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 07/21/22 EST. NO. 005 TIME 02:32 PM R.E. NAME: CHAN, PERRY 04-0J4704 --------------------------------------------------------------------------- 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 07/21/22 EST. NO. 005 TIME 02:32 PM R.E. NAME: CHAN, PERRY 04-0J4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J4704 TIME 02:32 PM ESTIMATE NO. 005 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: CHAN, PERRY DATE OF THIS ESTIMATE 07/21/22 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-13-8.4/12.6 ----------------------- 04-ALA-61-19.3/21.9 ST. FRANCIS ELECTRIC, LLC IN VARIOUS CITIES, ON ROUTES 13, 04-CC-123-0.6/0.6 975 CARDEN STREET 61, AND 123 AT VARIOUS LOCATIONS; SAN LEANDRO CA 94577 ALSO IN CONTRA COSTA COUNTY, ON ROUTE 123, AT EUREKA AVENUE. FED. AID NO. SNHG-000C(524)E CROSSWALK SAFETY ENHANCEMENTS. ------------------------------------------------------------------------------------------------------------------------------------ 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 80,000.00 15.000 7,500.00 102.000 51,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 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 16,500.0000 16,500.00 0.047 775.50 0.570 9,405 006 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.094 23,500.00 0.638 159,500 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 12,000.0000 12,000.00 0.075 900.00 0.710 8,520 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,800.0000 20,800.00 0.094 1,955.20 0.638 13,270 009 JOB SITE MANAGEMENT LS 16,900.0000 16,900.00 0.094 1,588.60 0.638 10,782 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.750 937 011 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 9,750.00 33.000 8,250 012 TEMPORARY FIBER ROLL LF 5.0000 1,450.00 0.000 0 013 STREET SWEEPING LS 5,000.0000 5,000.00 0.094 470.00 0.638 3,190 014 TEMPORARY CONCRETE WASHOUT LS 3,900.0000 3,900.00 0.000 0 015 TREATED WOOD WASTE LB 2.0000 4,800.00 0.000 0 016 NOISE MONITORING LS 10,000.0000 10,000.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 23,400.0000 23,400.00 0.091 2,129 018 ROADWAY EXCAVATION CY 169.0000 84,500.00 0.498 84.16 130.898 22,121 019 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.000 0 020 ROCK BLANKET SQFT 39.0000 65,910.00 0.000 0 021 CHECK AND TEST EXISTING IRRIGATION LS 3,250.0000 3,250.00 0.000 0 FACILITIES 022 REMOVE IRRIGATION FACILITY LS 6,500.0000 6,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J4704 TIME 02:32 PM ESTIMATE NO. 005 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: CHAN, PERRY DATE OF THIS ESTIMATE 07/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTROL AND NEUTRAL CONDUCTORS LS 2,340.0000 2,340.00 0.000 0 024 CERTIFY EXISTING BACKFLOW PREVENTERS LS 975.0000 975.00 0.000 0 025 2" GATE VALVE EA 650.0000 650.00 0.000 0 026 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 027 3" PLASTIC PIPE (CLASS 315) LF 32.0000 4,000.00 0.000 0 (F) (SUPPLY LINE) 028 6" WELDED STEEL PIPE CONDUIT LF 585.0000 11,700.00 0.000 0 029 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,170.0000 1,170.00 0.000 0 030 HYDROMULCH SQFT 2.0000 2,860.00 0.000 0 031 FIBER ROLLS LF 9.0000 2,610.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 182.0000 61,880.00 59.500 10,829.00 144.800 26,353 033 HOT MIX ASPHALT (TYPE A) TON 637.0000 114,660.00 76.200 48,539.40 76.200 48,539 034 TACK COAT TON 7,150.0000 2,145.00 0.130 929.50 0.130 929 035 PEDESTRIAN BARRICADE EA 975.0000 3,900.00 0.000 0 036 DRAINAGE INLET MARKER EA 98.0000 392.00 0.000 0 037 ADJUST INLET EA 2,340.0000 25,740.00 3.000 7,020.00 3.000 7,020 038 DETECTABLE WARNING SURFACE SQFT 23.4000 19,656.00 332.800 7,787.52 402.400 9,416 039 MINOR CONCRETE (CURB AND GUTTER) CY 1,079.0000 86,320.00 26.700 28,809.30 32.000 34,528 040 MINOR CONCRETE (CURB, SIDEWALK AND CY 910.0000 100,100.00 38.900 35,399.00 46.400 42,224 CURB RAMP) 041 REMOVE CONCRETE CY 390.0000 78,000.00 35.700 13,923.00 82.100 32,019 (CURB, GUTTER, AND SIDEWALK) (CY) 042 PRE/POST CONSTRUCTION SURVEYS EA 600.0000 36,000.00 3.000 1,800.00 18.000 10,800 043 INTERCONNECTION CONDUIT AND CABLE LS 125,000.0000 125,000.00 0.014 1,750.00 0.780 97,500 (CITY STREET) 044 MAINTAINING EXISTING ELECTRICAL SYSTEM LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 (CITY) 045 LIGHTING (CITY STREET) LS 151,000.0000 151,000.00 0.806 121,706 046 ADJUST ACCESS BOX FRAME AND COVER EA 390.0000 28,080.00 20.000 7,800.00 20.000 7,800 (UTILITY) 047 ADJUST MANHOLE FRAME AND COVER EA 1,250.0000 5,000.00 1.000 1,250.00 1.000 1,250 (UTILITY) 048 PAINT CURB (2-COAT) SQFT 10.4000 312.00 0.000 0 049 REMOVE ROADSIDE SIGN EA 98.0000 2,842.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J4704 TIME 02:32 PM ESTIMATE NO. 005 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: CHAN, PERRY DATE OF THIS ESTIMATE 07/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN EA 65.0000 3,120.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 19,400.00 0.000 0 (0.063"-UNFRAMED) 052 ROADSIDE SIGN - ONE POST EA 370.0000 8,510.00 0.000 0 053 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 98.0000 12,054.00 0.000 0 METHOD) 054 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 325.0000 2,600.00 0.000 0 055 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 6.5000 22,425.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 056 REMOVE PAINTED PAVEMENT MARKING SQFT 2.6000 78.00 0.000 0 057 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 6,916.00 0.000 0 058 PEDESTRIAN HYBRID BEACON SYSTEMS LS 640,625.0000 640,625.00 0.006 3,843.75 0.397 254,328 059 RECTANGULAR RAPID FLASHING BEACON LS 824,000.0000 824,000.00 0.007 5,768.00 0.327 269,448 SYSTEMS 060 MODIFYING INTERCONNECTION CONDUIT LS 32,000.0000 32,000.00 0.125 4,000 AND CABLE 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 2" PLASTIC PIPE (CLASS 315) LF 22.0000 2,530.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 07/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J4704 TIME 02:32 PM ESTIMATE NO. 005 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: CHAN, PERRY DATE OF THIS ESTIMATE 07/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 217,221.93 1,263,468.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 217,221.93 1,263,468.05 063 MOBILIZATION LS 150,000.0000 150,000.00 0.950 142,500 ORIGINAL CONTRACT AMOUNT 3,241,000.00 TOTAL WORK COMPLETED 217,221.93 1,405,968.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 217,221.93 1,405,968.05 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 09/24/21 160 02/14/22 01/25/22 09/12/22 104 22 0 0 43% 65% PROGRESS IS SATISFACTORY CHAN, PERRY RESIDENT ENGINEER