1.000 19,000 019 SHOULDER BACKING TON 36.0000 108,000.00 3,953.000 142,308 020 FINISHING ROADWAY LS 33,000.0000 33,000.00 1.000 33,000 021 COLD IN-PLACE RECYCLING (CIR) SQYD 3.4500 572,700.00 155,222.000 535,515 022 CEMENT (CIR) TON 155.0000 41,850.00 79.000 12,245 PROGRAM CAS145 PAGE 2 DATE 01/25/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F7404 TIME 08:02 AM ESTIMATE NO. 008 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/22/17 R.E. NAME: JOHNSON, JEFF DATE OF THIS ESTIMATE 01/25/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 EMULSION RECYCLING AGENT (CIR) TON 455.0000 491,400.00 606.000 275,730 024 ASPHALTIC EMULSION (CIR) TON 500.0000 34,500.00 40.000 20,000 025 SAND COVER (CIR) TON 32.0000 10,560.00 162.000 5,184 026 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 027 PREPAVING GRINDING DAY EA 11,265.0000 112,650.00 13.000 146,445 028 HOT MIX ASPHALT (TYPE A) TON 78.0000 1,879,800.00 24,809.000 1,935,102 029 MINOR HOT MIX ASPHALT TON 100.0000 26,000.00 405.000 40,500 030 DATA CORE LS 3,600.0000 3,600.00 1.000 3,600 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1000 121.00 817.000 898 032 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1000 14,300.00 16,204.000 17,824 033 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1000 4,708.00 2,892.000 3,181 034 PLACE HOT MIX ASPHALT SQYD 92.0000 3,956.00 28.700 2,640 (MISCELLANEOUS AREA) 035 TACK COAT TON 920.0000 82,800.00 40.870 37,600 036 MINOR CONCRETE (MINOR STRUCTURE) CY 5,700.0000 22,800.00 4.000 22,800 (F) 037 MISCELLANEOUS IRON AND STEEL LB 6.0000 2,868.00 478.000 2,868 (F) 038 DELINEATOR (CLASS 2) EA 48.0000 11,520.00 213.000 10,224 039 MARKER (CULVERT) EA 48.0000 8,640.00 208.000 9,984 040 OBJECT MARKER (TYPE L-1) EA 50.0000 350.00 7.000 350 041 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 46.0000 187,680.00 4,125.000 189,750 042 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 7,000.00 2.000 7,000 043 END CAP (TYPE TC) EA 500.0000 1,000.00 2.000 1,000 044 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,030.0000 3,030.00 1.000 3,030 045 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,570.0000 25,700.00 10.000 25,700 046 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 5,280.00 840.100 5,040 (ENHANCED WET NIGHT VISIBILITY) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 78,490.00 161,563.000 75,934 (ENHANCED WET NIGHT VISIBILITY) 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 464.60 2,410.000 554 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 01/25/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F7404 TIME 08:02 AM ESTIMATE NO. 008 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/22/17 R.E. NAME: JOHNSON, JEFF DATE OF THIS ESTIMATE 01/25/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 3,036.00 13,643.000 3,137 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 050 PAVEMENT MARKER EA 6.7500 23,625.00 3,391.000 22,889 (RETROREFLECTIVE-RECESSED) 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 01/25/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F7404 TIME 08:02 AM ESTIMATE NO. 008 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/22/17 R.E. NAME: JOHNSON, JEFF DATE OF THIS ESTIMATE 01/25/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,102,987.15 ADJUSTMENT OF COMPENSATION 0.00 63,418.72 EXTRA WORK 12,521.02 355,012.66 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,521.02 4,521,418.53 052 MOBILIZATION LS 406,190.0000 406,190.00 1.000 406,190 ORIGINAL CONTRACT AMOUNT 4,732,663.60 TOTAL WORK COMPLETED 12,521.02 4,927,608.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 16,000.00 0.00 TOTAL 28,521.02 4,927,608.53 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 04/06/17 90 06/05/17 06/05/17 11/22/17 96 23 13 0 100% 100% JOHNSON, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/18