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 11/27/23 EST. NO. 002 TIME 08:30 PM R.E. NAME: IMAN, HASSAN 05-1N9404 --------------------------------------------------------------------------- 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 11/27/23 EST. NO. 002 TIME 08:30 PM R.E. NAME: IMAN, HASSAN 05-1N9404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N9404 TIME 08:30 PM ESTIMATE NO. 002 BID OPENING 03/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: IMAN, HASSAN DATE OF THIS ESTIMATE 11/27/23 LOCATION PROGRESS ESTIMATE 05-SLO-101-35.6 ----------------- AMERICAN CIVIL CONSTRUCTORS SAN LUIS OBISPO COUNTY NEAR SAN LUIS WEST COAST, LLC OBISPO AT CUESTA OVERHEAD. 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY AND JOINT SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,600.0000 3,600.00 0.200 720.00 1.000 3,600 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,050.0000 266,500.00 20.000 41,000.00 50.000 102,500 003 CONSTRUCTION AREA SIGNS LS 4,650.0000 4,650.00 0.500 2,325.00 0.500 2,325 004 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.385 57,750.00 0.385 57,750 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 300.0000 27,000.00 6.000 1,800.00 6.000 1,800 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2500 27,450.00 2,899.330 6,523.49 2,899.330 6,523 007 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 5,400.00 0.000 0 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 9,000.00 14.000 1,400.00 14.000 1,400 SYSTEM DAY 009 TEMPORARY PAVEMENT MARKER EA 4.5000 765.00 170.000 765.00 170.000 765 010 TEMPORARY BARRIER SYSTEM LF 43.0000 68,800.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.385 5,775.00 0.385 5,775 012 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 3,000.0000 24,000.00 0.000 0 013 JOB SITE MANAGEMENT LS 3,210.5400 3,210.54 0.385 1,236.06 0.385 1,236 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 015 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 016 ASBESTOS COMPLIANCE PLAN LS 8,063.0000 8,063.00 0.600 4,837.80 1.000 8,063 017 GRIND EXISTING BRIDGE DECK SQYD 20.0000 9,880.00 494.000 9,880.00 494.000 9,880 018 TEMPORARY DECKING LS 75,000.0000 75,000.00 0.000 0 019 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 64,000.00 0.000 0 (F) 020 CLEAN EXPANSION JOINT LF 25.0000 3,800.00 0.000 0 021 JOINT SEAL ASSEMBLY (MR 4") LF 650.0000 98,800.00 0.000 0 022 BAR REINFORCING STEEL (BRIDGE) LB 5.0000 8,180.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N9404 TIME 08:30 PM ESTIMATE NO. 002 BID OPENING 03/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: IMAN, HASSAN DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PUBLIC SAFETY PLAN LS 12,090.0000 12,090.00 0.000 0 024 RAPID SETTING CONCRETE (PATCH) CF 45.0000 12,060.00 0.380 17.10 0.380 17 025 REMOVE CONCRETE DECK SURFACE SQFT 50.0000 5,400.00 0.000 0 026 REMOVE UNSOUND CONCRETE CF 140.0000 37,520.00 0.380 53.20 0.380 53 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.6700 35,937.46 53,638.000 35,937.46 53,638.000 35,937 028 FURNISH POLYESTER CONCRETE OVERLAY CF 85.0000 451,265.00 5,174.750 439,853.75 5,174.750 439,853 029 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.5000 134,095.00 53,278.000 133,195.00 53,278.000 133,195 (F) 030 BRIDGE REMOVAL (PORTION) LS 125,000.0000 125,000.00 0.000 0 031 GALVANIC ANODES EA 25.0000 5,375.00 2.000 50.00 2.000 50 032 REMOVE PAVEMENT MARKER EA 2.0000 220.00 110.000 220.00 110.000 220 033 REMOVE DELINEATOR EA 40.0000 120.00 3.000 120.00 3.000 120 034 GUARD RAILING DELINEATOR EA 60.0000 660.00 0.000 0 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 495.00 0.000 0 036 CONCRETE BARRIER MARKER EA 20.0000 780.00 0.000 0 037 CONCRETE BARRIER (TYPE 25) LF 1,250.0000 40,000.00 0.000 0 (F) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,140.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 3,648.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 6,996.00 5,830.000 6,996.00 5,830.000 6,996 041 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 29,000.00 0.000 0 (WARRANTY) 042 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 8.0000 11,600.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N9404 TIME 08:30 PM ESTIMATE NO. 002 BID OPENING 03/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: IMAN, HASSAN DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 750,454.86 819,185.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 750,454.86 819,185.06 043 MOBILIZATION LS 190,000.0000 190,000.00 0.950 180,500.00 0.950 180,500 ORIGINAL CONTRACT AMOUNT 1,983,000.00 TOTAL WORK COMPLETED 930,954.86 999,685.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 930,954.86 999,685.06 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 05/25/23 130 09/08/23 00/00/00 03/22/24 50 1 0 0 50% 38% PROGRESS IS SATISFACTORY IMAN, HASSAN RESIDENT ENGINEER