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 01/21/21 EST. NO. 004 TIME 03:50 PM R.E. NAME: JEGBEFUME ADODO 09-375704 --------------------------------------------------------------------------- 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 01/21/21 EST. NO. 004 TIME 03:50 PM R.E. NAME: JEGBEFUME ADODO 09-375704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FORMS 240S 4401 -20,000.00 004 MISSING DOCUMENTS -10,000.00 004 -30,000.00 -30,000.00 LABOR COMPLIANCE VIOLATION LABOR COMPLIANCE VIO -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -40,000.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-375704 TIME 03:50 PM ESTIMATE NO. 004 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: JEGBEFUME ADODO DATE OF THIS ESTIMATE 01/21/21 LOCATION RERUN PROGRESS ESTIMATE 09-VAR ----------------------- MYERS & SONS CONSTRUCTION, LLC IN KERN AND MONO COUNTIES AT 4600 NORTHGATE BLVD, SUITE 10 VARIOUS LOCATIONS SACRAMENTO CA 95834 FED. AID NO. N O N E BRIDGE MAINTENANCE ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 1,240.0000 161,200.00 20.000 24,800.00 75.000 93,000 003 CONSTRUCTION AREA SIGNS LS 15,350.0000 15,350.00 0.450 6,907.50 0.950 14,582 004 TRAFFIC CONTROL SYSTEM LS 119,000.0000 119,000.00 0.470 55,930.00 0.893 106,267 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,500.0000 2,500.00 0.950 2,375.00 0.950 2,375 SYSTEMS 006 PORTABLE FLASHING BEACONS LS 3,000.0000 3,000.00 0.950 2,850.00 0.950 2,850 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 0.950 8,550.00 0.950 8,550 008 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.470 940.00 0.893 1,786 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 010 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 011 HOT MIX ASPHALT (TYPE A) TON 625.0000 100,000.00 180.290 112,681.25 180.290 112,681 012 TACK COAT TON 3,570.0000 1,428.00 0.400 1,428.00 0.400 1,428 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 50.0000 29,500.00 590.000 29,500.00 590.000 29,500 014 GRIND EXISTING BRIDGE DECK SQYD 57.0000 15,219.00 267.000 15,219 015 TEMPORARY DECKING LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 016 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 4,900.0000 10,290.00 2.100 10,290.00 2.100 10,290 (F) 017 AGGREGATE BASE (APPROACH SLAB) CY 310.0000 10,540.00 17.000 5,270.00 34.000 10,540 018 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,005.0000 403,005.00 65.580 131,487.90 201.000 403,005 (TYPE R) 019 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,630.0000 218,420.00 13.400 21,842.00 134.000 218,420 (TYPE R MODIFIED) 020 PAVING NOTCH EXTENSION CF 180.0000 12,960.00 7.200 1,296.00 72.000 12,960 021 CLEAN EXPANSION JOINT LF 27.0000 13,743.00 351.000 9,477.00 509.083 13,745 022 JOINT SEAL (MR 1/2") LF 39.0000 6,708.00 172.000 6,708.00 172.000 6,708 PROGRAM CAS145 PAGE 2 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-375704 TIME 03:50 PM ESTIMATE NO. 004 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: JEGBEFUME ADODO DATE OF THIS ESTIMATE 01/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL ASSEMBLY (MR 4") LF 355.0000 26,980.00 76.000 26,980.00 76.000 26,980 024 JOINT SEAL (MR 2") LF 105.0000 20,475.00 34.920 3,666.60 195.003 20,475 025 BONDED JOINT SEAL (MR 1") LF 67.0000 10,854.00 162.000 10,854.00 162.000 10,854 026 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 220.50 147.000 220.50 147.000 220 (F) 027 INJECT CRACK (EPOXY) LF 750.0000 9,000.00 17.000 12,750 028 MODIFY DECK DRAIN EA 250.0000 1,000.00 4.000 1,000 029 RAPID SETTING CONCRETE (PATCH) CF 62.0000 36,890.00 490.870 30,433 030 REPAIR SPALLED SURFACE AREA SQFT 780.0000 21,840.00 35.000 27,300 031 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.4000 17,569.20 3,993.000 17,569 032 REMOVE UNSOUND CONCRETE CF 67.0000 39,865.00 490.870 32,888 033 POLYESTER CONCRETE EXPANSION DAM CF 830.0000 10,790.00 8.500 7,055.00 15.000 12,450 034 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.6000 12,912.60 4,719.000 2,831.40 21,521.000 12,912 035 FURNISH POLYESTER CONCRETE OVERLAY CF 73.0000 113,588.00 1,851.630 135,168 036 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.0000 71,514.00 11,919.000 71,514 (F) 037 TREAT BRIDGE DECK SQFT 1.0000 9,602.00 9,602.000 9,602 (F) 038 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 5,300.00 0.500 25.00 133.000 6,650 039 BRIDGE REMOVAL (PORTION), LOCATION A LS 12,100.0000 12,100.00 0.500 6,050.00 1.000 12,100 040 BRIDGE REMOVAL (PORTION), LOCATION B LS 9,200.0000 9,200.00 1.000 9,200 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 150.0000 3,450.00 0.000 0 042 PAVEMENT MARKER EA 300.0000 2,100.00 0.000 0 (RETROREFLECTIVE-RECESSED) 043 PAINT TRAFFIC STRIPE (2-COAT) LF 4.0000 12,920.00 768.000 3,072 044 CONTRAST STRIPE PAINT (1-COAT) LF 1.5000 2,820.00 512.000 768 PROGRAM CAS145 PAGE 3 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-375704 TIME 03:50 PM ESTIMATE NO. 004 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: JEGBEFUME ADODO DATE OF THIS ESTIMATE 01/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 492,015.15 1,522,065.83 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 492,015.15 1,522,065.83 045 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,720,853.30 TOTAL WORK COMPLETED 492,015.15 1,652,065.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -40,000.00 -40,000.00 TOTAL 452,015.15 1,612,065.83 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 05/19/20 130 09/21/20 09/21/20 04/12/21 71 10 0 0 93% 55% PROGRESS IS SATISFACTORY JEGBEFUME ADODO RESIDENT ENGINEER PROGRAM CAS145 DATE 01/21/21