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 10/26/21 EST. NO. 003 TIME 01:31 PM R.E. NAME: BAL BAHADUR PAUL 10-1K9304 --------------------------------------------------------------------------- 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 10/26/21 EST. NO. 003 TIME 01:31 PM R.E. NAME: BAL BAHADUR PAUL 10-1K9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 01:31 PM ESTIMATE NO. 003 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 10/26/21 LOCATION PROGRESS ESTIMATE 10-SJ-5-0.0/ .0 ----------------- 10-SJ-580 MYERS & SONS CONSTRUCTION, LLC IN SAN JOAQUIN COUNTY AT VARIOUS 4600 NORTHGATE BLVD, SUITE 10 LOCATIONS SACRAMENTO CA 95834 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 955.0000 200,550.00 21.000 20,055.00 47.000 44,885 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500 006 TRAFFIC CONTROL SYSTEM LS 272,000.0000 272,000.00 0.120 32,640.00 0.120 32,640 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 28.0000 8,120.00 29.000 812.00 29.000 812 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.100 800.00 0.100 800 009 TEMPORARY AUTOMATED END OF QUEUE EA 125.0000 18,125.00 23.000 2,875.00 23.000 2,875 WARNING SYSTEM (TYPE 1) DAY 010 END OF QUEUE MONITORING AND EA 1,250.0000 6,250.00 1.000 1,250.00 1.000 1,250 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 011 TEMPORARY RADAR SPEED FEEDBACK EA 6,300.0000 12,600.00 0.200 1,260.00 0.200 1,260 SIGN SYSTEM 012 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.100 150.00 0.100 150 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.200 200.00 0.500 500 014 STREET SWEEPING LS 3,300.0000 3,300.00 0.100 330.00 0.100 330 015 TEMPORARY CONCRETE WASHOUT LS 12,500.0000 12,500.00 0.100 1,250.00 0.100 1,250 016 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 017 ASBESTOS SURVEYING, SAMPLING AND LS 17,000.0000 17,000.00 1.000 17,000 ANALYSIS 018 HOT MIX ASPHALT (TYPE A) TON 358.0000 293,560.00 0.000 0 019 TACK COAT TON 1.0000 2.30 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 93,600.00 0.000 0 021 AGGREGATE BASE (APPROACH SLAB) CY 285.0000 29,925.00 35.400 10,089.00 35.400 10,089 PROGRAM CAS145 PAGE 2 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 01:31 PM ESTIMATE NO. 003 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,150.0000 1,162,650.00 1,011.000 1,162,650.00 1,011.000 1,162,650 (TYPE R) 023 PAVING NOTCH EXTENSION CF 205.0000 111,315.00 543.000 111,315.00 543.000 111,315 024 CLEAN EXPANSION JOINT LF 27.0000 17,118.00 0.000 0 025 JOINT SEAL (MR 1/2") LF 36.0000 23,688.00 0.000 0 026 BONDED JOINT SEAL (MR 1/2") LF 41.0000 17,056.00 0.000 0 027 BONDED JOINT SEAL (MR 1") LF 39.0000 11,700.00 0.000 0 028 PUBLIC SAFETY PLAN LS 9,000.0000 9,000.00 0.180 1,620 029 RAPID SETTING CONCRETE (PATCH) CF 72.0000 86,400.00 40.640 2,926.08 40.640 2,926 030 REPAIR SPALLED SURFACE AREA SQFT 910.0000 1,820.00 0.000 0 031 REMOVE ASPHALT CONCRETE SURFACING SQFT 8.5000 27,489.00 3,627.000 30,829.50 3,627.000 30,829 032 REMOVE UNSOUND CONCRETE CF 79.0000 94,800.00 40.640 3,210.56 40.640 3,210 033 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 36,107.50 0.000 0 034 FURNISH POLYESTER CONCRETE OVERLAY CF 69.0000 1,252,971.00 0.000 0 035 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 288,860.00 0.000 0 (F) 036 REMOVE PAVEMENT MARKER EA 5.0000 1,200.00 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 2,880.00 0.000 0 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 14,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 12" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 12" RUMBLE STRIP STA 153.0000 7,497.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 041 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.0000 30,100.00 0.000 0 042 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 3,840.00 0.000 0 043 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.0000 5,130.00 0.000 0 (BROKEN 36-12) 044 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.0000 14,240.00 0.000 0 (WARRANTY) (BROKEN 36-12) 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 01:31 PM ESTIMATE NO. 003 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,384,142.14 1,432,892.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,384,142.14 1,432,892.14 046 MOBILIZATION LS 441,717.0000 441,717.00 0.950 419,631.15 0.950 419,631 ORIGINAL CONTRACT AMOUNT 4,664,660.80 TOTAL WORK COMPLETED 1,803,773.29 1,852,523.29 MATERIALS ON HAND ON SITE 34,252.00 DEDUCTIONS 0.00 0.00 TOTAL 1,803,773.29 1,886,775.29 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 05/13/21 210 08/09/21 08/09/21 06/15/22 21 0 0 0 40% 10% PROGRESS IS SATISFACTORY BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/21