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 11/08/21 EST. NO. 002 TIME 11:12 AM R.E. NAME: BERHANE TESFAGABR 03-2G1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 -5,355.18 A.C. @ U.P.(-) 090221 N 0001 0 004 0001 8,928.25 A.C. @ U.P.(+) 100121 N 0001 0 3,573.07 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,573.07 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 11/08/21 EST. NO. 002 TIME 11:12 AM R.E. NAME: BERHANE TESFAGABR 03-2G1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1404 TIME 11:12 AM ESTIMATE NO. 002 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 09/02/21 R.E. NAME: BERHANE TESFAGABR DATE OF THIS ESTIMATE 11/08/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-PLA-65-R4.8/R4.9 ---------------------------------------- 03-PLA-80-4.2/4.9 LAMON CONSTRUCTION IN PLACER COUNTY IN ROSEVILLE AND 871 VON GELDERN WAY; ROCKLIN FROM THE 65/80 SEPARATION YUBA CITY CA 95991 TO 1 MILE WEST OF ROCKLIN ROAD FED. AID NO. N O N E MILL AND REPLACE WITH DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,612.0000 1,612.00 1.000 1,612 002 TIME-RELATED OVERHEAD (WDAY) WDAY 806.0000 28,210.00 9.000 7,254.00 35.000 28,210 003 CONSTRUCTION AREA SIGNS LS 3,731.0000 3,731.00 0.250 932.75 1.000 3,731 004 TRAFFIC CONTROL SYSTEM LS 78,800.0000 78,800.00 0.260 20,488.00 1.000 78,800 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,160.0000 5,160.00 0.260 1,341.60 1.000 5,160 SYSTEM 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,880.0000 6,880.00 0.260 1,788.80 1.000 6,880 007 JOB SITE MANAGEMENT LS 3,763.0000 3,763.00 0.260 978.38 1.000 3,763 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 009 TEMPORARY CHECK DAM LF 26.8800 4,032.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 161.2500 1,773.75 11.000 1,773 011 TREATED WOOD WASTE LB 0.3800 7,714.00 20,300.000 7,714 012 REMOVE CONCRETE (SQYD) SQYD 50.6400 911.52 19.600 992 013 SHOULDER BACKING TON 154.4200 9,574.04 72.500 11,195.45 362.600 55,992 014 REPLACE ASPHALT CONCRETE SURFACING CY 301.4500 105,507.50 473.060 142,603 015 MINOR HOT MIX ASPHALT TON 146.5400 3,077.34 23.300 3,414 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 141.0000 344,040.00 752.980 106,170.18 2,244.370 316,456 017 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 133.7300 207,281.50 1,566.710 209,516 (OPEN GRADED FRICTION COURSE) 018 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 13.8600 1,386.00 100.000 1,386 019 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 12.6100 7,313.80 673.000 8,486 020 TACK COAT TON 1,530.0000 21,420.00 4.300 6,579.00 15.600 23,868 021 REMOVE ASPHALT CONCRETE DIKE LF 1.6100 1,094.80 93.000 149.73 669.000 1,077 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2400 75,168.00 22,615.000 73,272 PROGRAM CAS145 PAGE 2 DATE 11/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1404 TIME 11:12 AM ESTIMATE NO. 002 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 09/02/21 R.E. NAME: BERHANE TESFAGABR DATE OF THIS ESTIMATE 11/08/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DELINEATOR (CLASS 1) EA 43.0000 774.00 72.000 3,096.00 72.000 3,096 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2300 1,195.10 316.000 1,020.68 316.000 1,020 025 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.0000 41,470.00 1,418.750 41,143 026 VEGETATION CONTROL (MINOR CONCRETE) SQYD 311.7500 5,923.25 19.600 6,110 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 700.00 1.000 700 028 REMOVE GUARDRAIL LF 3.2500 4,647.50 1,425.000 4,631 029 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 1,267.50 571.000 1,855.75 571.000 1,855 (ENHANCED WET NIGHT VISIBILITY) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 80.00 240.000 76.80 240.000 76 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 1,148.80 3,697.000 1,183.04 3,697.000 1,183 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 5,940.00 10,731.000 5,794.74 10,731.000 5,794 (ENHANCED WET NIGHT VISIBILITY) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0800 324.00 607.000 655.56 607.000 655 (ENHANCED WET NIGHT VISIBILITY) 034 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.1500 5,310.50 2,208.000 4,747.20 2,208.000 4,747 (ENHANCED WET NIGHT VISIBILITY) 035 12" RUMBLE STRIP STA 365.5000 3,289.50 8.300 3,033 (ASPHALT CONCRETE PAVEMENT) 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 8,278.0000 8,278.00 0.260 2,152.28 1.000 8,278 SYSTEM ELEMENTS DURING CONSTRUCTION 037 LOCATING AND MAPPING UNDERGROUND LS 11,000.0000 11,000.00 1.000 11,000 FACILITIES 038 MODIFYING TRAFFIC MONITORING STATIONS LS 13,653.0000 13,653.00 1.000 13,653 PROGRAM CAS145 PAGE 3 DATE 11/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1404 TIME 11:12 AM ESTIMATE NO. 002 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 09/02/21 R.E. NAME: BERHANE TESFAGABR DATE OF THIS ESTIMATE 11/08/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 177,459.94 1,082,389.54 ADJUSTMENT OF COMPENSATION 3,573.07 3,573.07 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 181,033.01 1,085,962.61 ORIGINAL CONTRACT AMOUNT 1,024,151.40 TOTAL WORK COMPLETED 181,033.01 1,085,962.61 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 181,033.01 1,085,962.61 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/15/21 35 07/16/21 07/16/21 09/02/21 35 0 0 0 100% 100% BERHANE TESFAGABR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/08/21