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 11/18/24 EST. NO. 002 TIME 01:17 PM R.E. NAME: BALUYOT, RODELIO 04-0Y3904 --------------------------------------------------------------------------- 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 11/18/24 EST. NO. 002 TIME 01:17 PM R.E. NAME: BALUYOT, RODELIO 04-0Y3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y3904 TIME 01:17 PM ESTIMATE NO. 002 BID OPENING 05/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 11/18/24 LOCATION PROGRESS ESTIMATE 04-ALA-262-R0.0/R1.1 ----------------- O'GRADY PAVING INC. ALAMEDA COUNTY IN FREMONT FROM ROUTE 880 2513 WYANDOTTE ST. TO ROUTE 680 MOUNTAIN VIEW CA 94043 FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE RHMA-G. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 1.000 1,400 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 15,000.00 1.000 500.00 30.000 15,000 003 CONSTRUCTION AREA SIGNS LS 17,750.0000 17,750.00 0.300 5,325.00 1.000 17,750 004 TRAFFIC CONTROL SYSTEM LS 264,000.0000 264,000.00 0.100 26,400.00 1.000 264,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 275.0000 5,500.00 2.000 550 006 CHANNELIZER (SURFACE MOUNTED) EA 57.0000 2,565.00 45.000 2,565.00 45.000 2,565 007 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 35.0000 1,050.00 5.000 175.00 30.000 1,050 SYSTEM 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,400.0000 3,400.00 1.000 3,400 009 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 995.0000 5,970.00 4.000 3,980.00 6.000 5,970 SYSTEM 010 JOB SITE MANAGEMENT LS 10,775.0000 10,775.00 1.000 10,775 011 WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 7,500.00 30.000 7,500 013 STREET SWEEPING LS 5,640.0000 5,640.00 1.000 5,640 014 NOISE MONITORING LS 1,500.0000 1,500.00 1.000 1,500 015 HOT MIX ASPHALT (TYPE A) TON 150.0000 24,000.00 200.000 30,000 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 346,000.00 1,694.170 338,834 017 GEOSYNTHETIC PAVEMENT INTERLAYER (PAVING SQYD 52.1500 17,731.00 8.450 440.67 364.000 18,982 GRID) 018 TACK COAT TON 2,000.0000 16,000.00 1.000 2,000.00 8.000 16,000 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 174,000.00 15,724.660 157,246 020 LOWER AND RAISE FRAME AND COVER EA 2,000.0000 38,000.00 19.000 38,000 (UTILITY) 021 PAVEMENT MARKER (RETROREFLECTIVE) EA 28.0000 4,760.00 475.000 13,300.00 475.000 13,300 022 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 9.0000 26,460.00 2,708.000 24,372.00 2,708.000 24,372 WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 11/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y3904 TIME 01:17 PM ESTIMATE NO. 002 BID OPENING 05/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 11/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 19,020.00 6,414.000 19,242.00 6,414.000 19,242 (ENHANCED WET NIGHT VISIBILITY) 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 6,280.00 1,650.000 6,600.00 1,650.000 6,600 (ENHANCED WET NIGHT VISIBILITY) 025 6" TRAFFIC STRIPE TAPE (BROKEN 12-3) LF 11.0000 2,200.00 0.000 0 026 8" TRAFFIC STRIPE TAPE (BROKEN 12-3) LF 11.0000 6,710.00 993.000 10,923.00 993.000 10,923 027 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 11.0000 4,400.00 360.000 3,960.00 360.000 3,960 (BROKEN 6-1) 028 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 11.0000 53,790.00 4,549.000 50,039.00 4,549.000 50,039 (BROKEN 36-12) 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,250.0000 7,250.00 0.050 362.50 1.000 7,250 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 61,875.0000 61,875.00 0.050 3,093.75 1.000 61,875 031 REMOVING RAMP METERING SYSTEMS LS 6,500.0000 6,500.00 0.050 325.00 1.000 6,500 PROGRAM CAS145 PAGE 3 DATE 11/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y3904 TIME 01:17 PM ESTIMATE NO. 002 BID OPENING 05/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: BALUYOT, RODELIO DATE OF THIS ESTIMATE 11/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 173,602.92 1,141,224.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 173,602.92 1,141,224.20 ORIGINAL CONTRACT AMOUNT 1,158,026.00 TOTAL WORK COMPLETED 173,602.92 1,141,224.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 173,602.92 1,141,224.20 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 06/26/24 30 09/03/24 07/11/24 12/20/24 29 65 0 0 97% 97% PROGRESS IS SATISFACTORY BALUYOT, RODELIO RESIDENT ENGINEER