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 05/24/21 EST. NO. 004 TIME 12:07 PM R.E. NAME: CHINICHIAN, ALI 08-1F1434 --------------------------------------------------------------------------- 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 05/24/21 EST. NO. 004 TIME 12:07 PM R.E. NAME: CHINICHIAN, ALI 08-1F1434 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION APRIL 2021 -10,000.00 003 APRIL 2021 RLS 10,000.00 004 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F1434 TIME 12:07 PM ESTIMATE NO. 004 BID OPENING 11/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CHINICHIAN, ALI DATE OF THIS ESTIMATE 05/24/21 LOCATION PROGRESS ESTIMATE 08-RIV-15-38.2/51.5 ----------------- MYERS & SONS CONSTRUCTION, LLC FROM 0.5 MI S/O ONTARIO AVE TO JCT 4600 NORTHGATE BLVD, SUITE 10 RTE 60 SACRAMENTO CA 95834 FED. AID NO. ACIM-015 (166)E SLAB REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 900.0000 900.00 1.000 900 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.300 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 700,000.00 18.000 36,000.00 58.000 116,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 48,000.00 0.500 3,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 1.500 300 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 57,500.0000 57,500.00 0.012 690.00 0.550 31,625 007 TRAFFIC CONTROL SYSTEM LS 725,000.0000 725,000.00 0.053 38,425.00 0.166 120,350 008 PLASTIC TRAFFIC DRUMS EA 33.0000 26,400.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 88.0000 30,800.00 22.000 1,936 SYSTEM DAY 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 12,500.0000 25,000.00 1.000 12,500 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.053 795.00 0.166 2,490 013 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.053 1,325.00 0.166 4,150 014 PREPARE STORM WATER POLLUTION PREVENTION LS 1,000.0000 1,000.00 1.000 1,000 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 TEMPORARY FIBER ROLL LF 3.0000 44,400.00 0.000 0 017 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 20,000.00 1.000 5,000 018 TEMPORARY CONCRETE WASHOUT LS 75,000.0000 75,000.00 0.166 12,450.00 0.166 12,450 019 TREATED WOOD WASTE LB 0.3000 73,500.00 3,212.000 963.60 3,212.000 963 020 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 80,010.0000 80,010.00 0.053 4,240.53 0.166 13,281 021 NATURAL RESOURCE PROTECTION PLAN LS 2,500.0000 2,500.00 1.000 2,500 022 BAT EXCLUSION DEVICES LS 10,000.0000 10,000.00 0.113 1,130 PROGRAM CAS145 PAGE 2 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F1434 TIME 12:07 PM ESTIMATE NO. 004 BID OPENING 11/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CHINICHIAN, ALI DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 300.0000 3,000.00 0.000 0 024 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 025 ROADWAY EXCAVATION CY 755.0000 34,730.00 0.000 0 026 SHOULDER BACKING TON 50.0000 9,500.00 0.000 0 027 ROCK BLANKET SQFT 26.0000 36,660.00 0.000 0 028 WOOD MULCH CY 280.0000 13,440.00 0.000 0 029 REPLACE BASE CY 150.0000 669,000.00 0.000 0 030 ASPHALTIC EMULSION (FOG SEAL COAT) TON 4,800.0000 3,360.00 0.000 0 031 HOT MIX ASPHALT (TYPE A) TON 73.0000 229,950.00 0.000 0 032 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 103.0000 1,709,800.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4700 5,762.40 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.4700 1,646.40 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.4700 31,017.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.4700 32,340.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.4700 16,170.00 0.000 0 038 TACK COAT TON 480.0000 37,920.00 0.000 0 039 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 85.0000 5,270.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 1.8800 111,108.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 425,000.00 0.000 0 042 JOINTED PLAIN CONCRETE PAVEMENT CY 2,400.0000 48,000.00 0.000 0 (RSC) 043 DRILL AND BOND (DOWEL BAR) EA 10.0000 558,000.00 2,957.000 29,570.00 2,957.000 29,570 044 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 475.0000 8,502,500.00 3,712.900 1,763,627.50 3,712.900 1,763,627 045 GRIND EXISTING CONCRETE SQYD 4.2400 1,696,000.00 34,372.000 145,737.28 34,372.000 145,737 PAVEMENT 046 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 11,100.00 26.845 8,053 047 STRUCTURAL CONCRETE, APPROACH SLAB CY 850.0000 156,400.00 200.935 170,794 (TYPE R) 048 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,100.0000 198,000.00 172.222 189,444 (TYPE R MODIFIED) 049 PAVING NOTCH EXTENSION CF 50.0000 4,950.00 49.500 2,475 PROGRAM CAS145 PAGE 3 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F1434 TIME 12:07 PM ESTIMATE NO. 004 BID OPENING 11/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CHINICHIAN, ALI DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DRILL AND BOND DOWEL LF 100.0000 4,800.00 0.000 0 051 CLEAN EXPANSION JOINT LF 40.0000 29,200.00 639.710 25,588 052 BONDED JOINT SEAL (MR 1 1/2") LF 60.0000 15,240.00 125.780 7,546 053 JOINT SEAL (MR 1") LF 50.0000 26,900.00 543.000 27,150 054 JOINT SEAL (MR 1 1/2") LF 65.0000 13,130.00 202.000 13,130 055 PUBLIC SAFETY PLAN LS 1,500.0000 1,500.00 1.000 1,500 056 RAPID SETTING CONCRETE (PATCH) CF 50.0000 8,200.00 0.000 0 057 REMOVE UNSOUND CONCRETE CF 50.0000 8,200.00 0.000 0 058 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 16,110.25 5,452.890 1,363.22 64,441.000 16,110 059 TREAT BRIDGE DECK SQFT 0.4000 25,776.40 5,452.890 2,181.16 64,441.000 25,776 (F) 060 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 40.0000 28,760.00 61.670 2,466.80 719.000 28,760 (F) 061 MINOR CONCRETE (GUTTER) (CY) CY 747.0000 22,410.00 0.000 0 062 DETECTABLE WARNING SURFACE SQFT 45.0000 24,300.00 0.000 0 063 MINOR CONCRETE (CURB, SIDEWALK AND CY 747.0000 149,400.00 0.000 0 CURB RAMP) 064 REMOVE CONCRETE CY 70.0000 16,800.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 065 PRE/POST CONSTRUCTION SURVEYS EA 6,450.0000 12,900.00 0.000 0 066 SURVEY MONUMENT (TYPE D) EA 1,000.0000 27,000.00 0.000 0 067 REMOVE PAVEMENT MARKER EA 2.0000 26,000.00 0.000 0 068 GUARD RAILING DELINEATOR EA 27.0000 26,190.00 0.000 0 069 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 26,000.00 0.000 0 070 REMOVE ROADSIDE SIGN EA 395.0000 395.00 0.000 0 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.9500 382.80 0.000 0 (0.063"-UNFRAMED) 072 ROADSIDE SIGN - ONE POST EA 495.0000 990.00 0.000 0 073 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 638,400.00 250.000 7,000.00 250.000 7,000 074 VEGETATION CONTROL (MINOR CONCRETE) SQYD 32.0000 396,800.00 0.000 0 075 TRANSITION RAILING (TYPE WB-31) EA 3,600.0000 61,200.00 0.000 0 076 END ANCHOR ASSEMBLY (TYPE SFT) EA 825.0000 26,400.00 1.000 825.00 1.000 825 PROGRAM CAS145 PAGE 4 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F1434 TIME 12:07 PM ESTIMATE NO. 004 BID OPENING 11/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CHINICHIAN, ALI DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 96,200.00 1.000 3,700.00 1.000 3,700 078 CRASH CUSHION (TYPE SCI-100GM) EA 36,100.0000 108,300.00 0.000 0 079 MODIFIED CONCRETE BARRIER LF 860.0000 137,600.00 0.000 0 (TYPE 836B) 080 CONCRETE BARRIER TRANSITION LF 1,350.0000 47,250.00 0.000 0 081 REMOVE GUARDRAIL LF 7.0000 87,500.00 164.000 1,148.00 164.000 1,148 082 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 42,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 226,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 084 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,670.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 085 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 36,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,300.00 0.000 0 087 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.7000 618,800.00 0.000 0 (WARRANTY) (BROKEN 36-12) 088 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 089 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 090 INTERCONNECTION CONDUIT AND CABLE (LS) LS 102,194.0000 102,194.00 0.000 0 091 TEMPORARY DETECTION SYSTEM LS 512,500.0000 512,500.00 0.000 0 092 MODIFYING LIGHTING SYSTEMS LS 8,800.0000 8,800.00 0.000 0 093 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 324,822.0000 324,822.00 0.000 0 094 MODIFYING RAMP METERING SYSTEMS LS 286,400.0000 286,400.00 0.000 0 095 MODIFYING TRAFFIC MONITORING STATIONS LS 137,000.0000 137,000.00 0.000 0 096 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 097 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.4000 70,320.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 5 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F1434 TIME 12:07 PM ESTIMATE NO. 004 BID OPENING 11/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CHINICHIAN, ALI DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,052,508.09 2,798,263.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,052,508.09 2,798,263.34 098 MOBILIZATION LS 1,770,000.0000 1,770,000.00 0.750 1,327,500.00 0.750 1,327,500 ORIGINAL CONTRACT AMOUNT 22,797,374.25 TOTAL WORK COMPLETED 3,380,008.09 4,125,763.34 MATERIALS ON HAND ON SITE 86,482.00 86,482.00 DEDUCTIONS 10,000.00 0.00 TOTAL 3,476,490.09 4,212,245.34 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 12/22/20 350 02/18/21 02/16/21 07/20/22 58 9 0 0 18% 17% PROGRESS IS SATISFACTORY CHINICHIAN, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/21