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 05/19/22 EST. NO. 010 TIME 11:20 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 --------------------------------------------------------------------------- *** 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 05/19/22 EST. NO. 010 TIME 11:20 AM R.E. NAME: VINCE LADIAO 10-1L1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 006 RECD CEM-4401 10,000.00 007 MISSING CEM-4401 -10,000.00 009 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 002 RECD PAYROLLS EST 2 3,000.00 004 MISSING PAYROLLS -5,000.00 008 MISSING PAYROLLS -10,000.00 009 0.00 -15,000.00 TOTAL DEDUCTIONS 0.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 11:20 AM ESTIMATE NO. 010 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 04/01/22 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 05/19/22 LOCATION SEMI-FINAL 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 100,000.00 200.000 100,000 003 CONSTRUCTION AREA SIGNS LS 8,900.0000 8,900.00 1.000 8,900 004 TRAFFIC CONTROL SYSTEM LS 34,320.0000 34,320.00 1.000 34,320 005 FLASHING ARROW SIGN EA 1,342.0000 5,368.00 4.000 5,368 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 1,040.00 252.000 1,008 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 5,220.00 7,857.000 4,714 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,960.00 56.000 1,960 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 35.0000 4,900.00 153.000 5,355 SYSTEM DAY 010 PORTABLE FLASHING BEACONS (EA) EA 150.0000 300.00 2.000 300 011 TEMPORARY PAVEMENT MARKER EA 15.0000 1,365.00 68.000 1,020 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,984.0000 5,984.00 1.000 5,984 013 TEMPORARY AUTOMATED END OF QUEUE EA 154.0000 21,560.00 153.000 23,562 WARNING SYSTEM (TYPE 1) DAY 014 END OF QUEUE MONITORING AND EA 320.0000 44,800.00 153.000 48,960 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 015 TEMPORARY RAILING (TYPE K) LF 25.0000 42,500.00 1,700.000 42,500 016 TEMPORARY CRASH CUSHION MODULE EA 150.0000 4,200.00 28.000 4,200 017 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 1.000 35,000 019 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 020 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 0.000 0 021 STREET SWEEPING LS 9,600.0000 9,600.00 1.000 9,600 PROGRAM CAS145 PAGE 2 DATE 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 11:20 AM ESTIMATE NO. 010 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 04/01/22 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 05/19/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 5,000 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 7,890.00 1,000.000 3,000.00 3,938.000 11,814 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 2.6000 8,034.00 2,205.000 5,733 025 ROADWAY EXCAVATION CY 650.0000 15,600.00 36.520 23,738 026 HOT MIX ASPHALT (TYPE A) TON 210.0000 84,000.00 285.590 59,973 027 TACK COAT TON 1,000.0000 300.00 0.300 300 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 15,000.00 809.000 16,180 029 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 1,600.0000 155,200.00 97.000 155,200 (F) 030 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,210.0000 176,660.00 140.050 169,460 (TYPE R) 031 PAVING NOTCH EXTENSION CF 450.0000 28,350.00 68.000 30,600 032 DRILL AND BOND DOWEL LF 85.0000 64,005.00 1,039.000 88,315 033 CLEAN EXPANSION JOINT LF 39.0000 3,042.00 78.000 3,042 034 JOINT SEAL (MR 1/2") LF 67.0000 10,452.00 156.000 10,452 035 BAR REINFORCING STEEL (BRIDGE) LB 1.2700 55,549.80 43,740.000 55,549 (F) 036 RAPID SETTING CONCRETE (PATCH) CF 150.0000 7,500.00 12.100 1,815 037 REMOVE POLYESTER CONCRETE OVERLAY SQFT 8.6700 34,810.05 4,015.000 34,810 038 REMOVE UNSOUND CONCRETE CF 150.0000 7,500.00 12.100 1,815 039 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.7000 10,840.50 4,015.000 10,840 040 BRIDGE REMOVAL (PORTION) LS 120,000.0000 120,000.00 1.000 120,000 041 COMPOSITE GIRDER STRENGTHENING SQFT 23.6900 144,793.28 6,112.000 144,793 042 GALVANIC ANODE EA 25.0000 750.00 22.000 550 043 REMOVE PAVEMENT MARKER EA 5.0000 550.00 60.000 300 044 GUARD RAILING DELINEATOR EA 18.0000 666.00 37.000 666 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 1,650.00 72.000 1,080 046 OBJECT MARKER (TYPE P) EA 82.0000 164.00 2.000 164 047 REMOVE MARKER EA 5.0000 10.00 2.000 10 048 RELOCATE ROADSIDE SIGN (METAL POST) EA 200.0000 200.00 1.000 200 PROGRAM CAS145 PAGE 3 DATE 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 11:20 AM ESTIMATE NO. 010 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 04/01/22 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 05/19/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 8.000 256 (0.063"-UNFRAMED) 050 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 100.00 1.000 100 EXISTING POST 051 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 43.4000 13,888.00 313.000 13,584 052 VEGETATION CONTROL (MINOR CONCRETE) SQYD 66.5000 35,910.00 600.000 39,900 053 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 83.0000 10,790.00 125.000 10,375 (WOOD POST) 054 TRANSITION RAILING (TYPE WB-31) EA 5,125.0000 10,250.00 2.000 10,250 055 RAIL TENSIONING ASSEMBLY EA 200.0000 200.00 1.000 200 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,725.0000 3,725.00 1.000 3,725 057 ALTERNATIVE CRASH CUSHION SYSTEM EA 39,400.0000 39,400.00 1.000 39,400 058 CONCRETE BARRIER (TYPE 842) LF 200.0000 71,600.00 358.000 71,600 (F) 059 REMOVE GUARDRAIL LF 13.0000 2,340.00 275.000 3,575 060 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 061 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 2,430.00 264.000 2,376 (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 210.00 155.000 155 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,150.00 1,593.000 1,593 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,180.00 2,740.000 4,110 (ENHANCED WET NIGHT VISIBILITY) 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,080.00 1,000.000 1,500.00 7,034.200 10,551 067 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 700.00 250.000 1,250.00 516.000 2,580 068 12" RUMBLE STRIP STA 200.0000 1,200.00 6.000 1,200 (ASPHALT CONCRETE PAVEMENT) 069 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 7,700.00 610.000 6,100 (WARRANTY) 070 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 1,170.00 305.000 915 (WARRANTY) (BROKEN 36-12) 071 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,500.0000 7,500.00 1.000 7,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1204 TIME 11:20 AM ESTIMATE NO. 010 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 04/01/22 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 05/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,750.00 1,525,898.73 ADJUSTMENT OF COMPENSATION 0.00 -5,002.78 EXTRA WORK 0.00 51,019.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,750.00 1,571,915.16 072 MOBILIZATION LS 154,000.0000 154,000.00 1.000 154,000 ORIGINAL CONTRACT AMOUNT 1,672,312.63 TOTAL WORK COMPLETED 5,750.00 1,725,915.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -25,000.00 TOTAL 5,750.00 1,700,915.16 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 05/11/21 200 00/00/00 07/02/21 04/01/22 154 24 0 0 100% 100% VINCE LADIAO RESIDENT ENGINEER