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 04/23/21 EST. NO. 001 TIME 02:49 PM R.E. NAME: MICHAEL STEWART 10-1C3704 --------------------------------------------------------------------------- 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 04/23/21 EST. NO. 001 TIME 02:49 PM R.E. NAME: MICHAEL STEWART 10-1C3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3704 TIME 02:49 PM ESTIMATE NO. 001 BID OPENING 02/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: MICHAEL STEWART DATE OF THIS ESTIMATE 04/23/21 LOCATION RERUN PROGRESS ESTIMATE 10-MER-152-26.3/R40.7 ----------------------- MIDSTATE BARRIER, INC. ON SR 152 AT VARIOUS LOCATIONS IN 3291 S. HIGHWAY 99 MERCED COUNTY. STOCKTON CA 95215 FED. AID NO. SSTG-S152(91)E COLLISION REDUCTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 1.000 2,100.00 1.000 2,100 002 TIME-RELATED OVERHEAD (WDAY) WDAY 330.0000 33,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 34,000.0000 34,000.00 0.500 17,000.00 0.500 17,000 004 TRAFFIC CONTROL SYSTEM LS 298,000.0000 298,000.00 0.000 0 005 CHANNELIZER (SURFACE MOUNTED) EA 62.0000 70,060.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 135.0000 27,000.00 0.000 0 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 34,000.0000 34,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 38.0000 144,400.00 0.000 0 009 TEMPORARY CRASH CUSHION MODULE EA 258.0000 139,320.00 0.000 0 010 JOB SITE MANAGEMENT LS 16,600.0000 16,600.00 0.000 0 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,300.0000 1,300.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 3,040.00 0.000 0 013 TEMPORARY FIBER ROLL LF 4.5000 9,405.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.000 0 015 TREATED WOOD WASTE LB 2.0000 37,600.00 0.000 0 016 IMPORTED BORROW (CY) CY 100.0000 20,000.00 0.000 0 017 DRY SEED (SQFT) SQFT 0.1000 8,220.00 0.000 0 018 COMPOST (CY) CY 66.0000 36,300.00 0.000 0 019 INCORPORATE MATERIALS SQFT 0.1100 7,788.00 0.000 0 020 MINOR HOT MIX ASPHALT TON 1,850.0000 3,330.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.5000 7,425.00 0.000 0 022 REMOVE ASPHALT CONCRETE DIKE LF 3.2000 3,488.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3704 TIME 02:49 PM ESTIMATE NO. 001 BID OPENING 02/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: MICHAEL STEWART DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.9000 253,742.00 0.000 0 024 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 35.2500 56,400.00 0.000 0 025 VEGETATION CONTROL (MINOR CONCRETE) SQYD 69.0000 457,470.00 0.000 0 026 TRANSITION RAILING (TYPE WB-31) EA 4,200.0000 168,000.00 0.000 0 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 835.0000 25,050.00 0.000 0 028 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,130.0000 137,720.00 0.000 0 029 CONCRETE BARRIER (TYPE 60M) LF 190.0000 172,900.00 0.000 0 030 CONCRETE BARRIER TRANSITION LF 375.0000 101,250.00 0.000 0 031 REMOVE GUARDRAIL LF 8.0000 36,320.00 0.000 0 032 REMOVE CONCRETE BARRIER (TYPE 50) LF 156.0000 10,920.00 0.000 0 033 REMOVE METAL RAILING LF 33.0000 5,280.00 0.000 0 034 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C3704 TIME 02:49 PM ESTIMATE NO. 001 BID OPENING 02/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: MICHAEL STEWART DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 19,100.00 19,100.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 19,100.00 19,100.00 035 MOBILIZATION LS 56,000.0000 56,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,425,428.00 TOTAL WORK COMPLETED 19,100.00 19,100.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 19,100.00 19,100.00 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 03/18/21 100 04/13/21 04/13/21 09/16/21 5 6 0 0 1% 5% PROGRESS IS SATISFACTORY MICHAEL STEWART RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/21