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 08/24/21 EST. NO. 001 TIME 02:21 PM R.E. NAME: RANDY STELLHORN 03-0J2504 --------------------------------------------------------------------------- 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 08/24/21 EST. NO. 001 TIME 02:21 PM R.E. NAME: RANDY STELLHORN 03-0J2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0J2504 TIME 02:21 PM ESTIMATE NO. 001 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: RANDY STELLHORN DATE OF THIS ESTIMATE 08/24/21 LOCATION RERUN PROGRESS ESTIMATE 03-PLA-28-10.2/10.2 ----------------------- MARTIN BROTHERS CONSTRUCTION IN PLACER COUNTY IN KINGS BEACH 8801 FOLSOM BLVD SUITE 260; FROM CHIPMUNK STREET TO BEAVER SACRAMENTO CA 95826 STREET FED. AID NO. N O N E INSTALL STORM DRAIN. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 2,250.0000 101,250.00 9.000 20,250.00 9.000 20,250 002 CONSTRUCTION AREA SIGNS LS 3,550.0000 3,550.00 0.660 2,343.00 0.660 2,343 003 TRAFFIC CONTROL SYSTEM LS 86,766.0000 86,766.00 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,750.0000 6,750.00 0.000 0 005 JOB SITE MANAGEMENT LS 9,119.0000 9,119.00 0.000 0 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,230.0000 5,230.00 0.750 3,922.50 0.750 3,922 007 TEMPORARY COVER SQYD 12.5000 1,875.00 0.000 0 008 TEMPORARY CHECK DAM LF 13.5000 2,700.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 181.0000 2,715.00 0.000 0 010 TEMPORARY FIBER ROLL LF 8.5000 2,550.00 0.000 0 011 STREET SWEEPING LS 15,000.0000 15,000.00 0.000 0 012 TEMPORARY CONCRETE WASHOUT LS 557.0000 557.00 0.000 0 013 TREATED WOOD WASTE LB 6.0000 780.00 0.000 0 014 TEMPORARY HIGH-VISIBILITY FENCE LF 11.0000 2,530.00 0.000 0 015 WOOD MULCH CY 1,225.0000 2,450.00 0.000 0 016 DRY SEED (SQFT) SQFT 0.5500 1,727.00 0.000 0 017 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.8000 2,512.00 0.000 0 018 FIBER ROLLS LF 10.1000 1,717.00 0.000 0 019 COMPOST (CY) CY 385.0000 4,235.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 447.0000 8,940.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) TON 375.0000 26,250.00 0.000 0 022 PLACE HOT MIX ASPHALT SQYD 60.0000 3,600.00 0.000 0 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 2 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0J2504 TIME 02:21 PM ESTIMATE NO. 001 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: RANDY STELLHORN DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 650.0000 195.00 0.000 0 024 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,250.0000 102,000.00 0.000 0 (F) 025 12" SLOTTED PLASTIC PIPE LF 225.0000 11,250.00 0.000 0 026 24" PLASTIC PIPE LF 150.0000 72,000.00 0.000 0 027 36" PLASTIC PIPE LF 160.0000 44,800.00 0.000 0 028 36" SLOTTED PLASTIC PIPE LF 180.0000 13,320.00 0.000 0 029 PERMEABLE MATERIAL (BLANKET) CY 1,700.0000 1,700.00 0.000 0 030 DRAINAGE INLET MARKER EA 76.0000 532.00 0.000 0 031 36" STEEL FLARED END SECTION EA 2,500.0000 2,500.00 0.000 0 032 60" PRECAST CONCRETE PIPE MANHOLE LF 3,000.0000 30,000.00 0.000 0 033 REMOVE GUTTER DRAIN CY 826.0000 18,172.00 0.000 0 034 REMOVE CULVERT (LF) LF 44.0000 12,320.00 0.000 0 035 REMOVE INLET EA 1,510.0000 6,040.00 0.000 0 036 REMOVE FLARED END SECTION (EA) EA 1,450.0000 1,450.00 0.000 0 037 CULVERT CONTACT GROUTING CY 620.0000 20,460.00 0.000 0 038 CULVERT SLURRY-CEMENT BACKFILL CY 235.0000 72,850.00 0.000 0 039 MINOR CONCRETE (CURB AND GUTTER) CY 1,300.0000 36,400.00 0.000 0 040 REMOVE CONCRETE (CURB AND GUTTER) LF 190.0000 46,170.00 0.000 0 041 MISCELLANEOUS IRON AND STEEL LB 3.2000 8,432.00 0.000 0 (F) 042 MANHOLE FRAME AND COVER EA 1,670.0000 1,670.00 0.000 0 043 REMOVE WOOD FENCE LF 76.0000 2,736.00 0.000 0 044 RECONSTRUCT WOOD FENCE LF 152.0000 5,472.00 0.000 0 045 MARKER (CULVERT) EA 76.0000 152.00 0.000 0 046 REMOVE ROADSIDE SIGN EA 122.0000 244.00 0.000 0 047 RESET ROADSIDE SIGN EA 203.0000 1,015.00 0.000 0 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 180.00 0.000 0 (0.063"-UNFRAMED) 049 ROADSIDE SIGN - ONE POST EA 320.0000 640.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0J2504 TIME 02:21 PM ESTIMATE NO. 001 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: RANDY STELLHORN DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 10.0000 500.00 0.000 0 051 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 66.0000 9,240.00 0.000 0 052 REMOVE PAINTED PAVEMENT MARKING SQFT 5.0000 430.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0J2504 TIME 02:21 PM ESTIMATE NO. 001 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: RANDY STELLHORN DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 26,515.50 26,515.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 26,515.50 26,515.50 ORIGINAL CONTRACT AMOUNT 815,673.00 TOTAL WORK COMPLETED 26,515.50 26,515.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 26,515.50 26,515.50 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 06/18/21 45 08/23/21 08/10/21 10/13/21 9 0 0 0 3% 20% PROGRESS IS SATISFACTORY RANDY STELLHORN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/21