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 09/23/19 EST. NO. 002 TIME 02:58 PM R.E. NAME: KOKER, JUANAH 03-0H5004 --------------------------------------------------------------------------- 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 09/23/19 EST. NO. 002 TIME 02:58 PM R.E. NAME: KOKER, JUANAH 03-0H5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5004 TIME 02:58 PM ESTIMATE NO. 002 BID OPENING 03/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: KOKER, JUANAH DATE OF THIS ESTIMATE 09/23/19 LOCATION PROGRESS ESTIMATE 03-ED-50-R11.2/68.7 ----------------- CORAL CONSTRUCTION COMPANY IN EL DORADO COUNTY AT VARIOUS 10780 SW CLUTTER ROAD LOCATIONS FROM RED HAWK SHERWOOD OR 97140 UNDERCROSSING TO 1.9 MILES WEST OF ROUTE 89 FED. AID NO. SNHG-P050(147)E UPGRADE GUARDRAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.500 1,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500.00 0.830 12,450 003 TRAFFIC CONTROL SYSTEM LS 360,000.0000 360,000.00 0.170 61,200.00 0.500 180,000 004 TYPE III BARRICADE EA 100.0000 1,400.00 14.000 1,400.00 14.000 1,400 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.170 4,250.00 0.500 12,500 006 TEMPORARY RAILING (TYPE K) LF 60.0000 55,200.00 980.000 58,800.00 980.000 58,800 007 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 20,000.00 6.000 24,000.00 6.000 24,000 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.170 1,700.00 0.500 5,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.250 500.00 0.750 1,500 010 TEMPORARY CHECK DAM LF 25.0000 1,000.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 675.00 0.000 0 012 STREET SWEEPING LS 5,000.0000 5,000.00 0.170 850.00 0.500 2,500 013 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 014 TREATED WOOD WASTE LB 0.0100 5,070.00 15,728.000 157.28 150,868.000 1,508 015 REMOVE CONCRETE (SQYD) SQYD 25.0000 19,500.00 0.000 0 016 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.170 3,400.00 0.500 10,000 017 STRUCTURE EXCAVATION CY 700.0000 1,330.00 0.000 0 (F) 018 IMPORTED BORROW (CY) CY 50.0000 149,500.00 0.000 0 019 FINISHING ROADWAY LS 2,000.0000 2,000.00 0.100 200 020 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 10,600.00 0.000 0 021 MINOR HOT MIX ASPHALT TON 425.0000 63,750.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.5000 22,050.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5004 TIME 02:58 PM ESTIMATE NO. 002 BID OPENING 03/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: KOKER, JUANAH DATE OF THIS ESTIMATE 09/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.5000 14,840.00 0.000 0 024 PLACE HOT MIX ASPHALT SQYD 85.0000 340.00 0.000 0 (MISCELLANEOUS AREA) 025 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 4.0000 8,480.00 0.000 0 026 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 53,000.00 135.000 675.00 2,860.000 14,300 027 RAIL ELEMENT WALL SQFT 80.0000 48,000.00 0.000 0 028 STRUCTURAL CONCRETE CY 1,500.0000 2,850.00 0.000 0 (F) 029 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 40,000.00 7.800 39,000.00 7.800 39,000 (F) 030 BAR REINFORCING STEEL LB 12.0000 960.00 0.000 0 031 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 250.0000 250.00 0.000 0 032 GUARD RAILING DELINEATOR EA 25.0000 400.00 0.000 0 033 SNOW POLE MARKER EA 90.0000 23,400.00 0.000 0 034 OBJECT MARKER (TYPE L-1) EA 80.0000 2,240.00 0.000 0 035 RESET MILEPOST MARKER EA 40.0000 280.00 0.000 0 036 RESET ROADSIDE SIGN EA 300.0000 13,800.00 2.000 600.00 2.000 600 037 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 36.0000 586,800.00 3,298.000 118,728.00 6,121.500 220,374 038 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 41.0000 366,540.00 225.000 9,225.00 3,838.500 157,378 039 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 170,950.00 0.000 0 040 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 45.0000 3,375.00 0.000 0 041 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 82,500.00 0.000 0 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 875.0000 26,250.00 4.000 3,500.00 11.000 9,625 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 217,500.00 5.000 18,750.00 10.000 37,500 044 ALTERNATIVE CRASH CUSHION EA 32,000.0000 32,000.00 0.000 0 045 ALTERNATIVE MEDIAN CRASH CUSHION EA 6,750.0000 6,750.00 0.000 0 046 REMOVE GUARDRAIL LF 7.0000 177,800.00 3,707.500 25,952.50 10,402.000 72,814 047 REMOVE CRASH CUSHION EA 500.0000 500.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.170 340.00 0.500 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 049 LOCATING UNDERGROUND UTILITIES LS 10,000.0000 10,000.00 0.420 4,200.00 0.750 7,500 PROGRAM CAS145 PAGE 3 DATE 09/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5004 TIME 02:58 PM ESTIMATE NO. 002 BID OPENING 03/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: KOKER, JUANAH DATE OF THIS ESTIMATE 09/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MODIFYING EXISTING ELECTRICAL SYSTEM LS 85,000.0000 85,000.00 0.100 8,500 PROGRAM CAS145 PAGE 4 DATE 09/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5004 TIME 02:58 PM ESTIMATE NO. 002 BID OPENING 03/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: KOKER, JUANAH DATE OF THIS ESTIMATE 09/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 386,477.78 881,200.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 386,477.78 881,200.18 051 MOBILIZATION LS 307,163.0000 307,163.00 0.200 61,432.60 0.950 291,804 ORIGINAL CONTRACT AMOUNT 3,076,543.00 TOTAL WORK COMPLETED 447,910.38 1,173,005.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 447,910.38 1,173,005.03 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 05/01/19 100 06/25/19 06/25/19 11/25/19 50 5 0 0 37% 50% PROGRESS IS SATISFACTORY KOKER, JUANAH RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/19