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 11/20/23 EST. NO. 003 TIME 04:42 PM R.E. NAME: HABTESELASSIE, DAWIT 04-3Q5504 --------------------------------------------------------------------------- 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 11/20/23 EST. NO. 003 TIME 04:42 PM R.E. NAME: HABTESELASSIE, DAWIT 04-3Q5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SEP CPM UPDATE -1,000.00 002 SEP CPM UPDATE 1,000.00 003 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5504 TIME 04:42 PM ESTIMATE NO. 003 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: HABTESELASSIE, DAWIT DATE OF THIS ESTIMATE 11/20/23 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- AMERICAN CIVIL CONSTRUCTORS MARIN COUNTY AT VARIOUS LOCATIONS WEST COAST, LLC 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. N O N E PLACE POLYESTER CONCRETE OVERLAY AND CONST ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 400,000.00 19.000 76,000.00 70.000 280,000 003 CONSTRUCTION AREA SIGNS LS 36,000.0000 36,000.00 0.700 25,200 004 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.190 61,750.00 0.710 230,750 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 300.0000 26,700.00 15.000 4,500.00 30.000 9,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 8,900.00 15.000 1,500.00 30.000 3,000 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 40,000.00 4.000 8,000 008 JOB SITE MANAGEMENT LS 16,147.5500 16,147.55 0.190 3,068.03 0.710 11,464 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 010 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 625.00 0.000 0 011 STREET SWEEPING LS 11,000.0000 11,000.00 0.190 2,090.00 0.710 7,810 012 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.190 570.00 0.710 2,130 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 7,396.50 3,967.000 5,950 STRIPE (HAZARDOUS WASTE) 014 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 015 CRACK TREATMENT LNMI 58,612.0000 11,722.40 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 2,500.0000 87,500.00 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 46.0000 29,808.00 0.000 0 018 GRIND EXISTING BRIDGE DECK SQYD 8.5000 9,460.50 124.000 1,054.00 423.000 3,595 019 TEMPORARY SUPPORT LS 120,000.0000 120,000.00 0.500 60,000 020 TEMPORARY DECKING LS 30,000.0000 30,000.00 0.000 0 021 TEMPORARY BRACING (CONCRETE BARRIER) LS 12,000.0000 12,000.00 1.000 12,000.00 1.000 12,000 022 STRUCTURAL CONCRETE, RETAINING WALL CY 9,000.0000 9,000.00 0.000 0 (RSC) PROGRAM CAS145 PAGE 2 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5504 TIME 04:42 PM ESTIMATE NO. 003 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: HABTESELASSIE, DAWIT DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,000.0000 45,000.00 0.020 100.00 0.020 100 024 CLEAN EXPANSION JOINT LF 40.0000 45,240.00 601.000 24,040.00 601.000 24,040 025 JOINT SEAL (MR 1/2") LF 42.0000 10,920.00 234.000 9,828.00 234.000 9,828 026 JOINT SEAL (MR 1") LF 54.0000 24,570.00 367.000 19,818.00 367.000 19,818 027 JOINT SEAL (MR 2") LF 200.0000 10,000.00 0.000 0 028 BONDED JOINT SEAL (MR 2") LF 120.0000 21,960.00 0.000 0 029 BONDED JOINT SEAL (MR 3") LF 120.0000 21,960.00 0.000 0 030 PUBLIC SAFETY PLAN LS 15,000.0000 15,000.00 0.500 7,500 031 RAPID SETTING CONCRETE (PATCH) CF 54.0000 15,066.00 7.130 385.02 132.630 7,162 032 REPAIR SPALLED SURFACE AREA (FIBER SQFT 550.0000 56,650.00 19.830 10,906.50 125.330 68,931 REINFORCED FILLER) 033 REMOVE RETAINING WALL (PORTION) (CY) CY 7,500.0000 7,500.00 0.000 0 034 REMOVE UNSOUND CONCRETE CF 170.0000 47,430.00 7.130 1,212.10 132.630 22,547 035 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.8000 88,452.80 23,696.900 18,957.52 106,030.900 84,824 036 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 327,870.00 1,582.500 142,425.00 3,396.730 305,705 037 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.2500 256,643.75 20,183.000 126,143.75 41,063.000 256,643 (F) 038 TREAT BRIDGE DECK SQFT 1.0000 69,503.00 7,425.000 7,425.00 69,503.000 69,503 (F) 039 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 67.0000 57,017.00 53.000 3,551.00 638.000 42,746 040 BRIDGE REMOVAL (PORTION), LOCATION A LS 100,000.0000 100,000.00 0.000 0 041 BRIDGE REMOVAL (PORTION), LOCATION B LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 042 REPLACE BEARING GROUT PAD EA 7,500.0000 15,000.00 2.000 15,000 043 REPLACE ACCESS DOOR EA 8,000.0000 40,000.00 0.000 0 044 PAINT BRIDGE IDENTIFICATION EA 250.0000 1,500.00 2.000 500.00 2.000 500 045 REMOVE DEBRIS LS 7,000.0000 7,000.00 0.000 0 046 MINOR CONCRETE (CURB AND GUTTER) CY 3,000.0000 6,000.00 0.000 0 047 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 1,450.0000 8,700.00 0.000 0 048 REMOVE PAVEMENT MARKER EA 2.0000 1,836.00 661.000 1,322 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 7,304.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5504 TIME 04:42 PM ESTIMATE NO. 003 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: HABTESELASSIE, DAWIT DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 OBJECT MARKER (TYPE P) EA 80.0000 960.00 0.000 0 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 30.0000 1,320.00 0.000 0 WET NIGHT VISIBILITY) 053 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 26,287.50 14,722.000 22,083 054 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 15.0000 94,500.00 0.000 0 055 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 88,500.00 0.000 0 (WARRANTY) 056 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 70,500.00 0.000 0 (WARRANTY) (BROKEN 36-12) 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,250.0000 6,250.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 058 MODIFYING LIGHTING SYSTEMS LS 17,900.0000 17,900.00 0.000 0 059 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 21,900.0000 21,900.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5504 TIME 04:42 PM ESTIMATE NO. 003 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: HABTESELASSIE, DAWIT DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 537,823.92 1,629,030.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 537,823.92 1,629,030.55 060 MOBILIZATION LS 315,000.0000 315,000.00 0.050 15,750.00 1.000 315,000 ORIGINAL CONTRACT AMOUNT 3,157,000.00 TOTAL WORK COMPLETED 553,573.92 1,944,030.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 1,000.00 0.00 TOTAL 554,573.92 1,944,030.55 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 07/24/23 100 08/08/23 08/08/23 12/20/23 71 1 1 0 61% 70% PROGRESS IS SATISFACTORY HABTESELASSIE, DAWIT RESIDENT ENGINEER