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 04/26/21 EST. NO. 005 TIME 02:20 PM R.E. NAME: EPHREM TEWELDERBERHAN 03-0F2504 --------------------------------------------------------------------------- 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 04/26/21 EST. NO. 005 TIME 02:20 PM R.E. NAME: EPHREM TEWELDERBERHAN 03-0F2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DISINCENTIVE DEDUCT -23,200.00 005 -23,200.00 -23,200.00 LABOR COMPLIANCE VIOLATION PER 1/20/21 LETTER -3,000.00 002 PER 2/20 LETTER -10,000.00 003 PER LTR DATED 3/21 -6,000.00 004 RELEASE 1/21 DEDUCT 3,000.00 005 RELEASE 2/21 DEDUCT 10,000.00 005 RELEASE 3/21 DEDUCT 6,000.00 005 19,000.00 0.00 TOTAL DEDUCTIONS -4,200.00 -23,200.00 PROGRAM CAS145 PAGE 1 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 LOCATION PROGRESS ESTIMATE 03-YOL-80-R11.1/11.7 ----------------- AMERICAN CIVIL CONSTRUCTORS IN YOLO AND SACRAMENTO COUNTIES IN WEST COAST LLC AND NEAR WEST SACRAMENTO AND 2990 BAY VISTA COURT, SUITE D SACRAMENTO FROM 0.1 MILE WEST OF BENICIA CA 94510 REED AVENUE OVERCROSSING TO 0.1 MILE EAST OF SACRAMENTO RIVER FED. AID NO. ACIM-080 -2(250)E REHABILITATE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,675.0000 3,675.00 0.650 2,388 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500 003 TIME-RELATED OVERHEAD (LS) LS 1,425,000.0000 1,425,000.00 0.090 128,250.00 0.280 399,000 004 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.090 450.00 0.280 1,400 005 CONSTRUCTION AREA SIGNS LS 16,500.0000 16,500.00 0.650 10,725 006 TRAFFIC CONTROL SYSTEM LS 550,000.0000 550,000.00 0.090 49,500.00 0.280 154,000 007 AUTOMATED WORK ZONE INFORMATION SYSTEM LS 80,000.0000 80,000.00 0.090 7,200.00 0.280 22,400 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 30,960.00 18,296.000 7,318 009 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 2,650.00 10.000 500 010 PORTABLE RADAR SPEED FEEDBACK SIGN LS 30,000.0000 30,000.00 0.090 2,700.00 0.280 8,400 SYSTEMS 011 TEMPORARY PAVEMENT MARKER EA 5.0000 6,250.00 281.000 1,405 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.090 4,500.00 0.280 14,000 013 TEMPORARY RAILING (TYPE K) LF 40.5000 741,150.00 260.000 10,530.00 4,360.000 176,580 014 RELOCATE TEMPORARY RAILING LF 30.0000 2,400.00 80.000 2,400.00 80.000 2,400 (TYPE K) 015 ALTERNATIVE TEMPORARY CRASH EA 5,000.0000 35,000.00 1.000 5,000 CUSHION 016 JOB SITE MANAGEMENT LS 6,285.5000 6,285.50 0.090 565.70 0.280 1,759 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,450.0000 2,450.00 0.500 1,225 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 26,000.00 7.000 3,500 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 325.0000 24,375.00 1.000 325 020 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 200.0000 1,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 5.1600 4,334.40 0.000 0 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 7.0000 4,970.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 2,550.00 0.000 0 025 TEMPORARY FIBER ROLL LF 4.0000 8,400.00 1,176.000 4,704 026 TEMPORARY GRAVEL BAG BERM LF 3.0000 24,000.00 0.000 0 027 TEMPORARY REINFORCED SILT FENCE LF 10.0000 10,500.00 0.000 0 028 TEMPORARY SILT FENCE LF 5.0000 5,250.00 30.000 150 029 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 7,500.00 0.000 0 030 STREET SWEEPING LS 50,000.0000 50,000.00 0.090 4,500.00 0.280 14,000 031 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.090 2,700.00 0.280 8,400 032 ASBESTOS COMPLIANCE PLAN LS 4,895.0000 4,895.00 0.650 3,181 033 HEALTH AND SAFETY PLAN LS 2,495.0000 2,495.00 0.650 1,621 034 WORK AREA MONITORING (BRIDGE) LS 8,700.0000 8,700.00 0.000 0 035 TREATED WOOD WASTE LB 2.0000 2,460.00 0.000 0 036 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.300 7,500.00 0.300 7,500 037 ROADWAY EXCAVATION CY 125.0000 93,750.00 410.050 51,256.25 410.050 51,256 038 STRUCTURE EXCAVATION (BRIDGE) CY 1,000.0000 6,000.00 1.500 1,500 (F) 039 DRY SEED (SQFT) SQFT 0.0800 1,736.00 0.000 0 040 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.7100 15,407.00 0.000 0 041 FIBER ROLLS LF 13.8600 13,167.00 0.000 0 042 COMPOST (CY) CY 169.0000 1,183.00 0.000 0 043 FINISHING ROADWAY LS 5,000.0000 5,000.00 0.000 0 044 CLASS 2 AGGREGATE BASE (CY) CY 300.0000 132,000.00 245.660 73,698.00 245.660 73,698 045 HOT MIX ASPHALT (TYPE A) TON 266.0000 175,560.00 354.300 94,243.80 354.300 94,243 046 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 19,200.00 0.000 0 047 PLACE HOT MIX ASPHALT SQYD 640.0000 1,280.00 0.000 0 (MISCELLANEOUS AREA) 048 TACK COAT TON 600.0000 480.00 0.010 6.00 0.010 6 049 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 1,800.00 80.000 800.00 80.000 800 PROGRAM CAS145 PAGE 3 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 GRIND EXISTING BRIDGE DECK SQYD 28.7500 64,630.00 0.000 0 051 TEMPORARY DECKING LS 50,000.0000 50,000.00 0.000 0 052 STRUCTURAL CONCRETE, BRIDGE CY 1,800.0000 216,000.00 0.000 0 (F) 053 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 6,000.0000 162,000.00 3.500 21,000 (F) 054 MINOR CONCRETE (MINOR STRUCTURE) CY 7,500.0000 24,750.00 0.000 0 (F) 055 DRILL AND BOND DOWEL LF 75.0000 26,775.00 0.000 0 056 CLEAN EXPANSION JOINT LF 15.0000 26,010.00 0.000 0 057 JOINT SEAL (MR 1 1/2") LF 60.0000 92,640.00 0.000 0 058 JOINT SEAL ASSEMBLY (MR 4") LF 350.0000 133,000.00 0.000 0 059 JOINT SEAL (MR 2") LF 90.0000 17,100.00 0.000 0 060 BAR REINFORCING STEEL (BRIDGE) LB 1.0500 7,608.30 0.000 0 (F) 061 STRUCTURAL STEEL (BRIDGE) LB 20.0000 608,560.00 0.000 0 (F) 062 STRUCTURAL STEEL (PIPE PIN) LB 7.5000 67,057.50 160.000 1,200.00 160.000 1,200 (F) 063 CLEAN AND PAINT STRUCTURAL STEEL LS 30,000.0000 30,000.00 0.500 15,000.00 0.500 15,000 064 POWER TOOL CLEAN AND PAINT SQFT 98.1000 98,394.30 0.000 0 UNDERCOAT 065 PUBLIC SAFETY PLAN LS 4,695.0000 4,695.00 1.000 4,695 066 RAPID SETTING CONCRETE (PATCH) CF 25.0000 2,575.00 0.000 0 067 REMOVE POLYESTER CONCRETE SQFT 2.5000 80,940.00 2,905.500 7,263.75 2,905.500 7,263 OVERLAY 068 REMOVE UNSOUND CONCRETE CF 100.0000 10,300.00 0.000 0 069 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 10,255.00 0.000 0 070 FURNISH POLYESTER CONCRETE OVERLAY CF 70.0000 143,570.00 0.000 0 071 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.5000 51,275.00 0.000 0 (F) 072 BRIDGE REMOVAL (PORTION) LS 2,000,000.0000 2,000,000.00 -0.050 -100,000.00 0.230 460,000 073 CRACK MITIGATION (1" DRILLED HOLE) EA 325.0000 106,275.00 7.000 2,275.00 7.000 2,275 074 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 55.0000 2,475.00 0.000 0 (.079" THICK) 075 12" ENTRANCE TAPER EA 2,000.0000 2,000.00 0.000 0 076 12" DOWNDRAIN SLIP JOINT EA 1,500.0000 1,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 12" ANCHOR ASSEMBLY EA 1,500.0000 1,500.00 0.000 0 078 12" STEEL FLARED END SECTION EA 1,500.0000 1,500.00 0.000 0 079 REMOVE DOWNDRAIN (EA) EA 2,500.0000 2,500.00 0.500 1,250.00 1.000 2,500 080 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 800.0000 7,200.00 0.000 0 (F) (CY) 081 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 16.0000 560.00 0.000 0 082 BRIDGE DECK DRAINAGE SYSTEM LB 14.0000 1,075,284.00 0.000 0 (F) 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 3,150.00 0.000 0 084 MILEPOST MARKER EA 65.0000 65.00 0.000 0 085 MARKER (CULVERT) EA 65.0000 65.00 0.000 0 086 REMOVE MARKER EA 50.0000 50.00 0.000 0 087 REMOVE ROADSIDE SIGN EA 150.0000 600.00 0.000 0 088 RESET ROADSIDE SIGN EA 275.0000 1,100.00 0.000 0 089 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 166.50 0.000 0 (0.063"-UNFRAMED) 090 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.9500 499.00 0.000 0 (0.063"-FRAMED) 091 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.5000 655.50 0.000 0 (0.080"-FRAMED) 092 ROADSIDE SIGN - ONE POST EA 350.0000 700.00 0.000 0 093 ROADSIDE SIGN (BRIDGE RAIL LB 11.5000 6,095.00 0.000 0 MOUNTED) 094 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 500.00 0.000 0 METHOD) 095 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 29.0000 9,860.00 0.000 0 096 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 34.0000 8,500.00 0.000 0 097 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 29,250.00 0.000 0 098 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 150.0000 66,000.00 0.000 0 (F) 099 TRANSITION RAILING (TYPE WB-31) EA 5,300.0000 10,600.00 0.000 0 100 RECONSTRUCT TRANSITION LF 200.0000 15,000.00 0.000 0 RAILING (TYPE WB-31) 101 END CAP (TYPE A) EA 275.0000 550.00 0.000 0 102 END CAP (TYPE TC) EA 350.0000 700.00 0.000 0 103 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 195.0000 3,202,680.00 480.000 93,600.00 480.000 93,600 (F) PROGRAM CAS145 PAGE 5 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 SALVAGE METAL BRIDGE RAILING LF 5.5000 90,277.00 3,874.000 21,307 105 RECONSTRUCT THRIE BEAM BARRIER LF 100.0000 2,500.00 0.000 0 106 RECONSTRUCT DOUBLE THRIE BEAM BARRIER LF 190.0000 36,100.00 0.000 0 107 REMOVE BARRIER RAILING LF 30.0000 19,500.00 194.000 5,820.00 194.000 5,820 108 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 310.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 109 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 7,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 110 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 17,370.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 111 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 315.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 112 REMOVE PAINTED TRAFFIC LF 0.7000 28,140.00 -6,793.000 -4,755.10 0.000 0 STRIPE (WATER BLASTING) 113 REMOVE THERMOPLASTIC TRAFFIC LF 0.8000 19,600.00 6,793.000 5,434.40 11,443.000 9,154 STRIPE (WATER BLASTING) 114 LOCATING AND MAPPING UNDERGROUND LS 25,000.0000 25,000.00 0.000 0 FACILITIES 115 LIGHTING SYSTEM (BRIDGE) LS 2,500,000.0000 2,500,000.00 0.054 135,000.00 0.452 1,130,000 116 MODIFYING LIGHTING SYSTEMS LS 1,500,000.0000 1,500,000.00 0.312 468,000.00 0.348 522,000 PROGRAM CAS145 PAGE 6 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2504 TIME 02:20 PM ESTIMATE NO. 005 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: EPHREM TEWELDERBERHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,070,887.80 3,371,703.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,070,887.80 3,371,703.79 117 MOBILIZATION LS 1,250,000.0000 1,250,000.00 0.200 250,000.00 0.950 1,187,500 ORIGINAL CONTRACT AMOUNT 17,696,900.00 TOTAL WORK COMPLETED 1,320,887.80 4,559,203.79 MATERIALS ON HAND ON SITE -146,660.00 262,257.00 DEDUCTIONS -4,200.00 -23,200.00 TOTAL 1,170,027.80 4,798,260.79 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 09/11/20 245 12/09/20 12/09/20 12/30/21 73 16 0 0 26% 30% PROGRESS IS SATISFACTORY EPHREM TEWELDERBERHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/21