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 11/18/21 EST. NO. 004 TIME 10:38 AM R.E. NAME: CHRIS FALLBECK 03-0H2104 --------------------------------------------------------------------------- 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 11/18/21 EST. NO. 004 TIME 10:38 AM R.E. NAME: CHRIS FALLBECK 03-0H2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 11/21 LETTER -3,000.00 004 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H2104 TIME 10:38 AM ESTIMATE NO. 004 BID OPENING 06/02/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 11/18/21 LOCATION PROGRESS ESTIMATE 03-NEV-49-0.0/7.5 ----------------- LAMASSU UTILITY SERVICES, INC. NEAR HIGGINS CORNER, FROM THE 3193 ENTERPRISE CT; PLACER COUNTY LINE TO 0.3 MILE LOOMIS CA 95650 NORTH OF LIME KILN ROAD; ALSO IN PLACER COUNTY, AT PM R8.42 AND PM R10.23 FED. AID NO. N O N E REHABILITATE DRAINAGE SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,531.2500 1,531.25 0.750 1,148 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 18,750.0000 18,750.00 0.500 9,375 003 TIME-RELATED OVERHEAD (LS) LS 58,823.5300 58,823.53 0.062 3,647.06 0.742 43,647 004 CONSTRUCTION AREA SIGNS LS 6,250.0000 6,250.00 0.900 5,625 005 TRAFFIC CONTROL SYSTEM LS 162,500.0000 162,500.00 0.062 10,075.00 0.212 34,450 006 PORTABLE RADAR SPEED FEEDBACK LS 12,500.0000 12,500.00 0.000 0 SIGN SYSTEM 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.000 0 008 JOB SITE MANAGEMENT LS 11,812.5000 11,812.50 0.062 732.38 0.742 8,764 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,125.0000 3,125.00 0.750 2,343 010 MOVE-IN/MOVE-OUT EA 937.5000 937.50 1.000 937.50 1.000 937 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 312.5000 937.50 0.000 0 012 TEMPORARY FIBER ROLL LF 14.4000 3,312.00 200.000 2,880.00 200.000 2,880 013 TEMPORARY GRAVEL BAG BERM LF 31.2500 625.00 0.000 0 014 TEMPORARY CONSTRUCTION ENTRANCE EA 4,375.0000 43,750.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 625.0000 625.00 0.000 0 016 TEMPORARY CREEK DIVERSION EA 1,494.1500 11,953.20 1.000 1,494 SYSTEMS (EA) 017 TEMPORARY HIGH-VISIBILITY FENCE LF 16.1200 3,062.80 0.000 0 018 CLEARING AND GRUBBING (LS) LS 8,828.2300 8,828.23 0.750 6,621 019 STRUCTURE EXCAVATION (CULVERT) CY 458.5800 24,304.74 0.000 0 (F) 020 STRUCTURE BACKFILL (CULVERT) CY 733.2300 24,929.82 0.000 0 (F) 021 DITCH EXCAVATION CY 338.9800 6,101.64 1.800 610 022 DRY SEED (SQFT) SQFT 0.3100 12,307.00 1,792.000 555.52 1,792.000 555 PROGRAM CAS145 PAGE 2 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H2104 TIME 10:38 AM ESTIMATE NO. 004 BID OPENING 06/02/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 11/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.7500 29,775.00 1,792.000 1,344.00 1,792.000 1,344 024 MINOR HOT MIX ASPHALT TON 2,677.9300 29,457.23 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 387.2800 13,554.80 0.000 0 026 PLACE HOT MIX ASPHALT SQYD 250.0000 12,250.00 0.000 0 (MISCELLANEOUS AREA) 027 TACK COAT TON 6,250.0000 1,250.00 0.000 0 028 REMOVE ASPHALT CONCRETE DIKE LF 138.6200 4,851.70 0.000 0 029 STRUCTURAL CONCRETE, HEADWALL CY 1,625.0000 19,500.00 0.000 0 (F) 030 BAR REINFORCING STEEL LB 6.4400 7,225.68 0.000 0 (F) 031 18" CORRUGATED STEEL PIPE (.079" THICK) LF 437.5000 875.00 2.000 875 032 24" CORRUGATED STEEL PIPE (.079" THICK) LF 312.5000 7,500.00 16.000 5,000 033 30" CORRUGATED STEEL PIPE (.079" THICK) LF 437.5000 6,125.00 14.000 6,125 034 15" CORRUGATED STEEL PIPE TEE EA 1,250.0000 15,000.00 0.000 0 ENERGY DISSIPATOR (0.79" THICK) 035 10" FLUME DOWNDRAIN LF 126.0700 39,081.70 0.000 0 036 10" TAPERED INLET EA 1,975.6100 23,707.32 0.000 0 037 18" STEEL FLARED END SECTION EA 2,754.5600 11,018.24 2.000 5,509 038 24" STEEL FLARED END SECTION EA 2,361.4400 28,337.28 5.000 11,807 039 30" STEEL FLARED END SECTION EA 3,377.0600 3,377.06 0.000 0 040 REMOVE OVERSIDE DRAIN EA 1,479.9900 23,679.84 0.000 0 041 REMOVE CULVERT (LF) LF 102.5000 7,277.50 12.000 1,230 042 REMOVE DOWNDRAIN (EA) EA 1,212.9000 14,554.80 0.000 0 043 REMOVE FLARED END SECTION (EA) EA 187.5000 1,687.50 4.000 750 044 CLEANING, INSPECTING, AND PREPARING LF 28.8600 68,398.20 2,133.000 61,558 CULVERT (LF) 045 CONCRETE INVERT PAVING CY 4,522.0700 149,228.31 0.000 0 046 18" NON-STYRENE CURED-IN-PLACE LF 260.0500 19,503.75 0.000 0 PIPELINER 047 24" NON-STYRENE CURED-IN-PLACE LF 198.4000 416,640.00 0.000 0 PIPELINER 048 30" NON-STYRENE CURED-IN-PLACE LF 399.7000 31,576.30 0.000 0 PIPELINER 049 48" NON-STYRENE CURED-IN-PLACE LF 553.0700 82,960.50 0.000 0 PIPELINER PROGRAM CAS145 PAGE 3 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H2104 TIME 10:38 AM ESTIMATE NO. 004 BID OPENING 06/02/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 11/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROCK SLOPE PROTECTION CY 872.1200 30,524.20 10.000 8,721 (150 LB, CLASS III, METHOD B) (CY) 051 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 34.9200 4,539.60 39.000 1,361 052 RELOCATE WATERLINE EA 1,712.9000 3,425.80 0.000 0 053 4' WIRE MESH GATE EA 2,855.0600 25,695.54 0.000 0 054 REMOVE FENCE (TYPE BW) LF 46.9600 4,226.40 0.000 0 055 RECONSTRUCT FENCE (TYPE WM) LF 291.5200 15,742.08 0.000 0 056 MARKER (CULVERT) EA 56.2500 2,025.00 0.000 0 057 CABLE RAILING LF 75.0300 2,175.87 0.000 0 (F) 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 15" ANCHOR ASSEMBLY EA 625.0000 7,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H2104 TIME 10:38 AM ESTIMATE NO. 004 BID OPENING 06/02/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 11/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,171.46 222,734.41 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 20,171.46 222,734.41 060 MOBILIZATION LS 83,933.7700 83,933.77 0.750 62,950 ORIGINAL CONTRACT AMOUNT 1,680,147.68 TOTAL WORK COMPLETED 20,171.46 285,684.74 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 17,171.46 282,684.74 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 07/08/21 80 08/16/21 07/22/21 01/10/22 46 38 0 0 17% 58% PROGRESS IS SATISFACTORY CHRIS FALLBECK RESIDENT ENGINEER PROGRAM CAS145 DATE 11/18/21