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 08/20/26 EST. NO. 002 TIME 01:27 PM R.E. NAME: ADAMS, SPENCER 03-3G2504 --------------------------------------------------------------------------- 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 08/20/26 EST. NO. 002 TIME 01:27 PM R.E. NAME: ADAMS, SPENCER 03-3G2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/20/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G2504 TIME 01:27 PM ESTIMATE NO. 002 BID OPENING 04/09/26 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: ADAMS, SPENCER DATE OF THIS ESTIMATE 08/20/26 LOCATION PROGRESS ESTIMATE 03-ED-50-R10.3/15.9 ----------------- MYERS & SONS CONSTRUCTION, LLC EL DORADO COUNTY NEAR PLACERVILLE FROM 45 MORRISON AVE EAST SHINGLE SPRINGS UNDERCROSSING TO SACRAMENTO CA 95838 FORNI ROAD OVERCROSSING AT VARIOUS LOCATIONS FED. AID NO. N O N E FURNISH & 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 1,500.0000 1,500.00 0.511 766.50 0.889 1,333 002 TIME-RELATED OVERHEAD (LS) LS 70,000.0000 70,000.00 0.511 35,770.00 0.889 62,230 003 CONSTRUCTION AREA SIGNS LS 11,280.0000 11,280.00 0.511 5,764.08 0.889 10,027 004 TRAFFIC CONTROL SYSTEM LS 99,500.0000 99,500.00 0.511 50,844.50 0.889 88,455 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.511 2,044.00 0.889 3,556 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 100.0000 4,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 1,130.4500 1,130.45 0.511 577.66 0.889 1,004 008 WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.511 638.75 0.889 1,111 009 TEMPORARY CHECK DAM LF 25.0000 1,675.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 265.0000 1,325.00 5.000 1,325 011 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 012 HOT MIX ASPHALT (TYPE A) TON 452.0000 142,380.00 303.990 137,403.48 303.990 137,403 013 TACK COAT TON 1,200.0000 1,080.00 0.700 840.00 0.700 840 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 16.4000 31,488.00 1,837.460 30,134.34 1,837.460 30,134 015 GRIND EXISTING BRIDGE DECK SQYD 62.5000 12,375.00 198.000 12,375 016 CLEAN EXPANSION JOINT LF 16.0000 3,360.00 210.000 3,360.00 210.000 3,360 017 JOINT SEAL (MR 1 1/2") LF 100.0000 21,000.00 210.000 21,000.00 210.000 21,000 018 PUBLIC SAFETY PLAN LS 5,000.0000 5,000.00 0.511 2,555.00 0.889 4,445 019 RAPID SETTING CONCRETE (PATCH) CF 120.0000 21,840.00 78.910 9,469 020 REMOVE CONCRETE DECK SURFACE SQFT 195.0000 2,535.00 13.500 2,632.50 13.500 2,632 021 REMOVE UNSOUND CONCRETE CF 125.0000 22,750.00 0.780 97.50 79.690 9,961 022 REMOVE POLYESTER CONCRETE OVERLAY SQFT 3.8000 27,181.40 7,153.000 27,181 PROGRAM CAS145 PAGE 2 DATE 08/20/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G2504 TIME 01:27 PM ESTIMATE NO. 002 BID OPENING 04/09/26 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: ADAMS, SPENCER DATE OF THIS ESTIMATE 08/20/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3500 15,245.65 14,083.000 4,929.05 43,559.000 15,245 024 FURNISH POLYESTER CONCRETE OVERLAY CF 89.0000 360,539.00 1,644.140 146,328.46 4,237.940 377,176 025 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.0000 204,535.00 13,573.700 67,868.50 41,463.700 207,318 (F) 026 TREAT BRIDGE DECK SQFT 0.5000 1,327.00 1,028.200 514.10 2,616.200 1,308 (F) 027 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 135.0000 4,995.00 18.000 2,430.00 40.000 5,400 028 GALVANIC ANODES EA 50.0000 7,350.00 4.000 200.00 165.000 8,250 029 ADJUST ACCESS BOX FRAME AND COVER EA 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 (UTILITY) 030 ADJUST ACCESS BOX (UTILITY) EA 2,500.0000 5,000.00 2.000 5,000.00 2.000 5,000 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 36.0000 1,296.00 34.000 1,224.00 34.000 1,224 032 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 7.3500 17,713.50 2,506.100 18,419.84 2,506.100 18,419 WET NIGHT VISIBILITY) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 5,040.00 410.000 4,920.00 410.000 4,920 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 1,800.00 137.000 1,644.00 137.000 1,644 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 3,600.00 271.000 3,252.00 271.000 3,252 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 3,360.00 336.000 4,032.00 336.000 4,032 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 037 PAINT TRAFFIC STRIPE (2-COAT) LF 15.0000 3,450.00 0.000 0 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 20,300.00 1,067.100 10,671.00 1,067.100 10,671 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 4,560.00 365.000 4,380.00 365.000 4,380 (ENHANCED WET NIGHT VISIBILITY) 040 REMOVE TRAFFIC STRIPE (HIGH-PRESSURE LF 1.0000 5,800.00 5,800.000 5,800 WATER BLASTING) 041 REMOVE PAVEMENT MARKING (HIGH-PRESSURE SQFT 1.0000 1,630.00 1,630.000 1,630 WATER BLASTING) 042 12" RUMBLE STRIP (ASPHALT CONCRETE STA 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 PAVEMENT) 043 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 12,480.00 2,233.500 13,401.00 2,233.500 13,401 (WARRANTY) 044 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 3,900.00 364.200 3,642.00 364.200 3,642 (WARRANTY) (BROKEN 17-7) 045 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 4,500.00 440.200 4,402.00 440.200 4,402 (WARRANTY) (BROKEN 36-12) 046 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 3,750.00 225.900 3,388.50 225.900 3,388 (WARRANTY) PROGRAM CAS145 PAGE 3 DATE 08/20/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G2504 TIME 01:27 PM ESTIMATE NO. 002 BID OPENING 04/09/26 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: ADAMS, SPENCER DATE OF THIS ESTIMATE 08/20/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 607,574.76 1,140,851.56 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 607,574.76 1,140,851.56 047 MOBILIZATION LS 130,000.0000 130,000.00 0.050 6,500.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,322,321.00 TOTAL WORK COMPLETED 614,074.76 1,270,851.56 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 614,074.76 1,270,851.56 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 06/08/26 60 00/00/00 00/00/00 08/27/26 23 3 0 0 94% 38% PROGRESS IS SATISFACTORY ADAMS, SPENCER RESIDENT ENGINEER