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 08/19/22 EST. NO. 017 TIME 01:18 PM R.E. NAME: BALUYOT, RODELIO 04-0J5304 --------------------------------------------------------------------------- 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 0076 2,194.50 E.W. @ F.A.(+) 071022 N 0160.0 0077 5,665.00 071122 N 0161.0 003 0001 2,018.33 E.W. @ F.A.(+) 080122 N 0165.0 008 0003 3,599.90 E.W. @ F.A.(+) 062322 N 0166.0 13,477.73 TOTAL THIS ESTIMATE 1,114,065.37 TOTAL PREVIOUS ESTIMATE 1,127,543.10 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 08/19/22 EST. NO. 017 TIME 01:18 PM R.E. NAME: BALUYOT, RODELIO 04-0J5304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUP -25,000.00 006 0.00 -25,000.00 TOTAL DEDUCTIONS 0.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J5304 TIME 01:18 PM ESTIMATE NO. 017 BID OPENING 12/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 08/19/22 LOCATION PROGRESS ESTIMATE 04-ALA-880-11.4/12.2 ----------------- O.C. JONES & SONS, INC. IN FREMONT, FROM 0.4 MILE SOUTH TO 1520 FOURTH STREET; 0.4 MILE NORTH OF PATTERSON SLOUGH BERKELEY CA 94710 BRIDGE NO. 33-0250 (PM 11.8). FED. AID NO. ACIM-8801(910)E BRIDGE REHABILITATION. ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 1.000 3,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 400,000.00 8.000 16,000.00 205.000 410,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 30,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 22.000 4,400 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 1.000 18,000 007 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 1.000 300,000 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 2,100.00 873.000 2,619 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 23,490.00 55,978.000 25,190 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,680.00 64.000 2,240 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 70.0000 14,000.00 287.000 20,090 SYSTEM DAY 012 TEMPORARY PAVEMENT MARKER EA 4.0000 8,640.00 2,160.000 8,640 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 1.000 35,000 014 TEMPORARY AUTOMATED END OF QUEUE EA 450.0000 90,000.00 230.000 103,500 WARNING SYSTEM (TYPE 1) DAY 015 TEMPORARY RAILING (TYPE K) LF 20.0000 220,000.00 11,000.000 220,000 016 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,300.0000 33,000.00 11.000 36,300 017 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 1.000 40,000 018 PREPARE STORM WATER POLLUTION PREVENTION LS 2,800.0000 2,800.00 1.000 2,800 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 18,000.00 20.000 10,000 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 375.0000 3,750.00 3.000 1,125 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000.00 2.000 4,000 022 TEMPORARY CHECK DAM LF 5.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J5304 TIME 01:18 PM ESTIMATE NO. 017 BID OPENING 12/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 164.0000 1,640.00 10.000 1,640 024 TEMPORARY FIBER ROLL LF 2.8000 4,872.00 1,453.000 4,068 025 TEMPORARY SILT FENCE LF 2.5000 1,000.00 400.000 1,000 026 TEMPORARY CONSTRUCTION ENTRANCE EA 5,800.0000 11,600.00 2.000 11,600 027 STREET SWEEPING LS 50,000.0000 50,000.00 1.000 50,000 028 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 1.000 20,000 029 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 450.0000 45,000.00 100.000 45,000 030 WATER QUALITY MONITORING REPORT EA 125.0000 625.00 5.000 625 031 WATER QUALITY ANNUAL REPORT EA 600.0000 600.00 1.000 600.00 1.000 600 032 TEMPORARY CREEK DIVERSION SYSTEMS LS 175,000.0000 175,000.00 1.000 175,000 033 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 8,425.00 7,461.000 18,652 STRIPE (HAZARDOUS WASTE) 034 TREATED WOOD WASTE LB 30.0000 4,800.00 140.000 4,200 035 NOISE MONITORING LS 5,000.0000 5,000.00 1.000 5,000 036 TEMPORARY HIGH-VISIBILITY FENCE LF 2.5500 12,036.00 3,250.000 8,287 037 ROADWAY EXCAVATION CY 150.0000 90,000.00 600.000 90,000 038 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 685.0000 4,795.00 6.000 4,110 039 HYDROMULCH SQFT 0.0400 5,960.00 163,954.000 6,558 040 FIBER ROLLS LF 2.7500 21,285.00 9,384.000 25,806 041 HYDROSEED SQFT 0.1400 20,580.00 160,168.000 22,423 042 COMPOST (CY) CY 73.0000 48,910.00 686.600 50,121 043 INCORPORATE MATERIALS SQFT 0.0500 4,635.00 92,631.000 4,631 044 HOT MIX ASPHALT (TYPE A) TON 145.0000 178,350.00 1,207.300 175,058 045 HOT MIX ASPHALT-OPEN GRADED TON 120.0000 312,000.00 2,988.150 358,578 (OPEN GRADED FRICTION COURSE) 046 PLACE HOT MIX ASPHALT SQYD 22.0000 3,080.00 0.000 0 (MISCELLANEOUS AREA) 047 TACK COAT TON 500.0000 23,500.00 15.610 7,805 048 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.4000 92,160.00 39,845.000 95,628 049 TEMPORARY SUPPORT SYSTEM NO. 1 LS 550,000.0000 550,000.00 1.000 550,000 PROGRAM CAS145 PAGE 3 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J5304 TIME 01:18 PM ESTIMATE NO. 017 BID OPENING 12/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TEMPORARY SUPPORT SYSTEM NO. 2 LS 200,000.0000 200,000.00 1.000 200,000 051 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 2,200.0000 717,200.00 326.000 717,200 (F) 052 AGGREGATE BASE (APPROACH SLAB) CY 575.0000 25,875.00 45.000 25,875 053 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,375.0000 617,375.00 453.000 622,875 (TYPE R) 054 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,800.0000 17,100.00 4.500 17,100 (F) 055 PAVING NOTCH EXTENSION CF 650.0000 92,950.00 143.000 92,950 056 CLEAN EXPANSION JOINT LF 35.0000 11,900.00 340.000 11,900 057 JOINT SEAL (MR 1/2") LF 70.0000 23,800.00 340.000 23,800 058 BONDED JOINT SEAL (MR 1 1/2") LF 100.0000 34,000.00 170.000 17,000 059 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 155,119.00 155,119.000 155,119 (F) 060 REFINISH BRIDGE DECK SQFT 35.0000 32,095.00 917.000 32,095 061 CORE CONCRETE (6") LF 400.0000 2,800.00 7.000 2,800 062 BRIDGE REMOVAL (PORTION) LS 225,000.0000 225,000.00 1.000 225,000 063 RECONSTRUCT CABLE RESTRAINER EA 1,500.0000 6,000.00 4.000 6,000 064 RECONSTRUCT HINGE BOLT EA 1,100.0000 13,200.00 12.000 13,200 065 COMPOSITE GIRDER STRENGTHENING SQFT 45.0000 378,450.00 8,410.000 378,450 066 TRASH NET EA 7,000.0000 14,000.00 1.000 7,000.00 3.000 21,000 067 18" SLOTTED CORRUGATED STEEL PIPE LF 150.0000 195,000.00 1,385.000 207,750 (.079" THICK) 068 18" TO 12" CORRUGATED STEEL REDUCER EA 1,100.0000 12,100.00 11.000 12,100 (.064" THICK) 069 REMOVE CULVERT (LF) LF 14.0000 18,760.00 1,340.000 18,760 070 REMOVE INLET EA 2,000.0000 4,000.00 2.000 4,000 071 ADJUST INLET EA 3,000.0000 6,000.00 2.000 6,000 072 CAP INLET EA 2,000.0000 4,000.00 2.000 4,000 073 MISCELLANEOUS IRON AND STEEL LB 1.8700 4,282.30 2,290.000 4,282 (F) 074 REMOVE PAVEMENT MARKER EA 2.0000 5,100.00 1,868.000 3,736 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,320.00 1,622.000 6,488 076 TREATMENT BEST MANAGEMENT EA 55.0000 110.00 0.000 0 PRACTICE MARKER PROGRAM CAS145 PAGE 4 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J5304 TIME 01:18 PM ESTIMATE NO. 017 BID OPENING 12/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 RESET ROADSIDE SIGN (STRAP AND SADDLE EA 200.0000 200.00 1.000 200 BRACKET METHOD) 078 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 230.0000 7,130.00 37.500 8,625 079 VEGETATION CONTROL (MINOR CONCRETE) SQYD 410.0000 10,250.00 19.000 7,790 080 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,500.0000 1,500.00 1.000 1,500 081 CONCRETE BARRIER (TYPE 60M) LF 190.0000 12,730.00 67.000 12,730 082 CONCRETE BARRIER (TYPE 60MC) LF 125.0000 200,000.00 1,600.000 200,000 083 CONCRETE BARRIER (TYPE 60MA MODIFIED) LF 120.0000 55,080.00 459.000 55,080 084 REMOVE GUARDRAIL LF 50.0000 600.00 12.500 625 085 REMOVE CONCRETE BARRIER LF 36.0000 76,680.00 2,130.000 76,680 086 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 7,120.00 769.000 6,152 (ENHANCED WET NIGHT VISIBILITY) 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 7,410.00 12,312.000 8,002 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 448.50 410.000 266 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 8,190.00 11,615.000 8,130 (ENHANCED WET NIGHT VISIBILITY) 090 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 9,195.00 7,338.000 11,007 (ENHANCED WET NIGHT VISIBILITY) 091 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 2,787.50 2,480.000 3,100 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 7,760.00 46,770.000 18,708 093 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,100.00 1,033.000 2,066 094 12" RUMBLE STRIP STA 480.0000 8,640.00 22.500 10,800 (ASPHALT CONCRETE PAVEMENT) 095 CONTRAST STRIPE PAINT (1-COAT) LF 1.5000 6,750.00 7,003.000 10,504 096 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 12,000.0000 12,000.00 1.000 12,000 SYSTEM ELEMENTS DURING CONSTRUCTION 097 TEMPORARY RAMP METERING SYSTEMS LS 75,000.0000 75,000.00 1.000 75,000 098 TEMPORARY TRAFFIC MONITORING LS 12,000.0000 12,000.00 1.000 12,000 STATION SYSTEMS 099 MODIFYING TRAFFIC MONITORING LS 60,000.0000 60,000.00 1.000 60,000 STATION SYSTEMS 100 MODIFYING RAMP METERING SYSTEMS LS 14,000.0000 14,000.00 1.000 14,000 101 MODIFYING FIBER OPTIC CABLE LS 55,000.0000 55,000.00 1.000 55,000 SYSTEMS PROGRAM CAS145 PAGE 5 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J5304 TIME 01:18 PM ESTIMATE NO. 017 BID OPENING 12/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,600.00 6,486,745.63 ADJUSTMENT OF COMPENSATION 0.00 151,736.61 EXTRA WORK 13,477.73 975,806.49 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 39,077.73 7,614,288.73 102 MOBILIZATION LS 693,000.0000 693,000.00 1.000 693,000 ORIGINAL CONTRACT AMOUNT 7,117,920.30 TOTAL WORK COMPLETED 39,077.73 8,307,288.73 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -25,000.00 TOTAL 39,077.73 8,282,288.73 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 01/26/21 200 04/15/21 04/15/21 08/26/22 200 153 5 0 99% 98% PROGRESS IS SATISFACTORY BALUYOT, RODELIO RESIDENT ENGINEER