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 11/20/20 EST. NO. 004 TIME 09:45 AM R.E. NAME: CARL ANDERSON/OE VERONICA ROSS 03-1G4804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 2,970.00 E.W. @ F.A.(+) 093020 N 0002.0 2,970.00 TOTAL THIS ESTIMATE 600.00 TOTAL PREVIOUS ESTIMATE 3,570.00 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 11/20/20 EST. NO. 004 TIME 09:45 AM R.E. NAME: CARL ANDERSON/OE VERONICA ROSS 03-1G4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/20 -2,000.00 002 PER LTR DATED 10/20 -10,000.00 003 PER LTR DATED 11/20 -5,000.00 004 -5,000.00 -17,000.00 TOTAL DEDUCTIONS -5,000.00 -17,000.00 PROGRAM CAS145 PAGE 1 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G4804 TIME 09:45 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: CARL ANDERSON/OE VERONICA ROSS DATE OF THIS ESTIMATE 11/20/20 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- MYERS & SONS CONSTRUCTION, LLC IN NEVADA, PLACER & SIERRA 4600 NORTHGATE BLVD, SUITE 10 COUNTIES AT VARIOUS LOCATIONS SACRAMENTO CA 95834 FED. AID NO. N O N E REPLACE POLY CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (LS) LS 330,000.0000 330,000.00 0.153 50,490.00 0.835 275,550 003 CONSTRUCTION AREA SIGNS LS 20,345.0000 20,345.00 0.076 1,546.22 0.917 18,656 004 TRAFFIC CONTROL SYSTEM LS 361,000.0000 361,000.00 0.423 152,703.00 0.835 301,435 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 16,000.0000 16,000.00 0.423 6,768.00 0.835 13,360 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.423 8,460.00 0.835 16,700 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.423 1,269.00 0.835 2,505 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 009 TEMPORARY CHECK DAM LF 13.0000 6,110.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 3,500.00 35.000 3,500 011 TEMPORARY FIBER ROLL LF 7.5000 3,750.00 95.000 712.50 500.000 3,750 012 HOT MIX ASPHALT (TYPE A) TON 485.2500 58,230.00 0.000 0 013 TACK COAT TON 6,000.0000 4,800.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 21.6400 36,788.00 0.000 0 015 GRIND EXISTING BRIDGE DECK SQYD 27.0000 146,313.00 537.000 14,499 016 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 2,300.0000 126,500.00 29.000 66,700.00 55.000 126,500 (F) 017 CLEAN EXPANSION JOINT LF 15.0000 30,405.00 90.000 1,350.00 90.000 1,350 018 SNOWPLOW DEFLECTOR EA 430.0000 36,120.00 0.000 0 019 JOINT SEAL (MR 1") LF 120.0000 6,480.00 0.000 0 020 JOINT SEAL (MR 2") LF 90.0000 177,570.00 90.000 8,100.00 90.000 8,100 021 BAR REINFORCING STEEL (EPOXY COATED) LB 2.5000 33,380.00 6,447.000 16,117.50 13,352.000 33,380 (F) (BRIDGE) 022 GALVANIC ANODE EA 24.0000 20,640.00 445.000 10,680.00 895.000 21,480 PROGRAM CAS145 PAGE 2 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G4804 TIME 09:45 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: CARL ANDERSON/OE VERONICA ROSS DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PUBLIC SAFETY PLAN LS 5,000.0000 5,000.00 0.000 0 024 RAPID SETTING CONCRETE (PATCH) CF 85.0000 27,285.00 231.000 19,635 025 REMOVE POLYESTER CONCRETE OVERLAY SQFT 1.2000 286,170.00 219,226.000 263,071 026 REMOVE UNSOUND CONCRETE CF 88.0000 28,248.00 231.000 20,328 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 66,063.25 190,978.000 47,744.50 190,978.000 47,744 028 FURNISH POLYESTER CONCRETE OVERLAY CF 57.0000 1,402,428.00 17,337.000 988,209.00 17,337.000 988,209 029 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.6000 422,806.40 190,978.000 305,564.80 190,978.000 305,564 (F) 030 BRIDGE REMOVAL (PORTION), LOCATION A LS 38,000.0000 38,000.00 1.000 38,000 031 BRIDGE REMOVAL (PORTION), LOCATION B LS 30,000.0000 30,000.00 1.000 30,000 032 BRIDGE REMOVAL (PORTION), LOCATION C LS 23,000.0000 23,000.00 1.000 23,000 033 BRIDGE REMOVAL (PORTION), LOCATION D LS 2,700.0000 2,700.00 1.000 2,700.00 1.000 2,700 034 BRIDGE REMOVAL (PORTION), LOCATION E LS 38,000.0000 38,000.00 1.000 38,000 035 BRIDGE REMOVAL (PORTION), LOCATION F LS 45,000.0000 45,000.00 1.000 45,000 036 BRIDGE REMOVAL (PORTION), LOCATION G LS 53,000.0000 53,000.00 1.000 53,000.00 1.000 53,000 037 BRIDGE REMOVAL (PORTION), LOCATION H LS 38,000.0000 38,000.00 1.000 38,000.00 1.000 38,000 038 BRIDGE REMOVAL (PORTION), LOCATION I LS 53,000.0000 53,000.00 1.000 53,000.00 1.000 53,000 039 BRIDGE REMOVAL (PORTION), LOCATION J LS 1,400.0000 1,400.00 1.000 1,400.00 1.000 1,400 040 BRIDGE REMOVAL (PORTION), LOCATION K LS 1,400.0000 1,400.00 1.000 1,400.00 1.000 1,400 041 REMOVE PAINTED TRAFFIC STRIPE LF 10.0000 720.00 72.000 720 042 REMOVE PAINTED PAVEMENT MARKING SQFT 15.0000 495.00 33.000 495 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,770.00 1,120.000 1,680 044 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 630.00 42.000 630 045 6" METHYL METHACRYLATE PAINT LF 3.4500 54,165.00 0.000 0 TRAFFIC STRIPE 046 6" METHYL METHACRYLATE PAINT LF 2.0000 16,380.00 0.000 0 TRAFFIC STRIPE (BROKEN 36-12) 047 8" METHYL METHACRYLATE PAINT LF 5.0000 4,250.00 0.000 0 TRAFFIC STRIPE 048 8" METHYL METHACRYLATE PAINT LF 5.0000 1,800.00 0.000 0 TRAFFIC STRIPE (BROKEN 12-3) 049 METHYL METHACRYLATE PAINT TRAFFIC SQFT 15.0000 1,800.00 0.000 0 STRIPE CROSSWALK AND PAVEMENT MARKING PROGRAM CAS145 PAGE 3 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G4804 TIME 09:45 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: CARL ANDERSON/OE VERONICA ROSS DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MODIFYING ROADSIDE WEATHER INFORMATION LS 62,000.0000 62,000.00 0.100 6,200.00 0.900 55,800 SYSTEM PROGRAM CAS145 PAGE 4 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G4804 TIME 09:45 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: CARL ANDERSON/OE VERONICA ROSS DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,822,114.52 2,870,267.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,970.00 3,570.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,825,084.52 2,873,837.87 051 MOBILIZATION LS 459,650.0000 459,650.00 0.050 22,982.50 1.000 459,650 ORIGINAL CONTRACT AMOUNT 4,608,591.65 TOTAL WORK COMPLETED 1,848,067.02 3,333,487.87 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -17,000.00 TOTAL 1,843,067.02 3,316,487.87 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 05/26/20 85 07/27/20 07/21/20 12/14/20 71 15 0 0 72% 84% PROGRESS IS SATISFACTORY CARL ANDERSON/OE VERONICA ROSS RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/20