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 02/23/22 EST. NO. 014 TIME 12:08 PM R.E. NAME: KIMURA, JUSTIN 10-1G7504 --------------------------------------------------------------------------- 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 02/23/22 EST. NO. 014 TIME 12:08 PM R.E. NAME: KIMURA, JUSTIN 10-1G7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FEB 2021 CPM NON-SUB -10,000.00 003 FEB 2021 CPM RELEASE 10,000.00 004 MISSING CPM MARCH 21 -10,000.00 006 MAR 21 CPM RELEASE 10,000.00 011 MISS DEC CPM UPDATE -10,000.00 014 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 02/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G7504 TIME 12:08 PM ESTIMATE NO. 014 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/22 R.E. NAME: KIMURA, JUSTIN DATE OF THIS ESTIMATE 02/23/22 LOCATION PROGRESS ESTIMATE 10-MER-99-0.0/ .0 ----------------- BENTANCOURT BROS. CONSTRUCTION IN SAN JOAQUIN, MERCED, AND INC. STANISLAUS COUNTIES, ON ROUTES 5, 8015 W 11TH, STREET; 59, 99, AND 152 AT VARIOUS TRACY CA 95304 LOCATIONS. FED. AID NO. N O N E UPGRADE OR REPLACE INEFFICIENT AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.750 1,875 003 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 52,500.00 20.000 3,000.00 254.000 38,100 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 16,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 178,000.0000 178,000.00 0.014 2,492.00 0.681 121,218 007 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.106 37,100.00 0.516 180,600 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 11,400.00 10.000 400.00 16.000 640 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.142 4,260.00 0.355 10,650 010 JOB SITE MANAGEMENT LS 18,500.0000 18,500.00 0.057 1,054.50 0.726 13,431 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 1.000 1,250 012 TEMPORARY DRAINAGE INLET PROTECTION EA 195.0000 3,510.00 0.000 0 013 STREET SWEEPING LS 30,000.0000 30,000.00 0.057 1,710.00 0.726 21,780 014 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.057 285.00 0.726 3,630 015 TREATED WOOD WASTE LB 0.7500 5,647.50 0.000 0 016 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000 017 IMPORTED BORROW (CY) CY 450.0000 63,000.00 0.000 0 018 WOOD MULCH CY 68.0000 116,960.00 0.000 0 019 DRY SEED (SQFT) SQFT 0.1900 21,280.00 0.000 0 020 COMPOST (CY) CY 145.0900 100,112.10 0.000 0 021 BASE BOND BREAKER SQYD 5.0000 1,300.00 413.467 2,067.34 413.467 2,067 022 HOT MIX ASPHALT (TYPE A) TON 550.0000 110,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G7504 TIME 12:08 PM ESTIMATE NO. 014 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/22 R.E. NAME: KIMURA, JUSTIN DATE OF THIS ESTIMATE 02/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 50.0000 8,500.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 45.0000 26,550.00 0.000 0 025 TACK COAT TON 2,000.0000 2,000.00 0.000 0 026 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 7,600.00 0.000 0 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 100.0000 84,000.00 0.000 0 028 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 3,300.0000 198,000.00 75.000 247,500.00 75.000 247,500 029 GUARD RAILING DELINEATOR EA 15.0000 165.00 0.000 0 030 OBJECT MARKER (TYPE L-1) EA 52.0000 572.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 43.0000 72,670.00 0.000 0 032 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 84,700.00 0.000 0 033 VEGETATION CONTROL MAT SQYD 60.0000 10,800.00 0.000 0 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,300.0000 13,000.00 0.000 0 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 36,000.00 0.000 0 036 REMOVE GUARDRAIL LF 6.0000 7,560.00 0.000 0 037 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,500.0000 6,500.00 0.057 370.50 0.726 4,719 SYSTEM ELEMENTS DURING CONSTRUCTION 038 TRAFFIC MONITORING STATION SYSTEM LS 3,950,000.0000 3,950,000.00 0.044 173,800.00 0.732 2,891,400 039 MODIFYING TRAFFIC MONITORING STATIONS LS 550,000.0000 550,000.00 0.028 15,400.00 0.721 396,550 040 REMOVING TRAFFIC MONITORING STATIONS LS 500,000.0000 500,000.00 0.002 1,000.00 0.752 376,000 PROGRAM CAS145 PAGE 3 DATE 02/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1G7504 TIME 12:08 PM ESTIMATE NO. 014 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/22 R.E. NAME: KIMURA, JUSTIN DATE OF THIS ESTIMATE 02/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 490,439.34 4,332,710.34 ADJUSTMENT OF COMPENSATION 0.00 14,408.94 EXTRA WORK 0.00 4,894.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 490,439.34 4,352,014.05 041 MOBILIZATION LS 720,000.0000 720,000.00 1.000 720,000 ORIGINAL CONTRACT AMOUNT 7,418,876.60 TOTAL WORK COMPLETED 490,439.34 5,072,014.05 MATERIALS ON HAND ON SITE 84,045.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 480,439.34 5,146,059.05 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 11/20/20 350 01/14/21 01/14/21 06/29/22 254 21 0 0 67% 73% PROGRESS IS SATISFACTORY KIMURA, JUSTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/22