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 10/21/24 EST. NO. 001 TIME 09:52 AM R.E. NAME: HADDOCK, BRIDGETTE 03-2G8104 --------------------------------------------------------------------------- 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 10/21/24 EST. NO. 001 TIME 09:52 AM R.E. NAME: HADDOCK, BRIDGETTE 03-2G8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 09:52 AM ESTIMATE NO. 001 BID OPENING 05/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 10/21/24 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- DEES BURKE ENGINEERING PLACER COUNTY AT VARIOUS LOCATIONS CONSTRUCTORS, LLC 207 W STATE STREET ONTARIO CA 91762 FED. AID NO. N O N E PLACE POLYESTER CONCRETE OVERLAY. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800.00 1.000 1,800 002 TIME-RELATED OVERHEAD (LS) LS 90,000.0000 90,000.00 0.500 45,000.00 0.500 45,000 003 CONSTRUCTION AREA SIGNS LS 21,000.0000 21,000.00 0.750 15,750.00 0.750 15,750 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.500 100,000.00 0.500 100,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 50.0000 500.00 0.000 0 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 008 WATER POLLUTION CONTROL PROGRAM LS 4,500.0000 4,500.00 0.500 2,250.00 0.500 2,250 009 TEMPORARY EROSION CONTROL BLANKET SQYD 400.0000 1,200.00 0.000 0 010 TEMPORARY CHECK DAM LF 10.0000 1,800.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,300.00 5.000 500.00 5.000 500 012 TEMPORARY FIBER ROLL LF 25.0000 500.00 0.000 0 013 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 6,000.0000 6,000.00 0.500 3,000.00 0.500 3,000 014 HOT MIX ASPHALT (TYPE A) TON 630.0000 315,000.00 0.000 0 015 TACK COAT TON 650.0000 1,300.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 65,400.00 0.000 0 017 GRIND EXISTING BRIDGE DECK SQYD 1,000.0000 10,000.00 9.000 9,000.00 9.000 9,000 018 CLEAN EXPANSION JOINT LF 49.0000 77,567.00 300.000 14,700.00 300.000 14,700 019 JOINT SEAL (MR 1/2") LF 87.0000 109,098.00 0.000 0 020 JOINT SEAL (MR 1") LF 112.0000 36,848.00 0.000 0 021 JOINT SEAL (TYPE AL) LF 87.0000 783.00 0.000 0 022 PUBLIC SAFETY PLAN LS 15,000.0000 15,000.00 0.750 11,250.00 0.750 11,250 PROGRAM CAS145 PAGE 2 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 09:52 AM ESTIMATE NO. 001 BID OPENING 05/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 10/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RAPID SETTING CONCRETE (PATCH) CF 100.0000 55,000.00 122.000 12,200.00 122.000 12,200 024 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.0000 18,390.00 3,678.000 18,390.00 3,678.000 18,390 025 REMOVE UNSOUND CONCRETE CF 100.0000 55,000.00 122.000 12,200.00 122.000 12,200 026 REMOVE POLYESTER CONCRETE OVERLAY SQFT 2.0000 110,532.00 55,266.000 110,532.00 55,266.000 110,532 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 110,174.00 81,320.000 81,320.00 81,320.000 81,320 028 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 1,257,570.00 9,422.000 847,980.00 9,422.000 847,980 029 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 330,522.00 81,320.000 243,960.00 81,320.000 243,960 (F) 030 GALVANIC ANODES EA 50.0000 950.00 14.000 700.00 14.000 700 031 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 550.0000 16,500.00 0.000 0 032 12" ANCHOR ASSEMBLY EA 3,600.0000 10,800.00 0.000 0 033 REMOVE PAVEMENT MARKER EA 1.0000 260.00 215.000 215.00 215.000 215 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 2,400.00 0.000 0 035 PAVEMENT MARKER EA 130.0000 6,760.00 0.000 0 (RETROREFLECTIVE-RECESSED) 036 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 22.0000 7,920.00 0.000 0 WET NIGHT VISIBILITY) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 4,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 9,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 2,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 12" THERMOPLASTIC TRAFFIC STRIPE LF 30.0000 1,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 REMOVE TRAFFIC STRIPE (HIGH-PRESSURE LF 0.5000 6,300.00 10,000.000 5,000.00 10,000.000 5,000 WATER BLASTING) 042 REMOVE PAVEMENT MARKING (HIGH-PRESSURE SQFT 15.0000 5,400.00 0.000 0 WATER BLASTING) 043 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 45.0000 4,500.00 0.000 0 (WARRANTY) 044 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 21.0000 93,870.00 0.000 0 (WARRANTY) 045 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 1,440.00 0.000 0 (WARRANTY) (BROKEN 17-7) 046 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 40,560.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 10/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 09:52 AM ESTIMATE NO. 001 BID OPENING 05/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 10/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,538,747.00 1,538,747.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,538,747.00 1,538,747.00 047 MOBILIZATION LS 300,000.0000 300,000.00 0.950 285,000.00 0.950 285,000 ORIGINAL CONTRACT AMOUNT 3,418,984.00 TOTAL WORK COMPLETED 1,823,747.00 1,823,747.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,823,747.00 1,823,747.00 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 07/17/24 60 09/16/24 09/16/24 11/19/24 24 0 0 0 53% 40% PROGRESS IS SATISFACTORY HADDOCK, BRIDGETTE RESIDENT ENGINEER