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 09/20/22 EST. NO. 003 TIME 11:35 AM R.E. NAME: JARET MONTPLAISIR 03-2H01U4 --------------------------------------------------------------------------- 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 09/20/22 EST. NO. 003 TIME 11:35 AM R.E. NAME: JARET MONTPLAISIR 03-2H01U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE COZEEP TRAFFIC BREAK -7,245.00 003 PERF FAILURE 9/22 -526,030.71 003 PERF FAILURE 8/22 -362,284.60 003 -895,560.31 -895,560.31 TOTAL DEDUCTIONS -895,560.31 -895,560.31 PROGRAM CAS145 PAGE 1 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2H01U4 TIME 11:35 AM ESTIMATE NO. 003 BID OPENING 11/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: JARET MONTPLAISIR DATE OF THIS ESTIMATE 09/20/22 LOCATION RERUN PROGRESS ESTIMATE 03-NEV-80-31.4/31.8 ----------------------- 03-SIE-80-1.3/1.6 ALFARO COMMUNICATIONS IN NEV CO ON RTE 80 FROM APPROX 1.9 CONSTRUCTION, INC. MILES EAST OF FARAD RD TO THE SIE 15614 S. ATLANTIC AVE.; CO LINE; ALSO IN SIE CO ON RTE 80 COMPTON CA 90221 FROM APPROX 1.3 MILES EAST OF NEV CO LOINE TO THE NEVADA STATE LINE FED. AID NO. ACIM-080 -4(212)E STABILIZE CUT SLOPE EROSION AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,950.0000 1,950.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,083.0000 2,083.00 0.250 520.75 0.250 520 003 TIME-RELATED OVERHEAD (LS) LS 225,000.0000 225,000.00 0.284 63,900.00 0.663 149,175 004 DEVELOP WATER SUPPLY LS 5,500.0000 5,500.00 0.379 2,084.50 0.379 2,084 005 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.667 6,670.00 0.667 6,670 006 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.379 47,375.00 0.379 47,375 007 TYPE III BARRICADE EA 125.0000 250.00 2.000 250.00 2.000 250 008 PLASTIC TRAFFIC DRUMS EA 78.0000 4,134.00 53.000 4,134.00 53.000 4,134 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,500.0000 5,500.00 0.379 2,084.50 0.379 2,084 SYSTEM 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 0.379 3,411.00 0.379 3,411 011 TEMPORARY RAILING (TYPE K) LF 59.0000 125,080.00 2,120.000 125,080.00 2,120.000 125,080 012 MOVABLE BARRIER SYSTEM LS 26,000.0000 26,000.00 0.500 13,000.00 0.500 13,000 013 MOVABLE BARRIER CRASH CUSHION EA 5,500.0000 5,500.00 1.000 5,500.00 1.000 5,500 014 LATERAL SHIFT OF MOVABLE BARRIER EA 13.0000 208.00 0.000 0 015 ALTERNATIVE TEMPORARY CRASH CUSHION EA 7,800.0000 7,800.00 1.000 7,800.00 1.000 7,800 016 TEMPORARY TRAFFIC SCREEN LF 2.6000 5,512.00 2,120.000 5,512.00 2,120.000 5,512 017 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 0.379 4,548.00 0.379 4,548 018 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 4,000.00 0.000 0 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 585.0000 5,850.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 022 MOVE-IN/MOVE-OUT EA 780.0000 4,680.00 0.000 0 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2H01U4 TIME 11:35 AM ESTIMATE NO. 003 BID OPENING 11/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: JARET MONTPLAISIR DATE OF THIS ESTIMATE 09/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 8,200.00 0.000 0 (BONDED FIBER MATRIX) 024 TEMPORARY SOIL BINDER SQYD 0.7000 5,740.00 0.000 0 025 TEMPORARY COVER SQYD 3.3000 990.00 0.000 0 026 TEMPORARY CHECK DAM LF 30.0000 1,590.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 270.0000 1,080.00 1.000 270.00 1.000 270 028 TEMPORARY FIBER ROLL LF 5.0000 5,000.00 0.000 0 029 TEMPORARY GRAVEL BAG BERM LF 11.4000 13,452.00 1,484.000 16,917.60 1,484.000 16,917 030 TEMPORARY CONSTRUCTION ENTRANCE EA 650.0000 2,600.00 0.000 0 031 STREET SWEEPING LS 3,900.0000 3,900.00 0.379 1,478.10 0.379 1,478 032 REMOVE ABANDONED UTILITY POLE EA 630.0000 630.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 124,000.0000 124,000.00 0.379 46,996.00 0.379 46,996 034 ROADWAY EXCAVATION CY 30.0000 224,100.00 0.000 0 035 ROCK EXCAVATION CY 160.0000 297,600.00 0.000 0 036 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 780.0000 1,560.00 0.000 0 037 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7000 45,990.00 0.000 0 038 HYDROMULCH (FRM) SQFT 0.7000 298,200.00 0.000 0 039 FIBER ROLLS LF 5.0000 8,000.00 0.000 0 040 HYDROSEED (HBGM) SQFT 0.3000 127,800.00 0.000 0 041 MINOR HOT MIX ASPHALT TON 1,950.0000 3,900.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 20.0000 13,600.00 0.000 0 043 REMOVE ASPHALT CONCRETE DIKE LF 11.0000 7,480.00 0.000 0 044 HAND ROCK SLOPE SCALING LS 259,000.0000 259,000.00 0.379 98,161.00 0.379 98,161 045 DOUBLE TWISTED WIRE MESH DRAPERY SQFT 10.0000 1,570,000.00 117,600.000 1,176,000.00 117,600.000 1,176,000 046 CABLE NET DRAPERY SQFT 12.3000 3,308,700.00 53,800.000 661,740.00 53,800.000 661,740 047 ROCK SLOPE PROTECTION CY 215.0000 4,300.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 048 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 33.0000 3,960.00 0.000 0 049 REMOVE CHAIN LINK FENCE LF 6.5000 13,975.00 2,150.000 13,975.00 2,150.000 13,975 PROGRAM CAS145 PAGE 3 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2H01U4 TIME 11:35 AM ESTIMATE NO. 003 BID OPENING 11/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: JARET MONTPLAISIR DATE OF THIS ESTIMATE 09/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DELINEATOR (CLASS 2) EA 96.0000 1,536.00 0.000 0 051 MILEPOST MARKER EA 100.0000 200.00 0.000 0 052 MARKER (CULVERT) EA 102.0000 306.00 0.000 0 053 REMOVE ROADSIDE SIGN EA 186.0000 558.00 0.000 0 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 350.00 0.000 0 (0.063"-UNFRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 486.00 0.000 0 (0.080"-UNFRAMED) 056 ROADSIDE SIGN - ONE POST EA 390.0000 1,170.00 0.000 0 057 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 058 END OF QUEUE MONITORING AND EA 900.0000 18,000.00 10.000 9,000.00 10.000 9,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY PROGRAM CAS145 PAGE 4 DATE 09/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2H01U4 TIME 11:35 AM ESTIMATE NO. 003 BID OPENING 11/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: JARET MONTPLAISIR DATE OF THIS ESTIMATE 09/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,316,407.45 2,403,182.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,316,407.45 2,403,182.45 059 MOBILIZATION LS 300,000.0000 300,000.00 0.950 285,000.00 0.950 285,000 ORIGINAL CONTRACT AMOUNT 7,270,000.00 TOTAL WORK COMPLETED 2,601,407.45 2,688,182.45 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -895,560.31 -895,560.31 TOTAL 1,705,847.14 1,792,622.14 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 04/01/22 95 05/26/22 05/26/22 11/04/22 63 18 0 0 37% 66% PROGRESS IS SATISFACTORY JARET MONTPLAISIR RESIDENT ENGINEER