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 11/23/21 EST. NO. 004 TIME 02:07 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 --------------------------------------------------------------------------- 001 0002 32,000.00 E.W. @ L.S.(+) 111621 N 0001.1 32,000.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 32,000.00 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 11/23/21 EST. NO. 004 TIME 02:07 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 11/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 02:07 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/23/21 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 17.000 16,235.00 64.000 61,120 003 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 0.240 65,280 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 28.0000 8,120.00 46.000 1,288.00 75.000 2,100 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.120 960.00 0.220 1,760 009 TEMPORARY AUTOMATED END OF QUEUE EA 125.0000 18,125.00 23.000 2,875.00 46.000 5,750 WARNING SYSTEM (TYPE 1) DAY 010 END OF QUEUE MONITORING AND EA 1,250.0000 6,250.00 1.000 1,250.00 2.000 2,500 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 011 TEMPORARY RADAR SPEED FEEDBACK EA 6,300.0000 12,600.00 0.100 630.00 0.300 1,890 SIGN SYSTEM 012 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.120 180.00 0.220 330 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.120 120.00 0.620 620 014 STREET SWEEPING LS 3,300.0000 3,300.00 0.120 396.00 0.220 726 015 TEMPORARY CONCRETE WASHOUT LS 12,500.0000 12,500.00 0.120 1,500.00 0.220 2,750 016 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 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 46.410 13,226.85 81.810 23,315 PROGRAM CAS145 PAGE 2 DATE 11/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 02:07 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/23/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 46.620 53,613.00 1,057.620 1,216,263 (TYPE R) 023 PAVING NOTCH EXTENSION CF 205.0000 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 0.070 630.00 0.250 2,250 029 RAPID SETTING CONCRETE (PATCH) CF 72.0000 86,400.00 589.000 42,408.00 629.640 45,334 030 REPAIR SPALLED SURFACE AREA SQFT 910.0000 1,820.00 2.000 1,820.00 2.000 1,820 031 REMOVE ASPHALT CONCRETE SURFACING SQFT 8.5000 27,489.00 3,627.000 30,829 032 REMOVE UNSOUND CONCRETE CF 79.0000 94,800.00 589.000 46,531.00 629.640 49,741 033 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 1,200.00 240.000 1,200.00 240.000 1,200 037 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 11/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K9304 TIME 02:07 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 217,502.85 1,650,394.99 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 32,000.00 32,000.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 249,502.85 1,682,394.99 046 MOBILIZATION LS 441,717.0000 441,717.00 0.950 419,631 ORIGINAL CONTRACT AMOUNT 4,664,660.80 TOTAL WORK COMPLETED 249,502.85 2,102,026.14 MATERIALS ON HAND ON SITE 34,252.00 DEDUCTIONS 0.00 0.00 TOTAL 249,502.85 2,136,278.14 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 06/20/22 63 0 0 0 44% 30% PROGRESS IS SATISFACTORY BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/21