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 01/26/23 EST. NO. 010 TIME 10:44 AM 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 01/26/23 EST. NO. 010 TIME 10:44 AM R.E. NAME: EHIRIM, DOMINIC 08-1L6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ELECTRICAL WARRANTY -10,000.00 007 RELEASE DOCUMENT 10,000.00 008 0.00 0.00 LABOR COMPLIANCE VIOLATION AUGUST 2022 -2,000.00 007 AA WITHHOLD -10,000.00 008 AUGUST 2022 RLS 2,000.00 008 AA RELEASE 10,000.00 009 0.00 0.00 LIQUIDATED DAMAGES COST OF SLAB REPAIR -4,655.94 001 LATE OPENING OF LANE -100,000.00 001 LATE OPENING 80,000.00 006 0.00 -24,655.94 TOTAL DEDUCTIONS 0.00 -24,655.94 PROGRAM CAS145 PAGE 1 DATE 01/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 10:44 AM ESTIMATE NO. 010 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 09/30/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 01/26/23 LOCATION FINAL ESTIMATE 08-SBD-10 -------------- MYERS & SONS CONSTRUCTION, LLC ON ROUTE 10 NEAR THE CITY OF 45 MORRISON AVE BLOOMINGTON FROM ROUTE 15 TO ROUTE SACRAMENTO CA 95838 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 1.000 2,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 375.0000 56,250.00 150.000 56,250 004 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 1.000 45,000 007 TRAFFIC CONTROL SYSTEM LS 169,000.0000 169,000.00 1.000 169,000 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 13.0000 3,640.00 280.000 3,640 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,800.0000 21,600.00 12.000 21,600 010 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 10,500.00 100.000 10,500 013 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 1.000 10,000 014 REPLACE BASE CY 325.0000 240,500.00 0.000 0 015 BASE BOND BREAKER SQYD 4.2500 25,670.00 6,040.000 25,670 016 DRILL AND BOND (DOWEL BAR) EA 14.0000 67,760.00 2,063.000 28,882 017 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 535.0000 904,150.00 2,115.750 1,131,926 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 16,240.00 708.000 2,478 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,860.00 4,446.000 2,667 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,400.00 25.000 20 (ENHANCED WET NIGHT VISIBILITY) 021 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 17,125.00 13,124.000 16,405 (ENHANCED WET NIGHT VISIBILITY) 022 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.6500 82,335.00 17,255.000 28,470 PROGRAM CAS145 PAGE 2 DATE 01/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 10:44 AM ESTIMATE NO. 010 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 09/30/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 01/26/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,576.000 3,940 024 CONTRAST STRIPE PAINT (2-COAT) LF 0.3000 3,930.00 13,593.000 4,077 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 026 INDUCTIVE LOOP DETECTOR (EA) EA 890.0000 115,700.00 50.000 44,500 027 VEHICLE SENSOR NODE REPLACEMENT LS 156,000.0000 156,000.00 1.000 156,000 PROGRAM CAS145 PAGE 3 DATE 01/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L6904 TIME 10:44 AM ESTIMATE NO. 010 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 09/30/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 01/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,770,427.50 ADJUSTMENT OF COMPENSATION 0.00 59,913.62 EXTRA WORK 0.00 50,000.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,880,341.12 028 MOBILIZATION LS 203,534.0000 203,534.00 1.000 203,534 ORIGINAL CONTRACT AMOUNT 2,196,194.00 TOTAL WORK COMPLETED 0.00 2,083,875.12 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -24,655.94 TOTAL 0.00 2,059,219.18 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/20/21 150 07/15/21 07/15/21 09/30/22 150 156 0 0 100% 100% EHIRIM, DOMINIC RESIDENT ENGINEER