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 10/27/22 EST. NO. 003 TIME 12:44 PM R.E. NAME: KATHARINE PERRIN 01-0K7704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 949.51 E.W. @ F.A.(+) 080822 N 0007.0 0002 635.22 080822 N 0008.0 0003 2,803.69 080822 N 0009.0 0004 502.95 081222 N 0010.0 0005 407.49 081522 N 0011.0 0006 655.63 080822 N 0016.0 0007 628.57 081722 N 0018.0 0008 4,222.92 083122 N 0020.0 0010 1,643.04 081822 N 0024.0 0011 3,808.18 082422 N 0025.0 0013 3,891.80 091422 N 0028.0 0016 1,071.62 101122 N 0046.0 0017 10,186.51 082522 N 0029R0 0021 2,007.54 081822 N 0038R0 0023 1,801.10 082922 N 0040R0 0025 450.27 090622 N 0042R0 004 0004 1,809.34 E.W. @ F.A.(+) 080422 N 0013.0 0005 3,164.91 090122 N 0021.0 006 0001 3,760.57 E.W. @ F.A.(+) 081522 N 0014.0 0003 1,170.09 081522 N 0017.0 0005 449.36 101822 N 0047.0 0006 2,112.00 101022 N 0045.0 007 0003 4,628.80 E.W. @ L.S.(+) 082622 N GSB1 0 008 0001 15,704.37 E.W. @ F.A.(+) 082222 N 0002.0 0002 170.46 082222 N 0003.0 0003 3,481.23 093022 N 0032.0 0004 2,039.82 090922 N 0033.0 0006 1,091.10 082222 N 0023.1 0007 9,298.58 081622 N 0031.0 009 0001 4,422.01 E.W. @ F.A.(+) 100422 N 0034.0 0003 3,478.26 A.C. @ L.S.(+) 100422 N 0003 0 010 0001 2,750.00 E.W. @ L.S.(+) 100322 N GSB2 0 011 0001 19,300.00 E.W. @ L.S.(+) 100322 N GSB3 0 114,496.94 TOTAL THIS ESTIMATE 28,193.60 TOTAL PREVIOUS ESTIMATE 142,690.54 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 10/27/22 EST. NO. 003 TIME 12:44 PM R.E. NAME: KATHARINE PERRIN 01-0K7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LANE CLOSURES -5,000.00 002 RELEASE LANE CLOSURE 5,000.00 003 5,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR 9/22 DEDUCT -1,000.00 002 PER 10/22 LTR DEDUCT -10,000.00 003 -10,000.00 -11,000.00 TOTAL DEDUCTIONS -5,000.00 -11,000.00 PROGRAM CAS145 PAGE 1 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K7704 TIME 12:44 PM ESTIMATE NO. 003 BID OPENING 05/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: KATHARINE PERRIN DATE OF THIS ESTIMATE 10/27/22 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-101-14.6/ .0 ----------------------- 01-MEN-101-15.9/ .0 GOLDEN STATE BRIDGE, INC. IN MENDOCINO COUNTY AT VARIOUS 01-MEN-162-0.7/ .0 3701 MALLARD DRIVE; LOCATIONS BENICIA CA 94510 FED. AID NO. N O N E REPAIR 3 BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.750 3,000 002 TIME-RELATED OVERHEAD (LS) LS 400,000.0000 400,000.00 0.183 73,200.00 0.531 212,400 003 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.500 9,000 004 TRAFFIC CONTROL SYSTEM LS 175,000.0000 175,000.00 0.183 32,025.00 0.531 92,925 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.8000 35,840.00 2,745.000 7,686.00 13,407.000 37,539 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 24.0000 576.00 32.000 768 007 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 20,350.00 188.000 10,340 008 PORTABLE RADAR FEEDBACK SIGN SYSTEM LS 20,000.0000 20,000.00 0.183 3,660.00 0.531 10,620 009 PORTABLE SIGNAL SYSTEMS (EA) EA 120,000.0000 120,000.00 0.670 80,400 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.183 6,405.00 0.531 18,585 011 TEMPORARY RAILING (TYPE K) LF 45.0000 131,400.00 600.000 27,000.00 1,500.000 67,500 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,500.0000 81,000.00 6.000 27,000 013 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.183 3,294.00 0.531 9,558 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.750 2,250 015 TREATED WOOD WASTE LB 0.2500 3,000.00 2,430.000 607.50 5,040.000 1,260 016 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 35,000.0000 35,000.00 0.183 6,405.00 0.531 18,585 017 BAT AND BIRD EXCLUSION DEVICE LS 15,000.0000 15,000.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 420.0000 168,000.00 82.420 34,616.40 82.420 34,616 019 TACK COAT TON 3,000.0000 3,000.00 0.300 900.00 0.300 900 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 22.0000 41,800.00 229.000 5,038.00 229.000 5,038 021 STRUCTURAL CONCRETE, BRIDGE CY 2,850.0000 846,450.00 99.000 282,150.00 144.000 410,400 (F) (POLYMER FIBER) 022 DRILL AND BOND DOWEL LF 99.0000 120,780.00 190.000 18,810.00 651.000 64,449 PROGRAM CAS145 PAGE 2 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K7704 TIME 12:44 PM ESTIMATE NO. 003 BID OPENING 05/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: KATHARINE PERRIN DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEAN EXPANSION JOINT LF 45.0000 8,100.00 0.000 0 024 BONDED JOINT SEAL (MR 1") LF 99.0000 17,820.00 0.000 0 025 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 113,034.00 5,651.000 11,302.00 28,257.800 56,515 (F) 026 RAPID SETTING CONCRETE (PATCH) CF 175.0000 36,750.00 41.700 7,297.50 83.700 14,647 027 REMOVE ASPHALT CONCRETE SURFACING SQFT 6.0000 26,460.00 1,598.000 9,588 028 REMOVE POLYESTER CONCRETE OVERLAY SQFT 4.0000 32,844.00 8,211.000 32,844 029 REMOVE UNSOUND CONCRETE CF 125.0000 26,250.00 68.700 8,587.50 110.700 13,837 030 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 11,994.00 6,193.000 6,193 031 BRIDGE REMOVAL (PORTION), LOCATION A LS 90,000.0000 90,000.00 0.500 45,000 032 BRIDGE REMOVAL (PORTION), LOCATION B LS 40,000.0000 40,000.00 0.500 20,000 033 BRIDGE REMOVAL (PORTION), LOCATION C LS 18,000.0000 18,000.00 0.500 9,000 034 GALVANIC ANODES EA 45.0000 15,390.00 128.000 5,760.00 184.000 8,280 035 MISCELLANEOUS METAL (BRIDGE) LB 55.0000 1,430.00 13.000 715 (F) 036 REMOVE PAVEMENT MARKER EA 2.0000 300.00 92.000 184 037 GUARD RAILING DELINEATOR EA 15.0000 180.00 0.000 0 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 48.0000 1,440.00 0.000 0 039 PAVEMENT MARKER EA 65.0000 3,900.00 0.000 0 (RETROREFLECTIVE-RECESSED) 040 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 46.0000 35,880.00 106.500 4,899.00 106.500 4,899 041 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 30,100.00 0.000 0 042 TUBULAR BICYCLE RAILING LF 160.0000 139,840.00 0.000 0 (F) 043 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 36,000.00 4.000 16,000.00 4.000 16,000 044 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,850.0000 30,800.00 3.000 11,550.00 3.000 11,550 045 ALTERNATIVE CRASH CUSHION SYSTEM EA 40,000.0000 40,000.00 0.000 0 046 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 350.0000 282,800.00 404.000 141,400.00 404.000 141,400 (F) 047 REMOVE GUARDRAIL LF 4.0000 3,120.00 150.000 600.00 312.500 1,250 048 REMOVE CRASH CUSHION EA 3,000.0000 3,000.00 1.000 3,000 049 CONCRETE BARRIER (TYPE 842A LF 500.0000 33,000.00 33.000 16,500.00 33.000 16,500 (F) MODIFIED) PROGRAM CAS145 PAGE 3 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K7704 TIME 12:44 PM ESTIMATE NO. 003 BID OPENING 05/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: KATHARINE PERRIN DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 11,740.00 6,942.000 13,884 051 6" TRAFFIC STRIPE TAPE LF 7.0000 11,900.00 0.000 0 052 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 5.0000 550.00 0.000 0 053 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 14,200.00 0.000 0 054 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.0000 1,350.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K7704 TIME 12:44 PM ESTIMATE NO. 003 BID OPENING 05/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: KATHARINE PERRIN DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 725,692.90 1,542,421.60 ADJUSTMENT OF COMPENSATION 3,478.26 3,478.26 EXTRA WORK 111,018.68 139,212.28 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 840,189.84 1,685,112.14 055 MOBILIZATION LS 375,000.0000 375,000.00 0.950 356,250 ORIGINAL CONTRACT AMOUNT 3,788,368.00 TOTAL WORK COMPLETED 840,189.84 2,041,362.14 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -11,000.00 TOTAL 835,189.84 2,030,362.14 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 06/29/22 115 07/14/22 07/14/22 01/11/23 59 8 1 0 48% 51% PROGRESS IS SATISFACTORY KATHARINE PERRIN RESIDENT ENGINEER