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 10/26/21 EST. NO. 002 TIME 02:48 PM R.E. NAME: EHIRIM, DOMINIC 08-1L6904 --------------------------------------------------------------------------- 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 10/26/21 EST. NO. 002 TIME 02:48 PM R.E. NAME: EHIRIM, DOMINIC 08-1L6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LIQUIDATED DAMAGES COST OF SLAB REPAIR -4,655.94 001 LATE OPENING OF LANE -100,000.00 001 0.00 -104,655.94 TOTAL DEDUCTIONS 0.00 -104,655.94 PROGRAM CAS145 PAGE 1 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 02:48 PM ESTIMATE NO. 002 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 10/26/21 LOCATION PROGRESS ESTIMATE 08-SBD-10 ----------------- MYERS & SONS CONSTRUCTION, LLC ON ROUTE 10 NEAR THE CITY OF 4600 NORTHGATE BLVD, STE 100 BLOOMINGTON FROM ROUTE 15 TO ROUTE SACRAMENTO CA 95834 215 AND ON ROUTE 60 FRM 0.1 MILE EAST OF S RESERVOIR ST TO S EUCLID AVE FED. AID NO. N O N E INDIVIDUAL SLAB REPLACEMENT WITH ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.200 400.00 1.000 2,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 375.0000 56,250.00 43.000 16,125.00 63.000 23,625 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 1.000 2,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.750 33,750 007 TRAFFIC CONTROL SYSTEM LS 169,000.0000 169,000.00 0.250 42,250.00 0.600 101,400 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 13.0000 3,640.00 20.000 260.00 200.000 2,600 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,800.0000 21,600.00 2.000 3,600.00 10.000 18,000 010 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.250 375.00 0.750 1,125 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.100 100.00 0.800 800 012 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 10,500.00 74.400 7,812.00 75.000 7,875 013 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.150 1,500.00 0.750 7,500 014 REPLACE BASE CY 325.0000 240,500.00 0.000 0 015 BASE BOND BREAKER SQYD 4.2500 25,670.00 4,040.000 17,170 016 DRILL AND BOND (DOWEL BAR) EA 14.0000 67,760.00 1,848.000 25,872 017 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 535.0000 904,150.00 1,815.550 971,319 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 16,240.00 0.000 0 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,860.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 17,125.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.6500 82,335.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 02:48 PM ESTIMATE NO. 002 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.5000 18,000.00 0.000 0 024 CONTRAST STRIPE PAINT (2-COAT) LF 0.3000 3,930.00 0.000 0 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 SYSTEM ELEMENTS DURING CONSTRUCTION 026 INDUCTIVE LOOP DETECTOR (EA) EA 890.0000 115,700.00 50.000 44,500.00 50.000 44,500 027 VEHICLE SENSOR NODE REPLACEMENT LS 156,000.0000 156,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 02:48 PM ESTIMATE NO. 002 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 117,672.00 1,262,186.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 117,672.00 1,262,186.25 028 MOBILIZATION LS 203,534.0000 203,534.00 1.000 203,534 ORIGINAL CONTRACT AMOUNT 2,196,194.00 TOTAL WORK COMPLETED 117,672.00 1,465,720.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -104,655.94 TOTAL 117,672.00 1,361,064.31 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 05/20/21 150 07/15/21 07/15/21 02/25/22 22 5 0 0 63% 15% PROGRESS IS SATISFACTORY EHIRIM, DOMINIC RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/21