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 08/22/24 EST. NO. 003 TIME 02:00 PM R.E. NAME: ANWAR, ZUBAIR 10-1H2804 --------------------------------------------------------------------------- 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 08/22/24 EST. NO. 003 TIME 02:00 PM R.E. NAME: ANWAR, ZUBAIR 10-1H2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE WPCP NON-COMPLIANCE -50,000.00 001 0.00 -50,000.00 TOTAL DEDUCTIONS 0.00 -50,000.00 PROGRAM CAS145 PAGE 1 DATE 08/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H2804 TIME 02:00 PM ESTIMATE NO. 003 BID OPENING 10/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ANWAR, ZUBAIR DATE OF THIS ESTIMATE 08/22/24 LOCATION PROGRESS ESTIMATE 10-STA-5-10.7/25.5 ----------------- MYERS AND SONS CONSTRUCTION STANISLAUS COUNTY IN AND NEAR PATTERSON AT LLC VARIOUS LOCATIONS FROM FINK ROAD 45 MORRISON AVE UNDERCROSSING TO KHALSA ROAD UNDERCROSSING SACRAMENTO CA 95838 FED. AID NO. N O N E PLACE POLYESTER CONCRETE SURFACING ON BRID ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 4,000.0000 4,000.00 0.160 640 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,250.0000 471,250.00 27.000 87,750 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 10,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.637 7,007 007 TRAFFIC CONTROL SYSTEM LS 693,000.0000 693,000.00 0.186 128,898 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 415.0000 62,250.00 20.000 8,300 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 200.0000 30,000.00 35.000 7,000 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 24,000.0000 24,000.00 0.186 4,464 011 JOB SITE MANAGEMENT LS 4,577.5000 4,577.50 0.186 851 012 WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.500 750 013 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 300.00 0.000 0 014 TEMPORARY FIBER ROLL LF 4.0000 30,040.00 0.000 0 015 STREET SWEEPING LS 25,000.0000 25,000.00 0.186 4,650 016 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.062 496 017 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 018 TREATED WOOD WASTE LB 0.2000 29,000.00 0.000 0 019 STRUCTURE EXCAVATION (TYPE D) CY 200.0000 62,400.00 312.000 62,400 (F) 020 STRUCTURE BACKFILL (BRIDGE) CY 115.0000 35,190.00 306.000 35,190 (F) 021 IMPORTED BORROW (CY) CY 300.0000 72,000.00 0.000 0 022 DRY SEED (SQFT) SQFT 0.1000 6,320.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H2804 TIME 02:00 PM ESTIMATE NO. 003 BID OPENING 10/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ANWAR, ZUBAIR DATE OF THIS ESTIMATE 08/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER ROLLS LF 4.0000 38,720.00 0.000 0 024 COMPOST (CY) CY 118.0000 23,600.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 280.0000 786,800.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 26,900.00 0.000 0 027 TACK COAT TON 1,500.0000 12,000.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 11.0000 182,600.00 0.000 0 029 GRIND EXISTING BRIDGE DECK SQYD 34.0000 167,892.00 0.000 0 030 TEMPORARY SUPPORT LS 250,000.0000 250,000.00 0.000 0 031 AGGREGATE BASE (APPROACH SLAB) CY 500.0000 22,500.00 16.000 8,000 032 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 2,100.0000 936,600.00 446.000 936,600 R) 033 STRUCTURAL CONCRETE, BRIDGE (REPAIR) CY 2,900.0000 34,800.00 12.000 34,800 (CY) 034 PAVING NOTCH EXTENSION CF 300.0000 64,200.00 205.000 61,500 035 CLEAN EXPANSION JOINT LF 44.0000 58,740.00 0.000 0 036 JOINT SEAL (MR 1/2") LF 48.0000 77,808.00 0.000 0 037 WELDED WIRE REINFORCEMENT (EPOXY COATED) SQYD 95.0000 7,505.00 79.000 7,505 038 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 0.000 0 039 RAPID SETTING CONCRETE (PATCH) CF 215.0000 64,070.00 351.000 75,465 040 REMOVE UNSOUND CONCRETE CF 235.0000 97,525.00 351.000 82,485 041 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 62,459.50 0.000 0 042 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 1,050,600.00 0.000 0 043 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.0000 455,960.00 0.000 0 (F) 044 TREAT BRIDGE DECK SQFT 2.0000 21,858.00 0.000 0 (F) 045 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 70.0000 8,540.00 0.000 0 046 GALVANIC ANODES EA 28.0000 10,080.00 281.000 7,868 047 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 215.0000 30,100.00 0.000 0 (.079" THICK) 048 18" ENTRANCE TAPER EA 4,000.0000 4,000.00 0.000 0 049 18" ANCHOR ASSEMBLY EA 300.0000 3,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H2804 TIME 02:00 PM ESTIMATE NO. 003 BID OPENING 10/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ANWAR, ZUBAIR DATE OF THIS ESTIMATE 08/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" STEEL FLARED END SECTION EA 3,000.0000 3,000.00 0.000 0 051 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 600.0000 7,800.00 0.000 0 METHOD B) (CY) 052 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 150.0000 1,050.00 0.000 0 053 GUARD RAILING DELINEATOR EA 24.0000 8,640.00 0.000 0 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 4,200.00 0.000 0 055 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 35.0000 142,450.00 0.000 0 056 VEGETATION CONTROL (MINOR CONCRETE) SQYD 80.0000 742,400.00 0.000 0 057 DOUBLE MIDWEST GUARDRAIL SYSTEM (STEEL LF 58.5000 261,495.00 0.000 0 POST) 058 TRANSITION RAILING (TYPE WB-31) EA 4,850.0000 189,150.00 0.000 0 059 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 3,700.0000 74,000.00 0.000 0 060 ALTERNATIVE CRASH CUSHION TL-3 EA 33,190.0000 597,420.00 0.000 0 061 CONCRETE BARRIER TRANSITION LF 2,500.0000 1,462,500.00 0.000 0 (F) 062 REMOVE GUARDRAIL LF 7.0000 47,530.00 0.000 0 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 11,325.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 23,125.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 CONTRAST STRIPE PAINT (1-COAT) LF 3.0000 7,470.00 0.000 0 066 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 14.0000 34,720.00 0.000 0 067 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 18.0000 44,820.00 0.000 0 (WARRANTY) 068 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 12,240.00 0.000 0 (WARRANTY) (BROKEN 36-12) 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.186 558 SYSTEM ELEMENTS DURING CONSTRUCTION 070 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 071 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 17.0000 170.00 0.000 0 AREA) 072 RAIL TENSIONING ASSEMBLY EA 725.0000 13,050.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H2804 TIME 02:00 PM ESTIMATE NO. 003 BID OPENING 10/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ANWAR, ZUBAIR DATE OF THIS ESTIMATE 08/22/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,570,177.42 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,570,177.42 073 MOBILIZATION LS 1,050,000.0000 1,050,000.00 0.750 787,500 ORIGINAL CONTRACT AMOUNT 10,843,840.00 TOTAL WORK COMPLETED 0.00 2,357,677.42 MATERIALS ON HAND ON SITE 9,495.38 467,007.88 DEDUCTIONS 0.00 -50,000.00 TOTAL 9,495.38 2,774,685.30 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 03/13/24 145 05/20/24 05/20/24 02/13/25 27 36 0 0 22% 19% PROGRESS IS SATISFACTORY ANWAR, ZUBAIR RESIDENT ENGINEER