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 05/05/23 EST. NO. 013 TIME 03:17 PM R.E. NAME: VINCENT LADIAO 10-1J5204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0043 6,697.70 E.W. @ F.A.(+) 070722 N 77RVT3 0044 18,289.34 070722 N 77RVP5 0045 5,837.17 072822 N 728RV3 0046 17,554.97 072822 N 728RV1 0047 8,646.29 073122 N 731RV3 0048 63,458.78 073122 N 731RV1 0049 65,353.35 080422 N 804RV1 0050 7,720.31 080422 N 804RV3 0051 12,523.31 080822 N 808RV3 0052 117,220.66 080822 N 808RV1 0054 9,065.33 070622 N 706RV3 0055 23,683.62 070622 N 706RV7 0058 9,532.83 092622 N 926SS1 0059 263.11 080722 N 807HS1 0060 7,666.18 070622 N 706HS2 0061 7,134.96 070722 N 707HS2 0064 3,757.60 080522 N GENI01 0065 2,040.83 080322 N 0803T2 0068 1,299.35 081022 N 0810T2 0077 704.24 071122 N 0711T1 0078 2,098.56 070122 N TRDFL1 0079 1,107.83 080822 N 0808T1 0080 12,241.06 062722 N TRDHT1 0081 237.93 081122 N 0811T2 0083 1,738.92 080322 N 803HS2 0084 336.92 080422 N 804HS2 0085 7,964.39 042822 N 428HS1 0086 4,191.81 080122 N 801HD3 0087 10,171.87 070722 N 707PN1 0088 5,960.16 080122 N 967035 0090 382.24 081122 N 975618 434,881.62 TOTAL THIS ESTIMATE 720,494.09 TOTAL PREVIOUS ESTIMATE 1,155,375.71 TOTAL TO DATE 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 05/05/23 EST. NO. 013 TIME 03:17 PM R.E. NAME: VINCENT LADIAO 10-1J5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 009 RECD FINAL CEM-4401 10,000.00 011 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 003 MISSING PAYROLLS -2,000.00 005 RECD PAYROLLS EST 3 3,000.00 006 RECD PAYROLLS EST 5 2,000.00 008 MISSING PAYROLLS -10,000.00 009 RECD PAYROLLS EST 9 10,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J5204 TIME 03:17 PM ESTIMATE NO. 013 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/22/22 R.E. NAME: VINCENT LADIAO DATE OF THIS ESTIMATE 05/05/23 LOCATION SEMI-FINAL ESTIMATE 10-STA-5-12.6/ .0 ------------------- 10-STA-99-12.6/ .0 TRUESDELL CORPORATION OF IN STANISLAUS COUNTY AT VARIOUS CALIFORNIA, INC. LOCATIONS 1310 W. 23RD STREET; TEMPE AZ 85282 FED. AID NO. N O N E BRIDGE REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 400.0000 72,000.00 17.000 6,800.00 197.000 78,800 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 1.000 2,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 20,500.0000 20,500.00 1.000 20,500 006 TRAFFIC CONTROL SYSTEM LS 160,311.0000 160,311.00 1.000 160,311 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 9,840.00 164.000 9,840 SYSTEM DAY 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,600.0000 1,600.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,880.0000 8,880.00 1.000 8,880 010 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 1,840.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 100.0000 100.00 1.000 100 014 HOT MIX ASPHALT (TYPE A) TON 248.0000 168,640.00 690.310 171,196 015 TACK COAT TON 7,100.0000 12,780.00 1.800 12,780 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.8000 45,552.00 6,720.750 52,421 017 GRIND EXISTING BRIDGE DECK SQYD 19.9500 50,293.95 2,521.000 50,293 018 AGGREGATE BASE (APPROACH SLAB) CY 588.0000 14,700.00 28.000 16,464 019 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,750.0000 432,250.00 263.000 460,250 (TYPE R) 020 PAVING NOTCH EXTENSION CF 38.0000 4,902.00 129.000 4,902 021 CLEAN EXPANSION JOINT LF 28.0000 28,924.00 1,033.000 28,924 022 JOINT SEAL (MR 1/2") LF 42.0000 17,514.00 512.000 21,504 PROGRAM CAS145 PAGE 2 DATE 05/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J5204 TIME 03:17 PM ESTIMATE NO. 013 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/22/22 R.E. NAME: VINCENT LADIAO DATE OF THIS ESTIMATE 05/05/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (TYPE AL) LF 40.0000 11,680.00 292.000 11,680 024 BONDED JOINT SEAL (MR 1") LF 55.0000 27,500.00 500.000 27,500 025 PUBLIC SAFETY PLAN LS 17,500.0000 17,500.00 1.000 17,500 026 RAPID SETTING CONCRETE (PATCH) CF 20.0000 12,080.00 337.900 6,758.00 453.000 9,060 027 REMOVE UNSOUND CONCRETE CF 40.0000 24,160.00 298.471 11,938.84 413.571 16,542 028 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 71,782.50 239,277.000 71,783 029 FURNISH POLYESTER CONCRETE OVERLAY CF 72.0000 682,416.00 9,478.000 682,416 030 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.7500 380,471.25 101,459.000 380,471 (F) 031 TREAT BRIDGE DECK SQFT 0.1500 20,672.40 137,816.000 20,672 (F) 032 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 65.0000 106,145.00 1,872.500 121,712 033 REMOVE CHIP SEAL SQFT 1.0500 63,060.90 60,058.000 63,060 034 PAINT BRIDGE IDENTIFICATION EA 290.0000 2,610.00 9.000 2,610 035 REMOVE PAVEMENT MARKER EA 5.2500 2,572.50 249.000 1,307 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.3000 3,024.00 438.000 2,759 037 PREFORMED THERMOPLASTIC PAVEMENT SQFT 8.5000 6,375.00 652.000 5,542 MARKING 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 4,662.00 2,168.000 4,552 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 22,890.00 17,889.000 37,566 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.2500 2,550.00 753.000 3,200 (ENHANCED WET NIGHT VISIBILITY) 041 12" RUMBLE STRIP STA 285.0000 10,545.00 30.000 8,550 (ASPHALT CONCRETE PAVEMENT) 042 CONTRAST STRIPE THERMOPLASTIC LF 3.1500 14,175.00 0.000 0 043 REMOVE 6" TRAFFIC STRIPE LF 1.0500 18,690.00 8,858.850 9,301 044 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.6500 24,418.50 0.000 0 (WARRANTY) (BROKEN 36-12) 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 100.0000 100.00 1.000 100 SYSTEM ELEMENTS DURING CONSTRUCTION 046 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 047 ASBESTOS COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 048 ASBESTOS SURVEYING SAMPLING AND ANALYSIS LS 1,500.0000 1,500.00 1.000 1,500 PROGRAM CAS145 PAGE 3 DATE 05/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J5204 TIME 03:17 PM ESTIMATE NO. 013 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/22/22 R.E. NAME: VINCENT LADIAO DATE OF THIS ESTIMATE 05/05/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,496.84 2,619,557.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 434,881.62 1,155,375.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 460,378.46 3,774,932.77 049 MOBILIZATION LS 70,476.0000 70,476.00 1.000 70,476 ORIGINAL CONTRACT AMOUNT 2,683,683.00 TOTAL WORK COMPLETED 460,378.46 3,845,408.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 460,378.46 3,845,408.77 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/25/21 180 00/00/00 05/03/21 09/22/22 150 197 7 0 100% 100% VINCENT LADIAO RESIDENT ENGINEER