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 12/23/21 EST. NO. 005 TIME 08:42 AM R.E. NAME: VINCE LADIAO 10-1L1204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 19,743.50 E.W. @ L.S.(+) 120621 N 001 0 19,743.50 TOTAL THIS ESTIMATE -3,682.78 TOTAL PREVIOUS ESTIMATE 16,060.72 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 12/23/21 EST. NO. 005 TIME 08:42 AM R.E. NAME: VINCE LADIAO 10-1L1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 002 RECD PAYROLLS EST 2 3,000.00 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 08:42 AM ESTIMATE NO. 005 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 12/23/21 LOCATION PROGRESS ESTIMATE 10-MER-152-15.1/15.6 ----------------- GRANITE ROCK COMPANY IN MERCED COUNTY NEAR LOS BANOS AT 5225 HELLYER AVENUE; DELTA-MENDOTA CANAL BRIDGE TO 0.2 SAN JOSE CA 95138 MILE EAST OF HIGHLINE CANAL BRIDGE FED. AID NO. N O N E BRIDGE DECK-ON-DECK REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 500.0000 100,000.00 19.000 9,500.00 102.000 51,000 003 CONSTRUCTION AREA SIGNS LS 8,900.0000 8,900.00 0.600 5,340 004 TRAFFIC CONTROL SYSTEM LS 34,320.0000 34,320.00 0.100 3,432.00 0.500 17,160 005 FLASHING ARROW SIGN EA 1,342.0000 5,368.00 2.000 2,684 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 1,040.00 126.000 504 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 5,220.00 4,379.000 2,627 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,960.00 28.000 980 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 35.0000 4,900.00 19.000 665.00 101.000 3,535 SYSTEM DAY 010 PORTABLE FLASHING BEACONS (EA) EA 150.0000 300.00 1.000 150 011 TEMPORARY PAVEMENT MARKER EA 15.0000 1,365.00 35.000 525 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,984.0000 5,984.00 0.100 598.40 0.500 2,992 013 TEMPORARY AUTOMATED END OF QUEUE EA 154.0000 21,560.00 19.000 2,926.00 101.000 15,554 WARNING SYSTEM (TYPE 1) DAY 014 END OF QUEUE MONITORING AND EA 320.0000 44,800.00 19.000 6,080.00 101.000 32,320 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 015 TEMPORARY RAILING (TYPE K) LF 25.0000 42,500.00 740.000 18,500 016 TEMPORARY CRASH CUSHION MODULE EA 150.0000 4,200.00 14.000 2,100 017 TEMPORARY RADAR SPEED FEEDBACK EA 6,700.0000 6,700.00 1.000 6,700 SIGN SYSTEM 018 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.100 3,500.00 0.500 17,500 019 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.200 500.00 0.500 1,250 020 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 0.000 0 021 STREET SWEEPING LS 9,600.0000 9,600.00 0.100 960.00 0.500 4,800 PROGRAM CAS145 PAGE 2 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 08:42 AM ESTIMATE NO. 005 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.100 500.00 0.500 2,500 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 7,890.00 1,422.000 4,266 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 2.6000 8,034.00 1,182.000 3,073 025 ROADWAY EXCAVATION CY 650.0000 15,600.00 22.000 14,300 026 HOT MIX ASPHALT (TYPE A) TON 210.0000 84,000.00 0.000 0 027 TACK COAT TON 1,000.0000 300.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 15,000.00 436.000 8,720 029 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 1,600.0000 155,200.00 49.780 79,648 (F) 030 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,210.0000 176,660.00 72.000 87,120.00 72.000 87,120 (TYPE R) 031 PAVING NOTCH EXTENSION CF 450.0000 28,350.00 37.000 16,650.00 37.000 16,650 032 DRILL AND BOND DOWEL LF 85.0000 64,005.00 77.000 6,545.00 525.000 44,625 033 CLEAN EXPANSION JOINT LF 39.0000 3,042.00 39.000 1,521 034 JOINT SEAL (MR 1/2") LF 67.0000 10,452.00 0.000 0 035 BAR REINFORCING STEEL (BRIDGE) LB 1.2700 55,549.80 13,480.000 17,119.60 21,870.000 27,774 (F) 036 RAPID SETTING CONCRETE (PATCH) CF 150.0000 7,500.00 3.000 450 037 REMOVE POLYESTER CONCRETE OVERLAY SQFT 8.6700 34,810.05 2,170.000 18,813 038 REMOVE UNSOUND CONCRETE CF 150.0000 7,500.00 3.000 450 039 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.7000 10,840.50 2,170.000 5,859 040 BRIDGE REMOVAL (PORTION) LS 120,000.0000 120,000.00 0.500 60,000 041 COMPOSITE GIRDER STRENGTHENING SQFT 23.6900 144,793.28 5,930.000 140,481 042 GALVANIC ANODE EA 25.0000 750.00 10.000 250 043 REMOVE PAVEMENT MARKER EA 5.0000 550.00 60.000 300 044 GUARD RAILING DELINEATOR EA 18.0000 666.00 0.000 0 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 1,650.00 0.000 0 046 OBJECT MARKER (TYPE P) EA 82.0000 164.00 0.000 0 047 REMOVE MARKER EA 5.0000 10.00 0.000 0 048 RELOCATE ROADSIDE SIGN (METAL POST) EA 200.0000 200.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 08:42 AM ESTIMATE NO. 005 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 32.0000 256.00 0.000 0 (0.063"-UNFRAMED) 050 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 100.00 0.000 0 EXISTING POST 051 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 43.4000 13,888.00 0.000 0 052 VEGETATION CONTROL (MINOR CONCRETE) SQYD 66.5000 35,910.00 0.000 0 053 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 83.0000 10,790.00 0.000 0 (WOOD POST) 054 TRANSITION RAILING (TYPE WB-31) EA 5,125.0000 10,250.00 0.000 0 055 RAIL TENSIONING ASSEMBLY EA 200.0000 200.00 0.000 0 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,725.0000 3,725.00 0.000 0 057 ALTERNATIVE CRASH CUSHION SYSTEM EA 39,400.0000 39,400.00 0.000 0 058 CONCRETE BARRIER (TYPE 842) LF 200.0000 71,600.00 178.000 35,600.00 178.000 35,600 (F) 059 REMOVE GUARDRAIL LF 13.0000 2,340.00 64.000 832 060 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 061 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 2,430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,180.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,080.00 2,093.200 3,139 067 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 700.00 140.000 700 068 12" RUMBLE STRIP STA 200.0000 1,200.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 069 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 7,700.00 0.000 0 (WARRANTY) 070 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 1,170.00 0.000 0 (WARRANTY) (BROKEN 36-12) 071 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,500.0000 7,500.00 0.100 750.00 0.500 3,750 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 08:42 AM ESTIMATE NO. 005 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 192,446.00 748,545.90 ADJUSTMENT OF COMPENSATION 0.00 -5,002.78 EXTRA WORK 19,743.50 21,063.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 212,189.50 764,606.62 072 MOBILIZATION LS 154,000.0000 154,000.00 0.950 146,300 ORIGINAL CONTRACT AMOUNT 1,672,312.63 TOTAL WORK COMPLETED 212,189.50 910,906.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 212,189.50 910,906.62 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 05/11/21 200 00/00/00 00/00/00 04/20/22 99 16 0 0 53% 50% PROGRESS IS SATISFACTORY VINCE LADIAO RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/21