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 04/23/24 EST. NO. 007 TIME 09:25 AM R.E. NAME: ALAM, MAHFUAL 08-1M1704 --------------------------------------------------------------------------- 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 04/23/24 EST. NO. 007 TIME 09:25 AM R.E. NAME: ALAM, MAHFUAL 08-1M1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MARCH 2024 -10,000.00 006 APRIL 2024 -10,000.00 007 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 04/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1M1704 TIME 09:25 AM ESTIMATE NO. 007 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 04/23/24 LOCATION PROGRESS ESTIMATE 08-VAR ----------------- MYERS & SONS CONSTRUCTION, LLC RIVERSIDE COUNTY AT VARIOUS LOCATIONS 45 MORRISON AVE SACRAMENTO CA 95838 FED. AID NO. N O N E STRUCTURAL CONCRETE AND POLYESTER CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 0.750 4,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 6,000.0000 600,000.00 2.000 12,000.00 80.000 480,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 71,500.0000 71,500.00 0.700 50,050 006 TRAFFIC CONTROL SYSTEM LS 335,000.0000 335,000.00 0.100 33,500.00 0.800 268,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 850.0000 170,000.00 4.000 3,400.00 50.000 42,500 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 50.0000 10,000.00 15.000 750 SYSTEM DAY 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 40,000.00 0.800 4,000.00 7.000 35,000 011 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.100 1,500.00 0.800 12,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 013 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.100 500.00 0.850 4,250 014 WORK AREA MONITORING (BRIDGE) LS 5,000.0000 5,000.00 0.000 0 015 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 15,000.0000 15,000.00 0.100 1,500.00 0.800 12,000 016 NOISE MONITORING LS 7,500.0000 7,500.00 0.000 0 017 STRUCTURE EXCAVATION (BRIDGE) CY 500.0000 4,000.00 0.000 0 (F) 018 STRUCTURE BACKFILL (BRIDGE) CY 500.0000 4,000.00 0.000 0 (F) 019 STRUCTURE BACKFILL (SLURRY CEMENT) CY 200.0000 6,000.00 2.000 400 (F) 020 GRIND EXISTING BRIDGE DECK SQYD 40.0000 71,480.00 1,777.000 71,080 021 TEMPORARY DECKING LS 20,000.0000 20,000.00 0.150 3,000.00 0.250 5,000 022 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,775.0000 692,250.00 330.000 585,750 R) PROGRAM CAS145 PAGE 2 DATE 04/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1M1704 TIME 09:25 AM ESTIMATE NO. 007 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 04/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,000.0000 33,000.00 0.000 0 (F) 024 PAVING NOTCH EXTENSION CF 175.0000 31,500.00 153.000 26,775 025 CLEAN EXPANSION JOINT LF 75.0000 65,550.00 1,208.000 90,600 026 JOINT SEAL (MR 1") LF 65.0000 15,600.00 422.000 27,430 027 JOINT SEAL (MR 1 1/2") LF 130.0000 56,030.00 431.000 56,030 028 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 785.0000 30,615.00 0.000 0 029 NEOPRENE STRIP SEAL GLAND (WABO STRIP LF 65.0000 5,720.00 264.000 17,160 SEAL SE-300) 030 BONDED JOINT SEAL (MR 1 1/2") LF 165.0000 44,550.00 148.000 24,420 031 NEOPRENE STRIP SEAL GLAND (DSB STRIP LF 75.0000 6,375.00 85.000 6,375 SEAL A2R-400) 032 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 676.50 0.000 0 (F) 033 SILANE WATERPROOFING TREATMENT SQFT 5.0000 33,720.00 0.000 0 034 STRUCTURAL STEEL (BRIDGE) LB 20.0000 16,140.00 0.000 0 (F) 035 CLEAN AND PAINT STRUCTURAL STEEL LS 15,000.0000 15,000.00 0.000 0 036 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 200.0000 800.00 0.000 0 037 PUBLIC SAFETY PLAN LS 40,000.0000 40,000.00 0.775 31,000 038 INJECT CRACK (EPOXY) LF 475.0000 5,700.00 0.000 0 039 RAPID SETTING CONCRETE (PATCH) CF 200.0000 63,400.00 0.800 160.00 201.800 40,360 040 REMOVE UNSOUND CONCRETE CF 200.0000 63,400.00 0.800 160.00 201.800 40,360 041 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 80,319.00 2,340.000 702.00 267,386.000 80,215 042 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 688,590.00 7,566.000 680,940 043 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.0000 306,032.00 76,164.000 304,656 (F) 044 TREAT BRIDGE DECK SQFT 0.5000 95,611.00 2,340.000 1,170.00 191,222.000 95,611 (F) 045 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 80.0000 191,520.00 36.000 2,880.00 2,549.000 203,920 046 RECONSTRUCT STEEL COVER PLATE EA 5,000.0000 10,000.00 0.000 0 047 BRIDGE REMOVAL (PORTION), LOCATION A LS 5,000.0000 5,000.00 0.000 0 048 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 0.000 0 049 BRIDGE REMOVAL (PORTION), LOCATION C LS 20,000.0000 20,000.00 0.700 14,000.00 0.700 14,000 PROGRAM CAS145 PAGE 3 DATE 04/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1M1704 TIME 09:25 AM ESTIMATE NO. 007 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 04/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE SLOPE PAVING (SQYD) SQYD 1,500.0000 3,000.00 2.000 3,000 051 SLOPE PAVING (CONCRETE) CY 7,500.0000 7,500.00 1.000 7,500 052 REMOVE PAVEMENT MARKER EA 30.0000 36,300.00 0.000 0 053 GUARD RAILING DELINEATOR EA 34.0000 3,400.00 0.000 0 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 14,520.00 793.000 9,516.00 793.000 9,516 055 OBJECT MARKER (TYPE P) EA 215.5000 8,620.00 0.000 0 056 OBJECT MARKER (TYPE L-1) EA 250.0000 10,000.00 0.000 0 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.3000 1,391.50 55.000 1,391.50 55.000 1,391 (0.080"-UNFRAMED) 058 ROADSIDE SIGN - ONE POST EA 547.0000 4,923.00 9.000 4,923.00 9.000 4,923 059 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.0000 35,920.00 3,450.000 27,600.00 3,450.000 27,600 WET NIGHT VISIBILITY) 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 87,550.00 16,856.000 28,655.20 16,856.000 28,655 (ENHANCED WET NIGHT VISIBILITY) 061 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 4,375.00 4,744.000 16,604.00 4,744.000 16,604 (ENHANCED WET NIGHT VISIBILITY) 062 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.3000 5,074.00 285.000 1,225.50 285.000 1,225 (ENHANCED WET NIGHT VISIBILITY) 063 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.0000 38,750.00 3,749.000 18,745.00 3,749.000 18,745 064 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.5000 4,400.00 542.000 2,981.00 542.000 2,981 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 35,000.0000 35,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 04/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1M1704 TIME 09:25 AM ESTIMATE NO. 007 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 04/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 190,113.20 3,435,149.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 8,868.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 190,113.20 3,444,017.89 066 MOBILIZATION LS 470,000.0000 470,000.00 1.000 470,000 ORIGINAL CONTRACT AMOUNT 4,820,802.00 TOTAL WORK COMPLETED 190,113.20 3,914,017.89 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 180,113.20 3,894,017.89 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 07/24/23 100 09/18/23 09/18/23 05/18/24 80 66 0 0 79% 80% PROGRESS IS SATISFACTORY ALAM, MAHFUAL RESIDENT ENGINEER