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 02/17/24 EST. NO. 001 TIME 12:17 PM R.E. NAME: BOOSHEHRI, FRED 04-0Y1804 --------------------------------------------------------------------------- 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 02/17/24 EST. NO. 001 TIME 12:17 PM R.E. NAME: BOOSHEHRI, FRED 04-0Y1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 04/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 02/17/24 LOCATION PROGRESS ESTIMATE 04-SM-280-R1.0/R3.3 ----------------- MYERS & SONS CONSTRUCTION, LLC SAN MATEO COUNTY IN AND NEAR MENLO PARK 45 MORRISON AVE AND WOODSIDE FROM STANFORD LINEAR SACRAMENTO CA 95838 ACCELERATOR UNDERCROSSING TO ROUTE 280/84 SEPARATION FED. AID NO. N O N E INDIVIDUAL SLAB REPLACEMENT (RSC). ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,850.0000 171,000.00 9.000 25,650.00 9.000 25,650 003 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.500 9,000.00 0.500 9,000 004 TRAFFIC CONTROL SYSTEM LS 213,000.0000 213,000.00 0.330 70,290.00 0.330 70,290 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 325.0000 9,750.00 9.000 2,925.00 9.000 2,925 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 220.0000 6,600.00 9.000 1,980.00 9.000 1,980 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,000.0000 12,000.00 1.000 3,000.00 1.000 3,000 008 JOB SITE MANAGEMENT LS 5,475.0000 5,475.00 0.500 2,737.50 0.500 2,737 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 010 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 6,840.00 36.000 6,840.00 36.000 6,840 011 TEMPORARY SILT FENCE LF 19.0000 2,660.00 140.000 2,660.00 140.000 2,660 012 STREET SWEEPING LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 013 TEMPORARY CONCRETE WASHOUT LS 6,500.0000 6,500.00 1.000 6,500.00 1.000 6,500 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 12,700.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 NOISE MONITORING LS 500.0000 500.00 1.000 500.00 1.000 500 016 BASE BOND BREAKER SQYD 8.0000 12,240.00 1,530.000 12,240.00 1,530.000 12,240 017 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 6,000.00 0.000 0 018 DRILL AND BOND (DOWEL BAR) EA 22.0000 26,400.00 1,200.000 26,400.00 1,200.000 26,400 019 SPALL REPAIR (POLYESTER CONCRETE) SQYD 770.0000 539,000.00 0.000 0 020 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,285.0000 822,400.00 640.000 822,400.00 640.000 822,400 021 GRIND EXISTING CONCRETE PAVEMENT SQYD 4.8500 327,860.00 0.000 0 022 REMOVE PAVEMENT MARKER EA 1.0000 1,110.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 04/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 02/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 13,320.00 0.000 0 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 31,875.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 5,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 14,100.00 0.000 0 027 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 5,000.00 0.000 0 (WARRANTY) (BROKEN 17-7) 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.6000 137,880.00 0.000 0 (WARRANTY) (BROKEN 36-12) 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 02/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 04/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 02/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 998,247.50 998,247.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 998,247.50 998,247.50 ORIGINAL CONTRACT AMOUNT 2,416,410.00 TOTAL WORK COMPLETED 998,247.50 998,247.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 998,247.50 998,247.50 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 06/08/23 60 08/21/23 07/05/23 06/30/24 11 0 0 0 41% 18% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER