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 12/26/23 EST. NO. 005 TIME 10:14 AM R.E. NAME: SAMPSON, TAD 03-2G5204 --------------------------------------------------------------------------- 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 12/26/23 EST. NO. 005 TIME 10:14 AM R.E. NAME: SAMPSON, TAD 03-2G5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 10/23 -6,000.00 003 RTN LTTR 10/23 6,000.00 004 DEDUCT LETTER 12/23 -3,000.00 005 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G5204 TIME 10:14 AM ESTIMATE NO. 005 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAMPSON, TAD DATE OF THIS ESTIMATE 12/26/23 LOCATION RERUN PROGRESS ESTIMATE 03-VAR ----------------------- AMERICAN CIVIL CONSTRUCTORS NEVADA, PLACER AND SIERRA COUNTIES AT WEST COAST, LLC VARIOUS LOCATIONS 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. N O N E PLACE POLYESTER CONCRETE OVERLAY AND REPLA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (LS) LS 375,000.0000 375,000.00 0.070 26,250.00 1.000 375,000 003 CONSTRUCTION AREA SIGNS LS 18,450.0000 18,450.00 0.200 3,690.00 1.000 18,450 004 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.070 19,250.00 1.000 275,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.070 1,750.00 1.000 25,000 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 135.0000 10,800.00 20.000 2,700 007 JOB SITE MANAGEMENT LS 6,798.8000 6,798.80 0.070 475.92 1.000 6,798 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 795.0000 795.00 0.250 198.75 1.000 795 009 TEMPORARY CHECK DAM LF 25.0000 5,000.00 80.000 2,000.00 200.000 5,000 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 4,500.00 16.000 4,800 011 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.070 280.00 1.000 4,000 012 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 15,000.0000 15,000.00 0.070 1,050.00 1.000 15,000 013 STRUCTURE EXCAVATION (BRIDGE) CY 850.0000 11,900.00 14.000 11,900 (F) 014 STRUCTURE BACKFILL (BRIDGE) CY 900.0000 9,900.00 11.000 9,900 (F) 015 HOT MIX ASPHALT (TYPE A) TON 886.0000 97,460.00 103.000 91,258 016 TACK COAT TON 2,000.0000 1,000.00 0.500 1,000 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 21.8100 22,900.50 1,037.000 22,616 018 GRIND EXISTING BRIDGE DECK SQYD 14.0000 7,252.00 516.000 7,224 019 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 9,000.0000 189,000.00 2.800 25,200.00 28.800 259,200 020 CLEAN EXPANSION JOINT LF 30.0000 25,890.00 863.000 25,890 021 SNOWPLOW DEFLECTOR EA 750.0000 26,250.00 35.000 26,250.00 35.000 26,250 022 JOINT SEAL (MR 1") LF 65.0000 19,760.00 304.000 19,760 PROGRAM CAS145 PAGE 2 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G5204 TIME 10:14 AM ESTIMATE NO. 005 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAMPSON, TAD DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BONDED JOINT SEAL (MR 1") LF 90.0000 50,310.00 559.000 50,310 024 WELDED WIRE REINFORCEMENT SQYD 45.0000 10,845.00 241.000 10,845 025 PUBLIC SAFETY PLAN LS 17,695.0000 17,695.00 1.000 17,695 026 RAPID SETTING CONCRETE (PATCH) CF 58.0000 28,710.00 394.400 22,875.20 1,013.400 58,777 027 REPAIR SPALLED SURFACE AREA SQFT 225.0000 254,925.00 1,133.000 254,925 028 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 13,176.00 3,294.000 13,176 029 REMOVE UNSOUND CONCRETE CF 170.0000 85,000.00 417.200 70,924.00 1,042.200 177,174 030 REMOVE POLYESTER CONCRETE OVERLAY SQFT 1.6000 99,203.20 62,002.000 99,203 031 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 81,352.00 81,352.000 81,352 032 FURNISH POLYESTER CONCRETE OVERLAY CF 96.0000 780,960.00 7,335.000 704,160 (MODIFIED) 033 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.0000 406,760.00 81,352.000 406,760 (MODIFIED) 034 BRIDGE REMOVAL (PORTION) LS 10,000.0000 10,000.00 1.000 10,000 035 GALVANIC ANODES EA 24.0000 33,240.00 390.000 9,360.00 2,121.000 50,904 036 PAVEMENT MARKER EA 125.0000 7,500.00 12.000 1,500 (RETROREFLECTIVE-RECESSED) 037 RECONSTRUCT METAL RAILING (BRIDGE) LF 400.0000 12,000.00 30.000 12,000 038 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 8.2500 24,585.00 3,725.000 30,731 039 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 4.2500 3,825.00 672.000 2,856 (BROKEN 36-12) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 960.00 80.000 320.00 380.000 1,520 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 13,500.00 2,078.000 15,585 (ENHANCED WET NIGHT VISIBILITY) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 9,300.00 912.000 2,736 043 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 22.0000 14,080.00 851.000 18,722.00 1,651.000 36,322 (RECESSED) 044 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 18.0000 2,880.00 328.000 5,904.00 528.000 9,504 (RECESSED, BROKEN 36-12) 045 CONTRAST STRIPE PAINT (1-COAT) LF 2.7500 7,947.50 3,613.000 9,935 046 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.7500 87,885.00 0.000 0 (WARRANTY) 047 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.5000 6,045.00 0.000 0 (WARRANTY) (BROKEN 36-12) 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G5204 TIME 10:14 AM ESTIMATE NO. 005 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAMPSON, TAD DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 TEMPORARY BARRIER SYSTEM LF 85.0000 27,200.00 320.000 27,200 050 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 4,000.0000 8,000.00 2.000 8,000 051 TREATED WOOD WASTE LB 1.0000 760.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 65.0000 19,500.00 300.000 19,500 053 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 5,000.0000 20,000.00 4.000 20,000 054 REMOVE GUARDRAIL LF 10.0000 2,200.00 220.000 2,200 PROGRAM CAS145 PAGE 4 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G5204 TIME 10:14 AM ESTIMATE NO. 005 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAMPSON, TAD DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 234,499.87 3,346,414.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 21,238.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 234,499.87 3,367,652.17 055 MOBILIZATION LS 360,000.0000 360,000.00 1.000 360,000 ORIGINAL CONTRACT AMOUNT 3,656,000.00 TOTAL WORK COMPLETED 234,499.87 3,727,652.17 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 231,499.87 3,724,652.17 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 06/16/23 70 08/10/23 08/10/23 12/23/23 68 22 0 0 97% 97% PROGRESS IS SATISFACTORY SAMPSON, TAD RESIDENT ENGINEER