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 04/27/21 EST. NO. 004 TIME 10:06 AM R.E. NAME: JUANAH KOKER 03-0H5204 --------------------------------------------------------------------------- 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 04/27/21 EST. NO. 004 TIME 10:06 AM R.E. NAME: JUANAH KOKER 03-0H5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/27/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5204 TIME 10:06 AM ESTIMATE NO. 004 BID OPENING 07/29/20 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: JUANAH KOKER DATE OF THIS ESTIMATE 04/27/21 LOCATION RERUN PROGRESS ESTIMATE 03-ED-50-0.0/80.4 ----------------------- TIM PAXIN'S PACIFIC EXCAVATION IN EL DORADO COUNTY FROM SACRAMENTO INC DBA PACIFIC EXCAVATION COUNTY LINE TO NEVADA STATE LINE 9796 KENT STREET; ELK GROVE CA 95624 FED. AID NO. ACNH-P050(153)E INSTALL AWS IN PLACERVILLE, IMPROVE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.750 1,125 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.050 750 003 TIME-RELATED OVERHEAD (LS) LS 100,000.0000 100,000.00 0.000 0 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,800.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 8,000.0000 8,000.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 27,250.0000 27,250.00 0.000 0 008 TRAFFIC CONTROL SYSTEM LS 575,500.0000 575,500.00 0.020 11,510 009 TYPE III BARRICADE EA 75.0000 525.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 19.0000 665.00 0.000 0 011 PORTABLE RADAR SPEED FEEDBACK LS 35,000.0000 35,000.00 0.000 0 SIGN SYSTEM 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.020 1,000 013 TEMPORARY RAILING (TYPE K) LF 40.0000 96,000.00 0.000 0 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 28,000.00 0.000 0 015 JOB SITE MANAGEMENT LS 10,125.0000 10,125.00 0.030 303 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 017 MOVE-IN/MOVE-OUT EA 750.0000 4,500.00 0.750 562.50 0.750 562 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 1.2000 5,376.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY COVER SQYD 3.0000 9,000.00 0.000 0 020 TEMPORARY CHECK DAM LF 8.5000 23,035.00 625.000 5,312.50 625.000 5,312 021 TEMPORARY DRAINAGE INLET PROTECTION EA 147.6500 29,530.00 67.000 9,892.55 67.000 9,892 022 TEMPORARY FIBER ROLL LF 6.5000 15,015.00 450.000 2,925.00 1,185.000 7,702 PROGRAM CAS145 PAGE 2 DATE 04/27/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5204 TIME 10:06 AM ESTIMATE NO. 004 BID OPENING 07/29/20 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: JUANAH KOKER DATE OF THIS ESTIMATE 04/27/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY GRAVEL BAG BERM LF 14.6000 2,044.00 100.000 1,460.00 100.000 1,460 024 TEMPORARY CONSTRUCTION ENTRANCE EA 750.0000 3,000.00 0.000 0 025 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0 026 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.020 40.00 0.040 80 027 TREATED WOOD WASTE LB 0.1000 164.00 0.000 0 028 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 2,000.0000 28,000.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 18,600.0000 18,600.00 0.000 0 030 ROADWAY EXCAVATION CY 189.0000 88,830.00 0.000 0 031 IMPORTED BORROW (CY) CY 190.0000 205,200.00 0.000 0 032 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 5,000.00 0.000 0 033 BONDED FIBER MATRIX (SQFT) SQFT 0.1500 32,250.00 0.000 0 034 FIBER ROLLS LF 6.5000 18,590.00 0.000 0 035 CLASS 2 AGGREGATE BASE (CY) CY 190.0000 136,800.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 275.0000 170,500.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 43.0000 17,630.00 0.000 0 038 TACK COAT TON 1,400.0000 2,380.00 0.000 0 039 REMOVE ASPHALT CONCRETE DIKE LF 27.0000 8,910.00 0.000 0 040 RELOCATE ROADSIDE SIGN-TWO POST EA 500.0000 500.00 0.000 0 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 35.0000 2,135.00 0.000 0 (0.080"-FRAMED) 042 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 46.2500 38,850.00 0.000 0 043 VEGETATION CONTROL (MINOR CONCRETE) SQYD 150.0000 87,000.00 0.000 0 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 7,200.00 0.000 0 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 31,500.00 0.000 0 046 REMOVE GUARDRAIL LF 40.0000 2,520.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 670.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 RAMP METERING SYSTEM LS 877,398.0000 877,398.00 0.158 138,628.88 0.670 587,856 049 TRAFFIC MONITORING STATION SYSTEM LS 610,332.0000 610,332.00 0.248 151,362.34 0.271 165,399 PROGRAM CAS145 PAGE 3 DATE 04/27/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5204 TIME 10:06 AM ESTIMATE NO. 004 BID OPENING 07/29/20 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: JUANAH KOKER DATE OF THIS ESTIMATE 04/27/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 QUEUE WARNING SYSTEM LS 199,697.0000 199,697.00 0.093 18,571.82 0.165 32,950 051 AUTOMATIC VEHICLE CLASSIFICATION LS 461,832.0000 461,832.00 0.028 12,931.30 0.077 35,561 052 ROADSIDE WEATHER INFORMATION SYSTEM LS 152,510.0000 152,510.00 0.049 7,472 053 HIGHWAY ADVISORY RADIO SYSTEM LS 176,935.0000 176,935.00 0.042 7,431 054 CHANGEABLE MESSAGE SIGN SYSTEM LS 1,829,709.0000 1,829,709.00 0.023 42,083.31 0.037 67,699 055 CAMERA SYSTEMS LS 1,492,224.0000 1,492,224.00 0.003 4,476.67 0.121 180,559 056 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 254,220.0000 254,220.00 0.380 96,603 057 REPLACING PULL BOX AND CONDUITS LS 193,860.0000 193,860.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/27/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H5204 TIME 10:06 AM ESTIMATE NO. 004 BID OPENING 07/29/20 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: JUANAH KOKER DATE OF THIS ESTIMATE 04/27/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 388,246.87 1,221,795.19 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 388,246.87 1,221,795.19 058 MOBILIZATION LS 749,500.0000 749,500.00 0.750 562,125 ORIGINAL CONTRACT AMOUNT 8,965,061.00 TOTAL WORK COMPLETED 388,246.87 1,783,920.19 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 388,246.87 1,783,920.19 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 08/27/20 135 11/25/20 11/25/20 11/01/21 0 97 0 0 20% 0% PROGRESS IS SATISFACTORY *** SUSPENDED ON 11/25/20. JUANAH KOKER RESIDENT ENGINEER PROGRAM CAS145 DATE 04/27/21