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 11/21/24 EST. NO. 002 TIME 08:30 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 11/21/24 EST. NO. 002 TIME 08:30 AM R.E. NAME: HADDOCK, BRIDGETTE 03-2G8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TC SUB VIOLATION -11,662.50 002 -11,662.50 -11,662.50 LABOR COMPLIANCE VIOLATION DEDUCT LETTER 11/24 -6,000.00 002 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -17,662.50 -17,662.50 PROGRAM CAS145 PAGE 1 DATE 11/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 08:30 AM ESTIMATE NO. 002 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 11/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 11/21/24 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 1,800 002 TIME-RELATED OVERHEAD (LS) LS 90,000.0000 90,000.00 0.450 40,500.00 0.950 85,500 003 CONSTRUCTION AREA SIGNS LS 21,000.0000 21,000.00 0.750 15,750 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.450 90,000.00 0.950 190,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.450 1,350.00 0.950 2,850 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 50.0000 500.00 0.000 0 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.450 1,350.00 0.950 2,850 008 WATER POLLUTION CONTROL PROGRAM LS 4,500.0000 4,500.00 0.450 2,025.00 0.950 4,275 009 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 5.000 500 012 TEMPORARY FIBER ROLL LF 25.0000 500.00 20.000 500.00 20.000 500 013 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 6,000.0000 6,000.00 0.450 2,700.00 0.950 5,700 014 HOT MIX ASPHALT (TYPE A) TON 630.0000 315,000.00 500.000 315,000.00 500.000 315,000 015 TACK COAT TON 650.0000 1,300.00 1.900 1,235.00 1.900 1,235 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 65,400.00 3,270.000 65,400.00 3,270.000 65,400 017 GRIND EXISTING BRIDGE DECK SQYD 1,000.0000 10,000.00 1.000 1,000.00 10.000 10,000 018 CLEAN EXPANSION JOINT LF 49.0000 77,567.00 1,283.000 62,867.00 1,583.000 77,567 019 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 0.250 3,750.00 1.000 15,000 PROGRAM CAS145 PAGE 2 DATE 11/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 08:30 AM ESTIMATE NO. 002 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 11/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 11/21/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 12,200 024 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.0000 18,390.00 3,678.000 18,390 025 REMOVE UNSOUND CONCRETE CF 100.0000 55,000.00 122.000 12,200 026 REMOVE POLYESTER CONCRETE OVERLAY SQFT 2.0000 110,532.00 55,266.000 110,532 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 110,174.00 28,854.000 28,854.00 110,174.000 110,174 028 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 1,257,570.00 3,962.000 356,580.00 13,384.000 1,204,560 029 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 330,522.00 28,854.000 86,562.00 110,174.000 330,522 (F) 030 GALVANIC ANODES EA 50.0000 950.00 14.000 700 031 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 550.0000 16,500.00 30.000 16,500.00 30.000 16,500 032 12" ANCHOR ASSEMBLY EA 3,600.0000 10,800.00 3.000 10,800.00 3.000 10,800 033 REMOVE PAVEMENT MARKER EA 1.0000 260.00 45.000 45.00 260.000 260 034 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 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 11/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G8104 TIME 08:30 AM ESTIMATE NO. 002 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 11/20/24 R.E. NAME: HADDOCK, BRIDGETTE DATE OF THIS ESTIMATE 11/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,087,018.00 2,625,765.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,087,018.00 2,625,765.00 047 MOBILIZATION LS 300,000.0000 300,000.00 0.050 15,000.00 1.000 300,000 ORIGINAL CONTRACT AMOUNT 3,418,984.00 TOTAL WORK COMPLETED 1,102,018.00 2,925,765.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -17,662.50 -17,662.50 TOTAL 1,084,355.50 2,908,102.50 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 11/26/24 40 6 0 0 86% 67% PROGRESS IS SATISFACTORY HADDOCK, BRIDGETTE RESIDENT ENGINEER