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 04/22/20 EST. NO. 008 TIME 01:31 PM R.E. NAME: CHAHAL, HARPAL 04-1A6834 --------------------------------------------------------------------------- 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 0008 1,917.64 E.W. @ F.A.(+) 121119 N 0037.0 0009 9,274.95 101519 N 0043.0 003 0002 3,000.00 E.W. @ F.A.(+) 011020 N 0048.0 007 0001 8,338.59 E.W. @ F.A.(+) 081519 N 0022.0 010 0004 5,643.19 E.W. @ U.P (+) 042020 N CO10.2 013 0002 1,293.31 E.W. @ F.A.(+) 123019 N 0041.0 0003 13,098.14 112419 N 0045.0 42,565.82 TOTAL THIS ESTIMATE 90,498.00 TOTAL PREVIOUS ESTIMATE 133,063.82 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 04/22/20 EST. NO. 008 TIME 01:31 PM R.E. NAME: CHAHAL, HARPAL 04-1A6834 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUP -13,900.00 001 LC CREDIT BACK 13,900.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6834 TIME 01:31 PM ESTIMATE NO. 008 BID OPENING 01/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 04/22/20 LOCATION PROGRESS ESTIMATE 04-ALA-880-28.5/29.2 ----------------- BAY CITIES PAVING & GRADING, IN OAKLAND, FROM 23RD TO 29TH INC. STREET. 1450 CIVIC COURT BLDG B #400 CONCORD CA 94520 FED. AID NO. B1IM-880 -1(84)E REHABILITATE ROADWAY. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,959.8500 4,959.85 0.900 4,463 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,510.8700 6,510.87 0.250 1,627 003 TIME-RELATED OVERHEAD (LS) LS 374,980.8900 374,980.89 0.340 127,493 004 CONSTRUCTION AREA SIGNS LS 14,076.0000 14,076.00 0.800 11,260 005 TRAFFIC CONTROL SYSTEM LS 435,000.0000 435,000.00 0.290 126,150 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1100 34,077.00 40,902.000 45,401 007 CHANNELIZER (SURFACE MOUNTED) EA 38.7900 930.96 12.000 465 008 TEMPORARY PAVEMENT MARKER EA 5.5400 5,484.60 473.000 2,620 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,508.4700 6,508.47 0.290 1,887 010 TEMPORARY RAILING (TYPE K) LF 14.6800 177,628.00 7,440.000 109,219 011 TEMPORARY CRASH CUSHION MODULE EA 221.6700 24,827.04 2.000 443 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 JOB SITE MANAGEMENT LS 25,855.0300 25,855.03 0.290 7,497 014 PREPARE STORM WATER POLLUTION PREVENTION LS 3,103.3700 3,103.37 0.750 2,327 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 14,500.00 1.000 500.00 14.000 7,000 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 415.6300 7,481.34 3.000 1,246 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 018 TEMPORARY COVER SQYD 5.5400 2,770.00 0.000 0 019 TEMPORARY DRAINAGE INLET PROTECTION EA 154.0200 10,935.42 24.000 3,696 020 TEMPORARY FIBER ROLL LF 3.2400 4,212.00 0.000 0 021 TEMPORARY SILT FENCE LF 5.0700 1,521.00 0.000 0 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,299.0400 6,598.08 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6834 TIME 01:31 PM ESTIMATE NO. 008 BID OPENING 01/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 6,871.7600 6,871.76 0.050 343 024 TEMPORARY CONCRETE WASHOUT LS 1,108.3400 1,108.34 0.000 0 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.4300 38,585.30 8,856.000 39,232 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.1100 3,135.00 0.000 0 027 NOISE MONITORING LS 4,238.0500 4,238.05 0.000 0 028 CLEARING AND GRUBBING (LS) LS 174,010.5000 174,010.50 0.000 0 029 ROADWAY EXCAVATION CY 106.1800 270,759.00 1,435.000 152,368 030 ROADWAY EXCAVATION (TYPE Z-2) CY 182.6800 80,379.20 434.000 79,283 (AERIALLY DEPOSITED LEAD) 031 SHOULDER BACKING TON 38.4900 73,900.80 0.000 0 032 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.000 0 033 CLASS 2 AGGREGATE SUBBASE CY 131.0100 73,365.60 0.000 0 034 CLASS 2 AGGREGATE BASE (CY) CY 89.4500 16,101.00 0.000 0 035 LEAN CONCRETE BASE CY 459.9600 482,958.00 0.000 0 036 LEAN CONCRETE BASE RAPID SETTING CY 570.8000 194,072.00 0.000 0 037 REPLACE BASE CY 637.3000 47,160.20 109.530 69,803 038 BASE BOND BREAKER SQYD 8.8700 5,942.90 995.590 8,830 039 CRACK TREATMENT LNMI 8,403.4900 33,613.96 0.000 0 040 PREPAVING INERTIAL PROFILER LS 3,990.0500 3,990.05 0.000 0 041 PREPAVING GRINDING DAY EA 12,845.8300 12,845.83 0.000 0 042 PRIME COAT TON 3,291.7000 1,316.68 0.000 0 043 HOT MIX ASPHALT (TYPE A) TON 98.3300 1,760,107.00 0.000 0 044 HOT MIX ASPHALT (LEVELING) TON 105.7900 572,323.90 0.000 0 045 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 132.6100 997,227.20 0.000 0 046 HOT MIX ASPHALT-OPEN GRADED TON 150.0000 6,600.00 0.000 0 (OPEN GRADED FRICTION COURSE) 047 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 147.2000 531,392.00 0.000 0 (OPEN GRADED FRICTION COURSE) 048 ASPHALT BINDER TON 1.1100 18.87 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 049 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 6.5300 258,588.00 0.000 0 (PAVING GRID) PROGRAM CAS145 PAGE 3 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6834 TIME 01:31 PM ESTIMATE NO. 008 BID OPENING 01/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DATA CORE LS 8,304.2700 8,304.27 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.3600 9,635.60 0.000 0 052 TACK COAT TON 1,440.9300 64,841.85 0.000 0 053 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 123.8900 74,334.00 0.000 0 054 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.2900 17,800.70 0.000 0 055 PRECAST JOINTED CONCRETE PAVEMENT CY 1,590.4800 1,320,098.40 0.000 0 056 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,440.8500 216,127.50 227.320 327,534 057 ISOLATION JOINT SEAL (PREFORMED LF 221.6700 13,300.20 0.000 0 COMPRESSION) 058 REMOVE CONCRETE PAVEMENT (CY) CY 166.2500 103,075.00 0.000 0 059 GRIND EXISTING CONCRETE SQYD 35.1400 14,407.40 0.000 0 PAVEMENT 060 STRUCTURAL CONCRETE, DRAINAGE INLET CY 7,025.4500 119,432.65 4.000 28,101 061 MINOR CONCRETE (BACKFILL) CY 380.5600 79,917.60 63.770 24,268 (F) 062 18" ALTERNATIVE PIPE CULVERT LF 96.1500 126,918.00 540.000 51,921 063 18" SLOTTED CORRUGATED STEEL PIPE LF 111.7700 88,298.30 0.000 0 (.064" THICK) 064 INLET DEPRESSION EA 3,491.6200 27,932.96 0.000 0 065 ABANDON CULVERT (LF) LF 286.2800 3,149.08 11.000 3,149 066 REMOVE CULVERT (LF) LF 16.8000 21,504.00 1,280.000 21,504 067 REMOVE INLET EA 868.0000 4,340.00 5.000 4,340 068 ADJUST INLET EA 6,768.9600 379,061.76 0.000 0 069 ADJUST MANHOLE TO GRADE EA 6,936.4700 76,301.17 0.000 0 070 CLEAN AND INSPECT CULVERT LF 20.8900 50,553.80 0.000 0 071 SAND BACKFILL CY 201.8333 60.55 0.300 60 072 MINOR CONCRETE (CURB AND GUTTER) CY 1,772.6600 109,904.92 0.000 0 073 REMOVE CONCRETE (CURB AND GUTTER) LF 12.6900 57,612.60 2,492.970 31,635 074 MISCELLANEOUS IRON AND STEEL LB 3.0100 92,009.68 0.000 0 (F) 075 CHAIN LINK FENCE (TYPE CL-4) LF 38.7900 6,206.40 0.000 0 076 REMOVE PAVEMENT MARKER EA 3.8800 3,414.40 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6834 TIME 01:31 PM ESTIMATE NO. 008 BID OPENING 01/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5400 4,875.20 0.000 0 078 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.4800 50,292.00 0.000 0 079 VEGETATION CONTROL (MINOR CONCRETE) SQYD 71.0700 47,616.90 0.000 0 080 TRANSITION RAILING (TYPE WB-31) EA 4,987.5600 4,987.56 0.000 0 081 CONCRETE BARRIER (TYPE 60M) LF 171.7900 182,097.40 0.000 0 082 CONCRETE BARRIER (TYPE 60MC) LF 393.4600 62,953.60 0.000 0 083 CONCRETE BARRIER (TYPE 60MGC) LF 349.1300 624,942.70 0.000 0 084 CONCRETE BARRIER MARKER EA 38.7900 1,978.29 0.000 0 085 REMOVE GUARDRAIL LF 3.3300 6,759.90 0.000 0 086 REMOVE CONCRETE BARRIER LF 50.2300 122,561.20 3,371.000 169,325 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2200 38,628.00 0.000 0 088 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.3300 10,989.00 0.000 0 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6600 10,458.00 0.000 0 (BROKEN 8-4) 090 THERMOPLASTIC PAVEMENT MARKING SQFT 22.1700 12,858.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 091 REMOVE PAINTED TRAFFIC STRIPE LF 1.1100 20,202.00 20,888.000 23,185 092 12" RUMBLE STRIP STA 163.7100 7,858.08 0.000 0 (ASPHALT CONCRETE PAVEMENT) 093 LIGHTING SYSTEM LS 325,854.0600 325,854.06 0.000 0 094 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 095 CHAIN LINK FENCE (TYPE CL-6) LF 22.2600 18,475.80 0.000 0 096 REMOVE CHAIN LINK FENCE LF 7.7600 6,440.80 0.000 0 097 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 098 DELINEATOR (CLASS 1) EA 44.3300 620.62 0.000 0 099 END ANCHOR ASSEMBLY (TYPE SFT) EA 22.1600 22.16 0.000 0 100 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 997.5100 3,990.04 0.000 0 101 CRASH CUSHION MODULE, SAND FILLED EA 6,206.7400 6,206.74 0.000 0 102 CONCRETE BARRIER (TYPE 60MGF) LF 676.0900 331,284.10 0.000 0 PROGRAM CAS145 PAGE 5 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6834 TIME 01:31 PM ESTIMATE NO. 008 BID OPENING 01/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 500.00 1,487,688.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 42,565.82 133,063.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,065.82 1,620,752.69 103 MOBILIZATION LS 1,310,000.0000 1,310,000.00 0.750 982,500 ORIGINAL CONTRACT AMOUNT 13,128,066.60 TOTAL WORK COMPLETED 43,065.82 2,603,252.69 MATERIALS ON HAND ON SITE 72,365.13 DEDUCTIONS 0.00 0.00 TOTAL 43,065.82 2,675,617.82 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 05/01/19 150 07/22/19 06/24/19 10/05/20 74 130 42 0 19% 39% PROGRESS IS SATISFACTORY CHAHAL, HARPAL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/20