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 05/18/23 EST. NO. 005 TIME 12:10 PM R.E. NAME: JUSTIN KUNERT 03-1J5004 --------------------------------------------------------------------------- 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 05/18/23 EST. NO. 005 TIME 12:10 PM R.E. NAME: JUSTIN KUNERT 03-1J5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 1/23 -5,000.00 003 DEDUCT LTTR 2/23 -5,000.00 003 DEDUCT LTTR 3/23 -2,000.00 004 RTN LTTR 1/23 5,000.00 004 RTN LTTR 2/23 5,000.00 004 0.00 -2,000.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 05/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J5004 TIME 12:10 PM ESTIMATE NO. 005 BID OPENING 12/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JUSTIN KUNERT DATE OF THIS ESTIMATE 05/18/23 LOCATION RERUN PROGRESS ESTIMATE 03-PLA-80-0.4/0.4 ----------------------- ALFARO COMMUNICATIONS IN PLACER COUNTY ON I-80 IN CONSTRUCTION, INC. ROSEVILLE AT THE EB ON RAMP FROM 15614 S. ATLANTIC AVE.; AUBURN BLVD. COMPTON CA 90221 FED. AID NO. N O N E INSTALL RAMP METERING. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 20,000.00 19.000 19,000 003 CONSTRUCTION AREA SIGNS LS 3,960.0000 3,960.00 0.700 2,772 004 TRAFFIC CONTROL SYSTEM LS 31,470.0000 31,470.00 0.800 25,176 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,950.0000 1,950.00 0.800 1,560 006 JOB SITE MANAGEMENT LS 650.0000 650.00 0.800 520 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 1.000 600 008 MOVE-IN/MOVE-OUT EA 180.0000 180.00 0.500 90 (TEMPORARY EROSION CONTROL) 009 TEMPORARY HYDRAULIC MULCH SQYD 19.0000 1,140.00 0.000 0 (BONDED FIBER MATRIX) 010 TEMPORARY FIBER ROLL LF 6.5000 4,550.00 216.000 1,404 011 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.900 1,080 012 TREATED WOOD WASTE LB 6.0000 900.00 0.000 0 013 WOOD MULCH CY 82.0000 6,232.00 0.000 0 014 CHECK AND TEST EXISTING IRRIGATION LS 12,100.0000 12,100.00 0.250 3,025 FACILITIES 015 OPERATE EXISTING IRRIGATION FACILITIES LS 3,960.0000 3,960.00 0.100 396 016 REMOVE IRRIGATION FACILITY LS 3,600.0000 3,600.00 0.000 0 017 2" PLASTIC PIPE (SCHEDULE 40) LF 17.0000 4,845.00 0.000 0 (F) (SUPPLY LINE) 018 2 1/2" PLASTIC PIPE (CLASS 315) LF 12.0000 1,560.00 0.000 0 (F) (SUPPLY LINE) 019 REMOVE ROADSIDE SIGN EA 195.0000 1,170.00 0.000 0 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,100.00 0.000 0 (0.063"-UNFRAMED) 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 1,560.00 21.000 504 (0.080"-UNFRAMED) 022 ROADSIDE SIGN - ONE POST EA 420.0000 2,520.00 3.500 1,470 PROGRAM CAS145 PAGE 2 DATE 05/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J5004 TIME 12:10 PM ESTIMATE NO. 005 BID OPENING 12/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JUSTIN KUNERT DATE OF THIS ESTIMATE 05/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 180.0000 180.00 0.000 0 METHOD) 024 THERMOPLASTIC PAVEMENT MARKING SQFT 30.0000 5,400.00 169.000 5,070.00 169.000 5,070 (ENHANCED WET NIGHT VISIBILITY) 025 REMOVE PAVEMENT MARKING SQFT 50.0000 6,500.00 126.000 6,300.00 126.000 6,300 (HIGH PRESSURE WATER BLASTING) 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,950.0000 1,950.00 0.500 975 SYSTEM ELEMENTS DURING CONSTRUCTION 027 LOCATING AND MAPPING UNDERGROUND LS 6,500.0000 6,500.00 0.500 3,250 FACILITIES 028 MODIFYING RAMP METERING SYSTEMS LS 179,000.0000 179,000.00 0.900 161,100 PROGRAM CAS145 PAGE 3 DATE 05/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J5004 TIME 12:10 PM ESTIMATE NO. 005 BID OPENING 12/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: JUSTIN KUNERT DATE OF THIS ESTIMATE 05/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 11,370.00 237,292.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 11,370.00 237,292.00 ORIGINAL CONTRACT AMOUNT 307,777.00 TOTAL WORK COMPLETED 11,370.00 237,292.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 11,370.00 235,292.00 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 01/24/22 20 11/07/22 11/07/22 05/19/23 19 247 0 0 75% 95% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H JUSTIN KUNERT RESIDENT ENGINEER