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 08/28/20 EST. NO. 006 TIME 10:44 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 0070 123.39 E.W. @ F.A.(+) 062220 N 0091.0 0071 123.39 062320 N 0092.0 0072 329.02 062420 N 0093.0 0073 287.89 062520 N 0094.0 0074 205.64 062620 N 0095.0 0075 82.26 062920 N 0096.0 0076 123.39 063020 N 0097.0 0077 41.13 070120 N 0098.0 0078 41.13 070220 N 0099.0 0079 42.57 070620 N 0100.0 0080 127.73 070720 N 0101.0 0081 212.88 070820 N 0102.0 0082 127.73 070920 N 0103.0 0083 340.60 071020 N 0104.0 0084 255.45 071320 N 0105.0 0085 170.31 071420 N 0106.0 0086 255.45 072020 N 0110.0 0087 298.03 072120 N 0111.0 0088 212.88 072220 N 0112.0 0089 85.15 072320 N 0113.0 0090 42.57 072420 N 0114.0 0091 42.57 072720 N 0115.0 0092 42.57 072820 N 0116.0 0093 85.15 072920 N 0117.0 0094 255.45 073020 N 0118.0 0095 212.88 073120 N 0119.0 0096 127.73 071520 N 0107.0 0097 42.57 071620 N 0108.0 0098 42.57 071720 N 0109.0 0099 42.57 080320 N 0120.0 0100 85.15 080420 N 0121.0 0101 127.73 080520 N 0122.0 0102 127.73 080620 N 0123.0 0103 212.88 080720 N 0124.0 002 0012 1,256.52 E.W. @ F.A.(+) 071520 N 0125.0 0013 664.62 071620 N 0126.0 003 0007 1,057.79 E.W. @ F.A.(+) 052720 N 0089.0 0008 412.98 052920 N 0090.0 0009 209.86 070620 N 0127.0 0010 209.86 070720 N 0128.0 0011 314.79 071420 N 0129.0 0012 209.86 071520 N 0130.0 0013 426.79 071620 N 0131.0 9,739.21 TOTAL THIS ESTIMATE 45,812.23 TOTAL PREVIOUS ESTIMATE 55,551.44 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 08/28/20 EST. NO. 006 TIME 10:44 AM R.E. NAME: DAN RECHS 03-4F8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTTR DATED 6/20 -1,000.00 004 PER 7/20 DEDUCT -3,000.00 005 RELEASE 6/20 DEDUCT 1,000.00 005 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 08/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 10:44 AM ESTIMATE NO. 006 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 08/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 08/28/20 LOCATION RERUN 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 0.870 11,745 003 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.850 127,500 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 12,000.0000 12,000.00 0.850 10,200 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,500.0000 12,500.00 0.850 10,625 006 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.850 12,750 007 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 3.000 1,500 009 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 5,857.50 750.000 2,062 (BONDED FIBER MATRIX) 013 TEMPORARY COVER SQYD 3.5000 7,455.00 0.000 0 014 TEMPORARY CHECK DAM LF 12.0000 16,800.00 150.000 1,800.00 580.000 6,960 015 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 22,050.00 10.000 2,100.00 95.000 19,950 016 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.830 12,450 017 TREATED WOOD WASTE LB 5.0000 290.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 850.0000 850.00 0.600 510 019 ROADWAY EXCAVATION CY 320.0000 342,400.00 127.850 40,912.00 636.750 203,760 020 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 87,500.00 65.480 16,370.00 356.840 89,210 021 HOT MIX ASPHALT (TYPE A) TON 250.0000 315,000.00 143.730 35,932.50 986.990 246,747 022 TACK COAT TON 800.0000 1,840.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 10:44 AM ESTIMATE NO. 006 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 08/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 08/28/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 18.660 1,772.70 96.460 9,163 024 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 5.000 4,500.00 9.000 8,100 030 ADJUST UTILITY COVER TO GRADE EA 350.0000 38,500.00 31.000 10,850 031 DETECTABLE WARNING SURFACE SQFT 31.0000 101,990.00 391.200 12,127.20 2,838.400 87,990 032 MINOR CONCRETE (CURB AND GUTTER) CY 990.0000 574,200.00 81.050 80,239.50 522.850 517,621 033 MINOR CONCRETE (DRIVEWAY) CY 900.0000 405,000.00 61.480 55,332.00 264.400 237,960 034 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 36.440 36,440.00 214.500 214,500 036 REMOVE CONCRETE (CURB, SIDEWALK, CY 200.0000 190,000.00 201.190 40,238.00 906.160 181,232 DRIVEWAY AND CURB RAMP) 037 PRE/POST CONSTRUCTION SURVEYS EA 750.0000 27,000.00 10.000 7,500 038 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 46.000 9,200 041 RELOCATE ROADSIDE SIGN EA 250.0000 3,000.00 3.000 750.00 12.000 3,000 042 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 08/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F8004 TIME 10:44 AM ESTIMATE NO. 006 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 08/20/20 R.E. NAME: DAN RECHS DATE OF THIS ESTIMATE 08/28/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 328,513.90 2,067,064.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,739.21 55,551.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 338,253.11 2,122,616.04 049 MOBILIZATION LS 115,000.0000 115,000.00 1.000 115,000 ORIGINAL CONTRACT AMOUNT 2,963,580.50 TOTAL WORK COMPLETED 338,253.11 2,237,616.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 338,253.11 2,234,616.04 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 08/24/20 108 27 0 0 72% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER THE RE REQUEST DAN RECHS RESIDENT ENGINEER PROGRAM CAS145 DATE 08/28/20