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 05/29/20 EST. NO. 003 TIME 11:04 AM R.E. NAME: DAN RECHS 03-4F8004 --------------------------------------------------------------------------- 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 0001 493.52 E.W. @ F.A.(+) 031020 N 0001.0 0002 658.03 031120 N 0002.0 0003 493.52 031220 N 0003.0 0004 493.52 031320 N 0004.0 0005 493.52 031620 N 0005.0 0006 411.28 031820 N 0006.0 0008 493.53 032020 N 0008.0 0009 123.39 032320 N 0009.0 0010 164.51 032420 N 0010.0 0012 329.02 032620 N 0012.0 0013 164.51 032720 N 0014.0 0014 762.97 033020 N 0015.0 0015 658.03 033120 N 0016.0 0016 329.02 040120 N 0017.0 0017 287.89 040220 N 0018.0 0018 329.02 040320 N 0019.0 0019 287.89 040620 N 0020.0 0020 246.76 040720 N 0021.0 0021 164.51 040820 N 0022.0 0022 287.89 040920 N 0023.0 0023 287.89 041020 N 0024.0 002 0001 1,750.45 E.W. @ F.A.(+) 032020 N 0025.0 9,710.67 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 9,710.67 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 05/29/20 EST. NO. 003 TIME 11:04 AM R.E. NAME: DAN RECHS 03-4F8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/29/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 05/29/20 LOCATION PROGRESS ESTIMATE 03-BUT-32-8.8/9.6 ----------------- S.T. RHOADES CONSTRUCTION, IN BUTTE COUNTY IN CHICO FROM INC. WALNUT STREET TO POPLAR STREET 8585 COMMERCIAL WAY; REDDING CA 96002 FED. AID NO. ACNH-P032(48)E ADA INFRASTRUCTURE, INCLUDING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 13,500.0000 13,500.00 0.042 567.00 0.798 10,773 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.210 31,500.00 0.490 73,500 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 12,000.0000 12,000.00 0.390 4,680.00 0.490 5,880 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,500.0000 12,500.00 0.210 2,625.00 0.490 6,125 006 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.210 3,150.00 0.490 7,350 007 PREPARE STORM WATER POLLUTION PREVENTION LS 1,500.0000 1,500.00 0.500 750 PLAN 008 RAIN EVENT ACTION PLAN EA 500.0000 3,000.00 1.000 500.00 2.000 1,000 009 STORM WATER SAMPLING AND ANALYSIS DAY EA 475.0000 3,800.00 0.000 0 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 011 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 012 TEMPORARY HYDRAULIC MULCH SQYD 2.7500 5,857.50 0.000 0 (BONDED FIBER MATRIX) 013 TEMPORARY COVER SQYD 3.5000 7,455.00 0.000 0 014 TEMPORARY CHECK DAM LF 12.0000 16,800.00 172.000 2,064.00 270.000 3,240 015 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 22,050.00 13.000 2,730.00 31.000 6,510 016 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.210 3,150.00 0.470 7,050 017 TREATED WOOD WASTE LB 5.0000 290.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 850.0000 850.00 0.100 85 019 ROADWAY EXCAVATION CY 320.0000 342,400.00 113.250 36,240.00 309.530 99,049 020 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 87,500.00 63.970 15,992.50 123.430 30,857 021 HOT MIX ASPHALT (TYPE A) TON 250.0000 315,000.00 297.370 74,342.50 429.700 107,425 022 TACK COAT TON 800.0000 1,840.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/29/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 05/29/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 95.0000 10,450.00 15.780 1,499.10 44.670 4,243 024 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,175.0000 2,175.00 1.000 2,175 (F) 025 MINOR CONCRETE (MINOR STRUCTURE) CY 1,400.0000 3,360.00 0.000 0 (F) 026 DRAINAGE INLET MARKER EA 75.0000 75.00 0.000 0 027 REMOVE INLET EA 850.0000 850.00 1.000 850 028 ADJUST MANHOLE TO GRADE EA 1,200.0000 6,000.00 0.000 0 029 ADJUST VALVE BOX EA 900.0000 8,100.00 0.000 0 030 ADJUST UTILITY COVER TO GRADE EA 350.0000 38,500.00 18.000 6,300.00 26.000 9,100 031 DETECTABLE WARNING SURFACE SQFT 31.0000 101,990.00 701.000 21,731.00 1,634.610 50,672 032 MINOR CONCRETE (CURB AND GUTTER) CY 990.0000 574,200.00 89.030 88,139.70 255.030 252,479 033 MINOR CONCRETE (DRIVEWAY) CY 900.0000 405,000.00 46.970 42,273.00 94.930 85,437 034 MINOR CONCRETE (SIDEWALK) CY 900.0000 15,300.00 20.780 18,702 035 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 350,000.00 44.230 44,230.00 103.850 103,850 036 REMOVE CONCRETE (CURB, SIDEWALK, CY 200.0000 190,000.00 181.350 36,270.00 353.000 70,600 DRIVEWAY AND CURB RAMP) 037 PRE/POST CONSTRUCTION SURVEYS EA 750.0000 27,000.00 0.000 0 038 MISCELLANEOUS IRON AND STEEL LB 70.0000 1,190.00 0.000 0 (F) 039 REMOVE ROADSIDE SIGN EA 75.0000 750.00 0.000 0 040 RESET ROADSIDE SIGN EA 200.0000 13,400.00 13.000 2,600.00 29.000 5,800 041 RELOCATE ROADSIDE SIGN EA 250.0000 3,000.00 2.000 500.00 4.000 1,000 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.5000 955.50 0.000 0 (0.063"-UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 362.50 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 125.00 0.000 0 045 ROADSIDE SIGN - ONE POST EA 285.0000 2,850.00 0.000 0 046 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 185.0000 2,590.00 0.000 0 METHOD) 047 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 48,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 7,365.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/29/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 05/29/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 421,083.80 966,005.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,710.67 9,710.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 430,794.47 975,716.03 049 MOBILIZATION LS 115,000.0000 115,000.00 0.200 23,000.00 0.950 109,250 ORIGINAL CONTRACT AMOUNT 2,963,580.50 TOTAL WORK COMPLETED 453,794.47 1,084,966.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 453,794.47 1,084,966.03 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 12/16/19 100 02/01/20 02/01/20 07/30/20 42 19 0 0 35% 42% PROGRESS IS SATISFACTORY DAN RECHS RESIDENT ENGINEER PROGRAM CAS145 DATE 05/29/20