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 04/18/24 EST. NO. 005 TIME 01:06 PM R.E. NAME: SINGH, JASMANINDER 04-3Q5004 --------------------------------------------------------------------------- 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 04/18/24 EST. NO. 005 TIME 01:06 PM R.E. NAME: SINGH, JASMANINDER 04-3Q5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5004 TIME 01:06 PM ESTIMATE NO. 005 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: SINGH, JASMANINDER DATE OF THIS ESTIMATE 04/18/24 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- MYERS & SONS CONSTRUCTION, LLC ALAMEDA COUNTY AT VARIOUS LOCATIONS 45 MORRISON AVE SACRAMENTO CA 95838 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY, HMA (TYPE A), ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (LS) LS 400,000.0000 400,000.00 0.400 160,000.00 0.850 340,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 4,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 55,750.0000 55,750.00 0.150 8,362.50 0.900 50,175 006 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.400 100,000.00 0.850 212,500 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 320.0000 32,000.00 35.000 11,200.00 75.000 24,000 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 20,000.00 70.000 7,000.00 150.000 15,000 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,600.0000 21,600.00 2.000 7,200.00 6.000 21,600 010 JOB SITE MANAGEMENT LS 3,099.1000 3,099.10 0.230 712.79 0.900 2,789 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,000.00 3.000 900.00 10.000 3,000 013 STREET SWEEPING LS 4,000.0000 4,000.00 0.450 1,800.00 0.900 3,600 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.500 1,000.00 1.000 2,000 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 16.0000 44,160.00 2,660.000 42,560 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 2.2500 1,935.00 860.000 1,935.00 860.000 1,935 017 SHOULDER BACKING TON 500.0000 2,000.00 4.000 2,000.00 4.000 2,000 018 SOIL DENSIFICATION (HIGH DENSITY LB 5.4000 81,000.00 18,750.000 101,250 POLYURETHANE) 019 HOT MIX ASPHALT (TYPE A) TON 725.0000 348,000.00 493.400 357,715.00 493.400 357,715 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 50.0000 1,700.00 34.000 1,700.00 34.000 1,700 021 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 50.0000 700.00 14.000 700.00 14.000 700 022 TACK COAT TON 7,000.0000 7,000.00 1.000 7,000.00 1.000 7,000 PROGRAM CAS145 PAGE 2 DATE 04/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5004 TIME 01:06 PM ESTIMATE NO. 005 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: SINGH, JASMANINDER DATE OF THIS ESTIMATE 04/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 336.00 48.000 336.00 48.000 336 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 60.0000 126,000.00 2,337.000 140,220.00 2,337.000 140,220 025 GRIND EXISTING BRIDGE DECK SQYD 56.0000 114,688.00 2,048.000 114,688 026 CLEAN EXPANSION JOINT LF 45.0000 7,740.00 131.000 5,895.00 213.000 9,585 027 JOINT SEAL (MR 1/2") LF 225.0000 10,350.00 46.000 10,350.00 46.000 10,350 028 JOINT SEAL (MR 2") LF 190.0000 23,940.00 85.000 16,150.00 167.000 31,730 029 PUBLIC SAFETY PLAN LS 9,500.0000 9,500.00 1.000 9,500.00 1.000 9,500 030 RAPID SETTING CONCRETE (PATCH) CF 168.0000 58,128.00 118.000 19,824.00 144.590 24,291 031 REPAIR SPALLED SURFACE AREA SQFT 255.0000 19,125.00 41.800 10,659 032 REPAIR SPALLED SURFACE AREA (FIBER SQFT 625.0000 46,250.00 46.540 29,087 REINFORCED FILLER) 033 REMOVE UNSOUND CONCRETE CF 188.0000 65,048.00 118.000 22,184.00 144.590 27,182 034 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.4000 54,892.40 48,498.600 19,399.44 137,231.000 54,892 035 FURNISH POLYESTER CONCRETE OVERLAY CF 105.0000 986,370.00 5,648.070 593,047.35 9,730.940 1,021,748 036 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.5000 423,445.50 45,105.000 202,972.50 94,099.000 423,445 (F) 037 TREAT BRIDGE DECK SQFT 0.5000 21,566.00 3,394.000 1,697.00 43,132.000 21,566 (F) 038 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 90.0000 47,700.00 133.000 11,970.00 673.000 60,570 039 BRIDGE REMOVAL (PORTION) LS 18,000.0000 18,000.00 1.000 18,000 040 REPLACE ACCESS DOOR EA 8,100.0000 56,700.00 7.000 56,700 041 PAINT BRIDGE IDENTIFICATION EA 300.0000 3,300.00 9.000 2,700.00 11.000 3,300 042 ADJUST FRAME AND GRATE TO GRADE EA 500.0000 1,500.00 2.000 1,000.00 3.000 1,500 043 REMOVE PAVEMENT MARKER EA 10.0000 2,800.00 210.000 2,100 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 4,200.00 332.000 4,980.00 332.000 4,980 045 REMOVE ROADSIDE SIGN EA 165.0000 330.00 2.000 330.00 2.000 330 046 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 165.0000 330.00 2.000 330.00 2.000 330 BRACKET METHOD) 047 REMOVE SIGN PANEL EA 670.0000 670.00 1.000 670.00 1.000 670 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 55.0000 2,915.00 53.000 2,915.00 53.000 2,915 (0.063"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 33.0000 429.00 13.000 429.00 13.000 429 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 3 DATE 04/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5004 TIME 01:06 PM ESTIMATE NO. 005 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: SINGH, JASMANINDER DATE OF THIS ESTIMATE 04/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 475.0000 950.00 2.000 950.00 2.000 950 051 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 400.00 2.000 400.00 2.000 400 METHOD) 052 CONCRETE BARRIER (PORTION) LF 1,250.0000 6,250.00 5.000 6,250 053 RECONSTRUCT GUARDRAIL LF 2,000.0000 28,000.00 16.000 32,000.00 16.000 32,000 054 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 20.0000 8,400.00 697.000 13,940.00 697.000 13,940 WET NIGHT VISIBILITY) 055 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 31,260.00 3,907.000 23,442 056 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 5,040.00 420.000 5,040 057 12" RUMBLE STRIP (ASPHALT CONCRETE STA 5,000.0000 6,500.00 1.300 6,500.00 1.300 6,500 PAVEMENT) 058 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 24,000.00 1,050.000 26,250.00 1,050.000 26,250 (WARRANTY) 059 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 12.0000 33,120.00 2,998.000 35,976.00 2,998.000 35,976 060 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 16.0000 38,080.00 2,569.000 41,104.00 2,569.000 41,104 (WARRANTY) 061 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 16.0000 17,440.00 1,196.000 19,136.00 1,196.000 19,136 (WARRANTY) (BROKEN 17-7) 062 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 18.0000 77,400.00 4,557.000 82,026.00 4,557.000 82,026 (WARRANTY) (BROKEN 36-12) 063 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 20.0000 2,400.00 117.000 2,340.00 117.000 2,340 (WARRANTY) 064 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.450 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION 065 MODIFYING TRAFFIC MONITORING STATIONS LS 57,210.0000 57,210.00 0.690 39,474 PROGRAM CAS145 PAGE 4 DATE 04/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q5004 TIME 01:06 PM ESTIMATE NO. 005 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: SINGH, JASMANINDER DATE OF THIS ESTIMATE 04/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,996,746.58 3,612,209.23 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,996,746.58 3,612,209.23 066 MOBILIZATION LS 410,000.0000 410,000.00 0.050 20,500.00 1.000 410,000 ORIGINAL CONTRACT AMOUNT 4,148,147.00 TOTAL WORK COMPLETED 2,017,246.58 4,022,209.23 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,017,246.58 4,022,209.23 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 07/24/23 120 08/09/23 08/09/23 04/16/24 90 79 0 0 94% 75% PROGRESS IS SATISFACTORY SINGH, JASMANINDER RESIDENT ENGINEER