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 07/16/24 EST. NO. 006 TIME 01:43 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 --------------------------------------------------------------------------- 001 0001 5,985.05 E.W. @ F.A.(+) 043024 N 0001.0 5,985.05 TOTAL THIS ESTIMATE 14,525.07 TOTAL PREVIOUS ESTIMATE 20,510.12 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 07/16/24 EST. NO. 006 TIME 01:43 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 07/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 01:43 PM ESTIMATE NO. 006 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 07/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/16/24 LOCATION RERUN 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 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,850.0000 171,000.00 60.000 171,000 003 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 1.000 18,000 004 TRAFFIC CONTROL SYSTEM LS 213,000.0000 213,000.00 1.000 213,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 325.0000 9,750.00 30.000 9,750 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 220.0000 6,600.00 30.000 6,600 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,000.0000 12,000.00 4.000 12,000 008 JOB SITE MANAGEMENT LS 5,475.0000 5,475.00 1.000 5,475 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 010 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 6,840.00 36.000 6,840 011 TEMPORARY SILT FENCE LF 19.0000 2,660.00 0.000 0 012 STREET SWEEPING LS 2,500.0000 2,500.00 1.000 2,500 013 TEMPORARY CONCRETE WASHOUT LS 6,500.0000 6,500.00 1.000 6,500 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 12,700.00 12,700.000 12,700 STRIPE (HAZARDOUS WASTE) 015 NOISE MONITORING LS 500.0000 500.00 1.000 500 016 BASE BOND BREAKER SQYD 8.0000 12,240.00 1,863.340 14,906 017 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 6,000.00 6.000 6,000 018 DRILL AND BOND (DOWEL BAR) EA 22.0000 26,400.00 592.000 13,024 019 SPALL REPAIR (POLYESTER CONCRETE) SQYD 770.0000 539,000.00 15.500 11,935.00 466.390 359,120 020 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,285.0000 822,400.00 841.740 1,081,635 021 GRIND EXISTING CONCRETE PAVEMENT SQYD 4.8500 327,860.00 1,280.000 6,208.00 68,880.000 334,068 022 REMOVE PAVEMENT MARKER EA 1.0000 1,110.00 1,110.000 1,110 PROGRAM CAS145 PAGE 2 DATE 07/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 01:43 PM ESTIMATE NO. 006 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 07/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/16/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,110.000 13,320 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 31,875.00 25,500.000 31,875 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 5,700.00 950.000 5,700 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 14,100.00 14,100.000 14,100 027 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 5,000.00 200.000 5,000 (WARRANTY) (BROKEN 17-7) 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.6000 137,880.00 38,300.000 137,880 (WARRANTY) (BROKEN 36-12) 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1804 TIME 01:43 PM ESTIMATE NO. 006 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 07/20/24 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/16/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 18,143.00 2,488,604.92 ADJUSTMENT OF COMPENSATION 0.00 -18,940.77 EXTRA WORK 5,985.05 39,450.89 SUBTOTAL AMOUNT EARNED 24,128.05 2,509,115.04 ORIGINAL CONTRACT AMOUNT 2,416,410.00 TOTAL WORK COMPLETED 24,128.05 2,509,115.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 24,128.05 2,509,115.04 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 07/30/24 42 0 0 0 100% 70% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER