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 10/27/22 EST. NO. 002 TIME 09:54 AM R.E. NAME: JOAQUIN RODRIGUEZ 01-0K6104 --------------------------------------------------------------------------- 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 10/27/22 EST. NO. 002 TIME 09:54 AM R.E. NAME: JOAQUIN RODRIGUEZ 01-0K6104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K6104 TIME 09:54 AM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 10/27/22 LOCATION PROGRESS ESTIMATE 01-HUM-101-C999.0/ .0 ----------------- AMERICAN CIVIL CONSTRUCTORS IN HUMBOLDT COUNTY AT VARIOUS WEST COAST LLC LOCATIONS 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. N O N E ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (LS) LS 170,000.0000 170,000.00 0.200 34,000.00 0.700 119,000 003 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.600 13,200 004 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.100 12,500.00 0.700 87,500 005 PORTABLE RADAR FEEDBACK SIGN LS 6,000.0000 6,000.00 0.100 600.00 0.700 4,200 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,000.0000 18,000.00 0.100 1,800.00 0.700 12,600 007 JOB SITE MANAGEMENT LS 981.7000 981.70 0.100 98.17 0.700 687 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 695.0000 695.00 0.750 521 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 4,680.00 2,637.000 3,955 STRIPE (HAZARDOUS WASTE) 010 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 12,000.0000 12,000.00 0.100 1,200.00 0.850 10,200 011 HOT MIX ASPHALT (TYPE A) TON 388.2300 166,938.90 330.000 128,115.90 330.000 128,115 012 TACK COAT TON 2,000.0000 4,000.00 1.500 3,000.00 1.500 3,000 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.1400 31,746.00 3,000.000 24,420.00 3,000.000 24,420 014 CLEAN EXPANSION JOINT LF 17.0000 3,672.00 216.000 3,672.00 216.000 3,672 015 JOINT SEAL (MR 1") LF 34.0000 7,344.00 216.000 7,344.00 216.000 7,344 016 PUBLIC SAFETY PLAN LS 12,055.0000 12,055.00 0.300 3,616.50 0.800 9,644 017 RAPID SETTING CONCRETE (PATCH) CF 35.0000 5,530.00 20.050 701.75 20.050 701 018 REMOVE UNSOUND CONCRETE CF 205.0000 32,390.00 20.050 4,110.25 20.050 4,110 019 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.9000 56,730.60 35,126.000 31,613.40 50,654.000 45,588 020 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 567,360.00 3,513.000 316,170.00 5,066.000 455,940 (F) 021 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.2000 327,776.80 35,126.000 182,655.20 50,654.000 263,400 022 REMOVE PAVEMENT MARKER EA 1.0000 150.00 70.000 70.00 70.000 70 PROGRAM CAS145 PAGE 2 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K6104 TIME 09:54 AM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 2,470.00 106.000 689.00 106.000 689 024 THERMOPLASTIC PAVEMENT MARKING SQFT 28.0000 2,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 12" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 3,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,820.00 1,922.000 1,922.00 1,922.000 1,922 027 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 028 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 029 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 030 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 031 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 032 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 13,980.00 1,060.000 6,360.00 1,060.000 6,360 033 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 8.0000 8,080.00 530.000 4,240.00 530.000 4,240 (BROKEN 36-12) 034 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 35,400.00 1,374.000 13,740.00 1,374.000 13,740 (WARRANTY) 035 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 8.0000 16,080.00 581.000 4,648.00 581.000 4,648 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K6104 TIME 09:54 AM ESTIMATE NO. 002 BID OPENING 05/10/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 787,286.17 1,232,470.24 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 787,286.17 1,232,470.24 036 MOBILIZATION LS 180,000.0000 180,000.00 0.050 9,000.00 1.000 180,000 ORIGINAL CONTRACT AMOUNT 1,843,000.00 TOTAL WORK COMPLETED 796,286.17 1,412,470.24 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 796,286.17 1,412,470.24 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 07/20/22 50 08/29/22 08/04/22 11/10/22 33 19 0 0 77% 66% PROGRESS IS SATISFACTORY JOAQUIN RODRIGUEZ RESIDENT ENGINEER