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 03/26/20 EST. NO. 001 TIME 01:44 PM R.E. NAME: JODY PHILLIPS 03-0H3414 --------------------------------------------------------------------------- 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 03/26/20 EST. NO. 001 TIME 01:44 PM R.E. NAME: JODY PHILLIPS 03-0H3414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 LOCATION PROGRESS ESTIMATE 03-ED-50-R28.5/R31.2 ----------------- FLATIRON WEST INC. IN EL DORADO COUNTY NEAR POLLOCK 2100 GOODYEAR RD; PINES FROM 0.3 MILE WEST TO 0.3 BENICIA CA 94510 MILE EAST OF RIDGEWAY DRIVE UNDERCROSSING AND AT 0.1 MILE WEST OF SLY PARK ROAD UNDERCROSSING FED. AID NO. N O N E REPLACE BRIDGE, RESTORE CULVERTS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 531,000.0000 531,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 22,500.0000 22,500.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 123,600.0000 123,600.00 0.000 0 006 TYPE III BARRICADE EA 100.0000 1,900.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 2,550.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8000 18,400.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 100.0000 800.00 0.000 0 010 PLASTIC TRAFFIC DRUMS EA 60.0000 18,600.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 57,600.0000 57,600.00 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 20.0000 117,200.00 0.000 0 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,750.0000 7,500.00 0.000 0 014 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.000 0 015 PREPARE STORM WATER POLLUTION PREVENTION LS 1,650.0000 1,650.00 0.500 825.00 0.500 825 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 5,000.00 0.000 0 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 3,800.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 019 TEMPORARY HYDRAULIC MULCH SQYD 2.5000 2,675.00 0.000 0 (BONDED FIBER MATRIX) 020 TEMPORARY COVER SQYD 4.2500 4,547.50 0.000 0 021 TEMPORARY CHECK DAM LF 9.5000 13,395.00 0.000 0 022 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 750.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FIBER ROLL LF 2.7500 4,015.00 0.000 0 024 TEMPORARY GRAVEL BAG BERM LF 9.5000 8,360.00 0.000 0 025 STREET SWEEPING LS 40,000.0000 40,000.00 0.000 0 026 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 027 ASBESTOS COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0 028 TREATED WOOD WASTE LB 0.3000 1,758.00 0.000 0 029 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 22,050.0000 22,050.00 0.150 3,307.50 0.150 3,307 030 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.000 0 031 ROADWAY EXCAVATION CY 45.0000 117,450.00 0.000 0 032 STRUCTURE EXCAVATION (BRIDGE) CY 100.0000 142,600.00 0.000 0 (F) 033 STRUCTURE BACKFILL (BRIDGE) CY 120.0000 64,920.00 0.000 0 (F) 034 IMPORTED BORROW (CY) CY 1.0000 5,440.00 0.000 0 035 WOOD MULCH CY 62.0000 8,060.00 0.000 0 036 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6000 24,480.00 0.000 0 037 FIBER ROLLS LF 2.7500 11,632.50 0.000 0 038 COMPOST (CY) CY 68.0000 17,000.00 0.000 0 039 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 33,000.00 0.000 0 040 HOT MIX ASPHALT (TYPE A) TON 125.0000 398,750.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.5300 1,506.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 7.5300 3,689.70 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.5300 1,656.60 0.000 0 044 PLACE HOT MIX ASPHALT SQYD 25.0000 6,000.00 0.000 0 (MISCELLANEOUS AREA) 045 TACK COAT TON 1,650.0000 8,415.00 0.000 0 046 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.8200 72,930.20 0.000 0 047 FURNISH STEEL PILING (HP 14 X 117) LF 63.0000 222,705.00 0.000 0 048 DRIVE STEEL PILE (HP 14 X 117) EA 2,500.0000 180,000.00 0.000 0 049 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 144,600.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE CY 1,200.0000 561,600.00 0.000 0 (F) 051 STRUCTURAL CONCRETE, BRIDGE CY 1,600.0000 409,600.00 0.000 0 (F) (POLYMER FIBER) 052 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 268,000.00 0.000 0 (TYPE N) 053 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,000.0000 20,000.00 0.000 0 (F) 054 CONCRETE SURFACE TEXTURE (RANDOM ROUGH SQFT 8.0000 36,576.00 0.000 0 (F) STACKED ROCK) 055 CONCRETE SURFACE TEXTURE (LIGHT GRANITE) SQFT 20.0000 15,020.00 0.000 0 (F) 056 FURNISH PRECAST PRESTRESSED CONCRETE EA 39,055.0100 468,660.12 0.000 0 WIDE-FLANGE GIRDER (100'-110') 057 ERECT PRECAST PRESTRESSED CONCRETE EA 10,000.0000 120,000.00 0.000 0 GIRDER 058 SNOWPLOW DEFLECTOR EA 1,000.0000 36,000.00 0.000 0 059 JOINT SEAL (MR 1") LF 162.0000 31,266.00 0.000 0 060 BAR REINFORCING STEEL (BRIDGE) LB 1.1000 76,230.00 0.000 0 (F) 061 BAR REINFORCING STEEL (EPOXY COATED) LB 1.9200 98,131.20 0.000 0 (F) (BRIDGE) 062 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 7,524.00 0.000 0 063 FURNISH POLYESTER CONCRETE OVERLAY CF 80.0000 100,320.00 0.000 0 064 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.5000 67,716.00 0.000 0 (F) 065 BRIDGE REMOVAL LS 214,569.0000 214,569.00 0.000 0 (F) 066 18" CORRUGATED STEEL PIPE (.109" THICK) LF 125.0000 38,750.00 0.000 0 067 24" CORRUGATED STEEL PIPE (.109" THICK) LF 150.0000 52,500.00 0.000 0 068 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 90.0000 8,820.00 0.000 0 (.079" THICK) 069 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 120.0000 7,680.00 0.000 0 (.109" THICK) 070 12" ENTRANCE TAPER EA 600.0000 1,800.00 0.000 0 071 18" ENTRANCE TAPER EA 600.0000 600.00 0.000 0 072 12" ANCHOR ASSEMBLY EA 500.0000 2,000.00 0.000 0 073 18" ANCHOR ASSEMBLY EA 500.0000 1,000.00 0.000 0 074 DRAINAGE INLET MARKER EA 100.0000 600.00 0.000 0 075 36" CORRUGATED STEEL PIPE INLET LF 600.0000 1,500.00 0.000 0 (.168" THICK) 076 18" STEEL FLARED END SECTION EA 100.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE ENTRANCE TAPER EA 1,500.0000 4,500.00 0.000 0 078 REMOVE CULVERT (LF) LF 40.0000 26,800.00 0.000 0 079 REMOVE DOWNDRAIN (EA) EA 3,000.0000 6,000.00 0.000 0 080 REMOVE INLET EA 1,200.0000 6,000.00 0.000 0 081 REMOVE FLARED END SECTION (EA) EA 1,200.0000 6,000.00 0.000 0 082 ADJUST INLET EA 5,000.0000 15,000.00 0.000 0 083 18" CURED-IN-PLACE PIPELINER LF 531.0000 20,178.00 0.000 0 084 SLOPE PAVING (CONCRETE) CY 1,500.0000 88,500.00 0.000 0 085 ROCK SLOPE PROTECTION CY 350.0000 3,850.00 0.000 0 (1/2 T, CLASS VII, METHOD B) (CY) 086 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 250.00 0.000 0 087 DETECTABLE WARNING SURFACE SQFT 65.0000 1,950.00 0.000 0 088 MINOR CONCRETE (CURB AND GUTTER) CY 2,109.0000 63,270.00 0.000 0 089 MINOR CONCRETE (SIDEWALK) CY 1,789.0000 25,046.00 0.000 0 090 MINOR CONCRETE (CURB RAMP) CY 3,210.0000 9,309.00 0.000 0 091 MISCELLANEOUS IRON AND STEEL LB 3.0000 4,293.00 0.000 0 (F) 092 PREPARE AND STAIN CONCRETE SQFT 5.8200 30,729.60 0.000 0 093 REMOVE ROADSIDE SIGN EA 175.0000 4,200.00 0.000 0 094 REMOVE ROADSIDE SIGN PANEL EA 125.0000 2,375.00 0.000 0 095 RESET ROADSIDE SIGN EA 250.0000 250.00 0.000 0 096 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 29.0000 9,860.00 0.000 0 097 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 357.00 0.000 0 (0.063"-UNFRAMED) 098 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 882.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 099 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 675.00 0.000 0 (0.080"-UNFRAMED) 100 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 1,625.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 101 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 487.50 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 5 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.5000 4,085.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 103 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 4,500.00 0.000 0 104 ROADSIDE SIGN - ONE POST EA 250.0000 4,250.00 0.000 0 105 ROADSIDE SIGN - TWO POST EA 500.0000 5,000.00 0.000 0 106 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 275.0000 275.00 0.000 0 METHOD) 107 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 2,700.00 0.000 0 EXISTING POST 108 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 45.0000 8,100.00 0.000 0 109 VEGETATION CONTROL (MINOR CONCRETE) SQYD 72.0000 10,080.00 0.000 0 110 TRANSITION RAILING (TYPE WB-31) EA 4,200.0000 8,400.00 0.000 0 111 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 7,200.00 0.000 0 112 CONCRETE BARRIER (TYPE 60M) LF 80.0000 80,000.00 0.000 0 113 CONCRETE BARRIER (TYPE 60MA) LF 222.0000 37,962.00 0.000 0 114 CONCRETE BARRIER (TYPE 60MC) LF 92.0000 115,920.00 0.000 0 115 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 200.0000 68,400.00 0.000 0 (F) 116 CONCRETE BARRIER TRANSITION LF 352.0000 22,880.00 0.000 0 (F) 117 REMOVE GUARDRAIL LF 12.0000 1,920.00 0.000 0 118 REMOVE CONCRETE BARRIER LF 25.9500 64,615.50 0.000 0 119 REMOVE PAINTED TRAFFIC STRIPE LF 1.8000 5,886.00 0.000 0 (WATER BLASTING) 120 REMOVE PAINTED PAVEMENT MARKING SQFT 7.2500 1,885.00 0.000 0 (WATER BLASTING) 121 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 25,740.00 0.000 0 (WATER BLASTING) 122 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.2500 942.50 0.000 0 (WATER BLASTING) 123 12" RUMBLE STRIP STA 70.0000 4,900.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 124 METHYL METHACRYLATE PAINT TRAFFIC SQFT 10.5000 924.00 0.000 0 STRIPE CROSSWALK AND PAVEMENT MARKING 125 6" METHYL METHACRYLATE PAINT LF 2.3500 45,590.00 0.000 0 TRAFFIC STRIPE (RECESSED) 126 8" METHYL METHACRYLATE PAINT LF 3.7500 7,050.00 0.000 0 TRAFFIC STRIPE (RECESSED) 127 METHYL METHACRYLATE PAINT TRAFFIC SQFT 34.0000 2,652.00 0.000 0 STRIPE CROSSWALK AND PAVEMENT MARKING (RECESSED) PROGRAM CAS145 PAGE 6 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 128 LIGHTING SYSTEM LS 546,000.0000 546,000.00 0.000 0 129 INTERCONNECTION CONDUIT AND CABLE (LS) LS 45,900.0000 45,900.00 0.000 0 130 REMOVING EXISTING ELECTRICAL SYSTEM LS 54,800.0000 54,800.00 0.000 0 131 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 132 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,400.0000 10,400.00 0.000 0 SYSTEMS PROGRAM CAS145 PAGE 7 DATE 03/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3414 TIME 01:44 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: JODY PHILLIPS DATE OF THIS ESTIMATE 03/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,132.50 4,132.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,132.50 4,132.50 133 MOBILIZATION LS 765,000.0000 765,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 7,679,791.92 TOTAL WORK COMPLETED 4,132.50 4,132.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,132.50 4,132.50 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 12/24/19 160 11/13/20 11/13/20 11/13/20 0 0 0 0 0% 0% PROGRESS IS SATISFACTORY JODY PHILLIPS RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/20