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 11/19/21 EST. NO. 005 TIME 05:09 PM R.E. NAME: PHOEN, LINDA 04-2Q0604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 26,180.00 E.W. @ F.A.(+) 101421 N 0001.0 26,180.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 26,180.00 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 11/19/21 EST. NO. 005 TIME 05:09 PM R.E. NAME: PHOEN, LINDA 04-2Q0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0604 TIME 05:09 PM ESTIMATE NO. 005 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/21 LOCATION PROGRESS ESTIMATE 04-SCL-999 ----------------- MYERS & SONS CONSTRUCTION, LLC IN SANTA CLARA COUNTY AR VARIOUS 4600 NORTHGATE BLVD, SUITE100 LOCATIONS. SACRAMENTO CA 95834 FED. AID NO. N O N E TREAT BRIDGE DECKS WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,200.0000 3,200.00 1.000 3,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,900.0000 171,000.00 9.000 17,100.00 72.000 136,800 003 CONSTRUCTION AREA SIGNS LS 31,500.0000 31,500.00 0.100 3,150.00 0.800 25,200 004 TRAFFIC CONTROL SYSTEM LS 222,500.0000 222,500.00 0.100 22,250.00 0.800 178,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 3,600.00 14.000 560.00 52.000 2,080 SYSTEM DAY 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,100.0000 1,100.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,200.0000 10,200.00 0.100 1,020.00 0.800 8,160 008 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.100 150.00 0.800 1,200 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 8,120.00 2,007.000 8,028 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 2.5000 225.00 0.000 0 013 NOISE MONITORING LS 500.0000 500.00 0.000 0 014 IMPORTED BORROW (CY) CY 375.0000 11,250.00 30.000 11,250 015 HOT MIX ASPHALT (TYPE A) TON 335.0000 117,250.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 54,600.00 0.000 0 017 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,850.0000 11,550.00 1.500 5,775.00 3.000 11,550 (F) 018 DRILL AND BOND DOWEL LF 550.0000 5,500.00 10.000 5,500 (CHEMICAL ADHESIVE)(LF) 019 CLEAN EXPANSION JOINT LF 14.0000 31,682.00 402.000 5,628 020 JOINT SEAL (MR 1/2") LF 25.0000 14,925.00 79.000 1,975 021 JOINT SEAL (MR 1") LF 28.0000 14,868.00 77.000 2,156 022 JOINT SEAL (MR 1 1/2") LF 91.0000 13,650.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0604 TIME 05:09 PM ESTIMATE NO. 005 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 2") LF 116.0000 18,444.00 82.000 9,512.00 82.000 9,512 024 JOINT SEAL (TYPE AL) LF 21.0000 8,358.00 108.000 2,268.00 132.000 2,772 025 BONDED JOINT SEAL (MR 1 1/2") LF 43.0000 18,404.00 0.000 0 026 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 1,368.00 410.400 1,231.20 456.000 1,368 (F) 027 STRUCTURAL STEEL (BRIDGE) LB 29.0000 10,295.00 355.000 10,295 (F) 028 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 26.0000 4,316.00 0.000 0 (F) WITHOUT WALKWAY) 029 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 10.0000 1,660.00 0.000 0 (F) WITHOUT WALKWAY) 030 CLEAN AND PAINT STRUCTURAL STEEL LS 13,700.0000 13,700.00 1.000 13,700 031 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 561.0000 6,171.00 11.000 6,171 032 PUBLIC SAFETY PLAN LS 6,500.0000 6,500.00 0.500 3,250 033 RAPID SETTING CONCRETE (PATCH) CF 61.0000 13,420.00 22.000 1,342 034 REPAIR SPALLED SURFACE AREA SQFT 690.0000 18,630.00 1.500 1,035.00 1.500 1,035 035 REMOVE UNSOUND CONCRETE CF 161.0000 35,420.00 22.000 3,542 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 12,074.85 0.000 0 037 FURNISH POLYESTER CONCRETE OVERLAY CF 70.0000 459,830.00 4,965.000 347,550.00 4,965.000 347,550 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 125,520.00 46,374.000 92,748.00 46,374.000 92,748 (F) 039 TREAT BRIDGE DECK SQFT 1.0000 9,760.00 0.000 0 (F) 040 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 63.0000 7,497.00 0.000 0 041 REPLACE ACCESS DOOR EA 4,150.0000 107,900.00 0.000 0 042 BRIDGE REMOVAL (PORTION), LOCATION A LS 22,000.0000 22,000.00 0.500 11,000.00 1.000 22,000 043 BRIDGE REMOVAL (PORTION), LOCATION B LS 27,000.0000 27,000.00 0.000 0 044 PAINT BRIDGE IDENTIFICATION EA 65.0000 1,430.00 0.000 0 045 SLOPE PAVING (CONCRETE) CY 750.0000 24,750.00 0.000 0 046 MINOR CONCRETE (REPAIR SIDEWALK) LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000 047 MISCELLANEOUS METAL (BRIDGE) LB 10.0000 480.00 48.000 480 (F) 048 REMOVE PAVEMENT MARKER EA 5.0000 900.00 222.000 1,110 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 1,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0604 TIME 05:09 PM ESTIMATE NO. 005 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 100.00 0.000 0 051 REMOVE ROADSIDE SIGN EA 50.0000 200.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 052 REMOVE ROADSIDE SIGN PANEL EA 50.0000 100.00 0.000 0 053 REMOVE SIGN PANEL FROM EXISTING EA 200.0000 800.00 0.000 0 STRUCTURE 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,620.00 0.000 0 (0.063"-UNFRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 660.00 0.000 0 (0.080"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 43.0000 2,150.00 0.000 0 (0.063"-FRAMED) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 39.0000 2,730.00 0.000 0 (0.080"-FRAMED) 058 ROADSIDE SIGN - ONE POST EA 300.0000 900.00 0.000 0 059 ROADSIDE SIGN - TWO POST EA 400.0000 800.00 0.000 0 060 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 600.00 0.000 0 METHOD) 061 INSTALL SIGN PANEL ON EXISTING EA 350.0000 1,400.00 0.000 0 STRUCTURE 062 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 063 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 1,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,650.00 3,257.000 4,885 067 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 068 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 069 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 070 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 1,240.00 0.000 0 (BROKEN 12-3) 071 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 072 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.800 2,000.00 0.800 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.1000 20,502.00 0.000 0 (WARRANTY) 075 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.3000 455.00 0.000 0 (WARRANTY) (BROKEN 17-7) 076 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.3000 4,316.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0604 TIME 05:09 PM ESTIMATE NO. 005 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 523,349.20 931,487.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 26,180.00 26,180.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 549,529.20 957,667.50 077 MOBILIZATION LS 184,500.1500 184,500.15 0.050 9,225.01 1.000 184,500 ORIGINAL CONTRACT AMOUNT 1,924,451.00 TOTAL WORK COMPLETED 558,754.21 1,142,167.65 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 558,754.21 1,142,167.65 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 05/11/21 90 07/06/21 07/06/21 12/21/21 71 26 0 0 57% 79% PROGRESS UNSATISFACTORY PHOEN, LINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/21