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 06/15/18 EST. NO. 003 TIME 02:55 PM R.E. NAME: LOI, LAWRENCE 04-4G8004 --------------------------------------------------------------------------- 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 06/15/18 EST. NO. 003 TIME 02:55 PM R.E. NAME: LOI, LAWRENCE 04-4G8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8004 TIME 02:55 PM ESTIMATE NO. 003 BID OPENING 11/01/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: LOI, LAWRENCE DATE OF THIS ESTIMATE 06/15/18 LOCATION PROGRESS ESTIMATE 04-ALA-580-R26.8/R27.2 ----------------- MYERS AND SONS CONSTRUCTION, IN CASTRO VALLEY, ON EASTBOUND EAST LP CASTRO VALLEY BOULEVARD 4600 NORTHGATE BLVD SUITE 100 UNDERCROSSING NO. 33-0235L. SACRAMENTO CA 95834 FED. AID NO. ACIM- 580-1(73)E REPLACE BRIDGE DECK. ------------------------------------------------------------------------------------------------------------------------------------ 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 0.700 1,050 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500 003 TRAFFIC CONTROL SYSTEM LS 99,000.0000 99,000.00 0.220 21,780.00 0.550 54,450 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2000 5,796.00 3,656.000 4,387 005 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 600.00 12.000 600.00 12.000 600 006 TEMPORARY PAVEMENT MARKER EA 6.0000 468.00 60.000 360 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.220 4,400.00 0.550 11,000 008 TEMPORARY RAILING (TYPE K) LF 63.0000 18,900.00 300.000 18,900.00 300.000 18,900 009 TEMPORARY CRASH CUSHION MODULE EA 350.0000 4,900.00 14.000 4,900.00 14.000 4,900 010 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.220 1,980.00 0.550 4,950 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.200 300.00 0.700 1,050 012 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 400.00 2.000 400 013 TEMPORARY REINFORCED SILT FENCE LF 7.0000 7,700.00 660.000 4,620 014 STREET SWEEPING LS 10,000.0000 10,000.00 0.220 2,200.00 0.550 5,500 015 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.500 2,000.00 1.000 4,000 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 3,040.00 724.000 2,896 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.1500 340.50 2,270.000 340.50 2,270.000 340 018 REPLACE BASE CY 500.0000 60,000.00 0.000 0 019 BASE BOND BREAKER SQYD 10.0000 8,900.00 92.000 920.00 922.000 9,220 020 HOT MIX ASPHALT (TYPE A) TON 675.0000 28,350.00 42.000 28,350.00 42.000 28,350 021 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 3,300.00 110.000 3,300.00 110.000 3,300 022 TACK COAT TON 3,500.0000 350.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8004 TIME 02:55 PM ESTIMATE NO. 003 BID OPENING 11/01/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: LOI, LAWRENCE DATE OF THIS ESTIMATE 06/15/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 2,850.00 190.000 2,850.00 190.000 2,850 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 54.0000 9,720.00 180.000 9,720.00 180.000 9,720 025 DRILL AND BOND (DOWEL BAR) EA 60.0000 16,800.00 11.000 660.00 176.000 10,560 026 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 250,000.00 33.360 33,360.00 300.310 300,310 027 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 2,050.0000 16,400.00 8.000 16,400 (F) 028 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,402.0000 538,368.00 384.000 538,368.00 384.000 538,368 (F) (TYPE R) 029 DRILL AND BOND DOWEL LF 50.0000 10,800.00 216.000 10,800 (CHEMICAL ADHESIVE)(LF) 030 CLEAN EXPANSION JOINT LF 35.0000 7,665.00 219.000 7,665.00 219.000 7,665 031 BONDED JOINT SEAL (MR 2") LF 77.0000 16,863.00 219.000 16,863.00 219.000 16,863 032 BAR REINFORCING STEEL (BRIDGE) LB 13.0000 7,475.00 575.000 7,475 (F) 033 RAPID SETTING CONCRETE (PATCH) CF 28.0000 16,520.00 285.000 7,980.00 354.000 9,912 034 REMOVE UNSOUND CONCRETE CF 38.0000 22,420.00 285.000 10,830.00 354.000 13,452 035 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 11,745.00 46,980.000 11,745 036 FURNISH POLYESTER CONCRETE OVERLAY CF 83.0000 324,945.00 3,784.000 314,072 037 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.3500 110,403.00 46,980.000 110,403 (F) 038 BRIDGE REMOVAL (PORTION) LS 25,000.0000 25,000.00 1.000 25,000 039 2" PLASTIC PIPE (EDGE DRAIN) LF 120.0000 27,600.00 232.000 27,840.00 232.000 27,840 040 2" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 75.0000 1,875.00 46.000 3,450.00 46.000 3,450 041 REMOVE PIPE (LF) LF 75.0000 17,250.00 232.000 17,400.00 232.000 17,400 042 MINOR CONCRETE (MISCELLANEOUS CY 2,160.0000 5,184.00 2.400 5,184.00 2.400 5,184 CONSTRUCTION) 043 REMOVE PAVEMENT MARKER EA 1.0000 360.00 338.000 338 044 GUARD RAILING DELINEATOR EA 25.0000 100.00 0.000 0 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 468.00 0.000 0 046 OBJECT MARKER (TYPE P) EA 100.0000 100.00 1.000 100.00 1.000 100 047 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 99.0000 9,900.00 100.000 9,900.00 100.000 9,900 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 241.0000 11,568.00 39.000 9,399.00 39.000 9,399 049 CONCRETE BARRIER (TYPE 60) LF 350.0000 22,750.00 66.500 23,275.00 66.500 23,275 PROGRAM CAS145 PAGE 3 DATE 06/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8004 TIME 02:55 PM ESTIMATE NO. 003 BID OPENING 11/01/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: LOI, LAWRENCE DATE OF THIS ESTIMATE 06/15/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER TRANSITION LF 620.0000 15,314.00 24.700 15,314.00 24.700 15,314 (F) 051 REMOVE GUARDRAIL LF 10.0000 1,900.00 190.000 1,900.00 190.000 1,900 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,515.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 053 2" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.8500 1,819.00 0.000 0 054 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 1.2500 3,762.50 0.000 0 (BROKEN 16-12) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 4,117.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 056 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,350.00 862.000 862 057 MODIFYING EXISTING ELECTRICAL SYSTEM LS 19,600.0000 19,600.00 1.000 19,600.00 1.000 19,600 PROGRAM CAS145 PAGE 4 DATE 06/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8004 TIME 02:55 PM ESTIMATE NO. 003 BID OPENING 11/01/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: LOI, LAWRENCE DATE OF THIS ESTIMATE 06/15/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 851,628.50 1,702,930.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 5,684.55 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 851,628.50 1,708,615.25 058 MOBILIZATION LS 155,000.0000 155,000.00 0.050 7,750.00 1.000 155,000 ORIGINAL CONTRACT AMOUNT 1,985,551.50 TOTAL WORK COMPLETED 859,378.50 1,863,615.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 859,378.50 1,863,615.25 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 12/27/17 90 03/01/18 03/01/18 08/15/18 50 29 0 0 89% 56% PROGRESS IS SATISFACTORY LOI, LAWRENCE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/15/18