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 07/28/20 EST. NO. 007 TIME 09:32 AM R.E. NAME: STELLHORN, RANDY 03-1G5804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 2,677.38 E.W. @ F.A.(+) 112319 N 1123T1 2,677.38 TOTAL THIS ESTIMATE 13,676.21 TOTAL PREVIOUS ESTIMATE 16,353.59 TOTAL TO DATE 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 07/28/20 EST. NO. 007 TIME 09:32 AM R.E. NAME: STELLHORN, RANDY 03-1G5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 017 -5,095.20 002 OVERBID ITEM NO. 017 -1,358.72 003 OVERBID ITEM NO. 017 -339.68 004 0.00 -6,793.60 TOTAL DEDUCTIONS 0.00 -6,793.60 PROGRAM CAS145 PAGE 1 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G5804 TIME 09:32 AM ESTIMATE NO. 007 BID OPENING 05/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: STELLHORN, RANDY DATE OF THIS ESTIMATE 07/28/20 LOCATION PROGRESS ESTIMATE 03-PLA-80-68.5/69.8 ----------------- TRUESDELL CORPORATION OF IN PLACER AND NEVADA COUNTIES IN CALIFORNIA, INC. AND NEAR TRUCKEE FROM TROY 1310 W. 23RD STREET; UNDERCROSSING TO 0.1 MILE EAST OF TEMPE AZ 85282 DONNER PASS OVERCROSSING FED. AID NO. N O N E FURNISH & PLACE POLYESTER CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 CONSTRUCTION AREA SIGNS LS 85,000.0000 85,000.00 0.750 63,750 003 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.147 58,800.00 0.747 298,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.147 3,675.00 0.747 18,675 005 JOB SITE MANAGEMENT LS 27,500.0000 27,500.00 0.147 4,042.50 0.747 20,542 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 15,000.0000 15,000.00 0.750 11,250 007 TEMPORARY CHECK DAM LF 8.0000 8,160.00 15.000 120 008 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 12,920.00 9.000 1,530 009 TEMPORARY CONCRETE WASHOUT LS 100.0000 100.00 1.000 100 010 FURNISH POLYESTER CONCRETE INLAY CF 64.9000 2,388,320.00 2,957.390 191,934.61 26,413.460 1,714,233 011 PLACE POLYESTER CONCRETE INLAY SQFT 1.1000 404,177.40 40,147.200 44,161.92 358,215.720 394,037 (F) 012 REPLACE JOINT SEAL (ASPHALT RUBBER) LF 1.0500 53,865.00 38,414.000 40,334 013 GRIND EXISTING CONCRETE SQYD 15.8500 648,265.00 4,045.140 64,115.47 39,285.420 622,673 PAVEMENT 014 6" METHYL METHACRYLATE PAINT LF 11.0000 30,690.00 0.000 0 TRAFFIC STRIPE (RECESSED) 015 6" METHYL METHACRYLATE PAINT LF 11.0000 5,830.00 0.000 0 TRAFFIC STRIPE (RECESSED, BROKEN 36-12) 016 MODIFYING EXISTING ELECTRICAL SYSTEM LS 100,000.0000 100,000.00 0.750 75,000 PROGRAM CAS145 PAGE 2 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G5804 TIME 09:32 AM ESTIMATE NO. 007 BID OPENING 05/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: STELLHORN, RANDY DATE OF THIS ESTIMATE 07/28/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 366,729.50 3,271,046.95 ADJUSTMENT OF COMPENSATION 0.00 8,656.36 EXTRA WORK 2,677.38 7,697.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 369,406.88 3,287,400.54 017 MOBILIZATION LS 475,862.6000 475,862.60 1.000 475,862 ORIGINAL CONTRACT AMOUNT 4,690,690.00 TOTAL WORK COMPLETED 369,406.88 3,763,263.14 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -6,793.60 TOTAL 369,406.88 3,756,469.54 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 017 MOBILIZATION 469,069.00 475,862.60 6,793.60 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 07/19/19 95 08/12/19 08/12/19 07/29/20 82 146 0 0 79% 86% PROGRESS IS SATISFACTORY STELLHORN, RANDY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/28/20