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 01/19/24 EST. NO. 006 TIME 02:53 PM R.E. NAME: SEYOUM, KASSAYE 01-0L1704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0014 4,906.87 E.W. @ F.A.(+) 102023 N 0016.0 0015 14,338.64 102123 N 0017.0 0016 4,477.63 120423 N 0018.0 23,723.14 TOTAL THIS ESTIMATE 232,147.87 TOTAL PREVIOUS ESTIMATE 255,871.01 TOTAL TO DATE 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 01/19/24 EST. NO. 006 TIME 02:53 PM R.E. NAME: SEYOUM, KASSAYE 01-0L1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 11/23 LTR DEDUCT -2,000.00 004 DEDUCT LETTER 1/24 -2,000.00 006 -2,000.00 -4,000.00 TOTAL DEDUCTIONS -2,000.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 01/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L1704 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 04/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: SEYOUM, KASSAYE DATE OF THIS ESTIMATE 01/19/24 LOCATION PROGRESS ESTIMATE 01-VAR ----------------- MYERS & SONS CONSTRUCTION, LLC MENDOCINO COUNTY AT VARIOUS LOCATIONS 45 MORRISON AVE SACRAMENTO CA 95838 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY, HMA, STRUCTURA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.750 1,125 002 TIME-RELATED OVERHEAD (LS) LS 412,000.0000 412,000.00 0.680 280,160 003 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.750 45,000 004 TRAFFIC CONTROL SYSTEM LS 285,000.0000 285,000.00 0.070 19,950.00 0.520 148,200 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,000.0000 7,000.00 0.070 490.00 0.520 3,640 SYSTEMS (LS) 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.070 490.00 0.520 3,640 007 JOB SITE MANAGEMENT LS 55,000.5000 55,000.50 0.070 3,850.04 0.520 28,600 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.500 750 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5000 12,985.00 1,853.000 6,485 STRIPE (HAZARDOUS WASTE) 010 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 12,000.0000 12,000.00 0.610 7,320 011 BAT EXCLUSION DEVICES LS 18,000.0000 18,000.00 0.500 9,000 012 HOT MIX ASPHALT (TYPE A) TON 594.0000 190,080.00 0.000 0 013 TACK COAT TON 2,000.0000 4,000.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 43,650.00 0.000 0 015 GRIND EXISTING BRIDGE DECK SQYD 25.0000 24,625.00 0.000 0 016 TEMPORARY DECKING LS 1,500.0000 1,500.00 0.000 0 017 AGGREGATE BASE (APPROACH SLAB) CY 1,000.0000 2,000.00 0.000 0 018 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 3,250.0000 71,500.00 22.220 72,215 R) 019 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,000.0000 120,000.00 30.000 150,000 020 CLEAN EXPANSION JOINT LF 17.0000 19,414.00 0.000 0 021 JOINT SEAL (MR 1") LF 160.0000 53,440.00 0.000 0 022 JOINT SEAL (MR 1 1/2") LF 220.0000 17,160.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L1704 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 04/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: SEYOUM, KASSAYE DATE OF THIS ESTIMATE 01/19/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 77.0000 57,211.00 0.000 0 024 BAR REINFORCING STEEL (BRIDGE) LB 2.5000 15,620.00 6,248.000 15,620 (F) 025 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 0.000 0 026 RAPID SETTING CONCRETE (PATCH) CF 96.0000 147,264.00 1,198.830 115,087 027 REMOVE UNSOUND CONCRETE CF 62.0000 95,108.00 1,198.830 74,327 028 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 25,661.50 0.000 0 029 FURNISH POLYESTER CONCRETE OVERLAY CF 73.0000 749,418.00 0.000 0 030 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.5000 256,615.00 0.000 0 (F) 031 BRIDGE REMOVAL (PORTION) LS 330,000.0000 330,000.00 1.000 330,000 032 REMOVE PAVEMENT MARKER EA 3.0000 510.00 166.000 498 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 4,140.00 0.000 0 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 14,000.00 3,349.000 13,396 035 6" RUMBLE STRIP (ASPHALT CONCRETE STA 950.0000 2,850.00 0.000 0 PAVEMENT) 036 12" RUMBLE STRIP (ASPHALT CONCRETE STA 950.0000 10,450.00 0.000 0 PAVEMENT) 037 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 9.0000 22,500.00 0.000 0 038 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 4,560.00 0.000 0 (BROKEN 36-12) 039 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 15.0000 750.00 0.000 0 040 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 68,400.00 0.000 0 (WARRANTY) 041 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.5000 11,050.00 0.000 0 (WARRANTY) (BROKEN 36-12) 042 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 22.0000 2,640.00 0.000 0 (WARRANTY) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.070 175.00 0.520 1,300 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 01/19/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L1704 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 04/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: SEYOUM, KASSAYE DATE OF THIS ESTIMATE 01/19/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 24,955.04 1,306,364.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 23,723.14 255,871.01 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,678.18 1,562,235.91 044 MOBILIZATION LS 360,000.0000 360,000.00 0.950 342,000 ORIGINAL CONTRACT AMOUNT 3,606,602.00 TOTAL WORK COMPLETED 48,678.18 1,904,235.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -4,000.00 TOTAL 46,678.18 1,900,235.91 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 06/22/23 85 07/07/23 07/07/23 07/01/24 57 76 0 0 52% 67% PROGRESS IS SATISFACTORY SEYOUM, KASSAYE RESIDENT ENGINEER