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 08/22/19 EST. NO. 006 TIME 04:34 PM R.E. NAME: INORI, DOUGLAS 04-1J5614 --------------------------------------------------------------------------- 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 0014 1,204.99 E.W. @ F.A.(+) 080619 N AUG010 0015 1,433.70 071619 N AUG020 0016 20,360.00 072719 N XAUG50 0017 4,950.00 081819 N XAUG90 003 0002 3,300.37 E.W. @ F.A.(+) 080919 N AUG030 005 0004 10,917.04 A.C. @ L.S.(+) 081619 N AUG060 006 0001 -5,405.46 A.C. @ L.S.(-) 071819 N JULY10 011 0008 51,480.00 E.W. @ U.P (+) 081219 N AUG040 012 0001 -185,780.65 A.C. @ L.S.(-) 071819 N JULY11 -97,540.01 TOTAL THIS ESTIMATE 619,245.22 TOTAL PREVIOUS ESTIMATE 521,705.21 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 08/22/19 EST. NO. 006 TIME 04:34 PM R.E. NAME: INORI, DOUGLAS 04-1J5614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 LOCATION RERUN PROGRESS ESTIMATE 04-SM-101-0.0/6.6 ----------------------- 04-SCL-101-50.6/52.6 KIEWIT INFRASTRUCTURE WEST CO IN SAN MATEO AND SANTA CLARA 4650 BUNISESS CENTER DRIVE COUNTIES BETWEEN 0.3 MILE NORTH OF FAIRFIELD, CA 94534 SAN ANTONIO ROAD INTERCHANGE AND WHIPPLE AVENUE INTERCHANGE FED. AID NO. N O N E REMOVE CONCRETE BARRIER, INSTALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 20,000.0000 20,000.00 1.000 20,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 100,000.0000 100,000.00 0.250 25,000.00 0.750 75,000 003 TIME RELATED OVERHEAD (MILESTONE 1) LS 3,500,000.0000 3,500,000.00 0.110 385,000.00 0.480 1,680,000 004 TIME RELATED OVERHEAD (MILESTONE 2 - LS 560,000.0000 560,000.00 0.000 0 SYSTEM INTEGRATOR COORDINATION) 005 DEVELOP WATER SUPPLY LS 100,000.0000 100,000.00 1.000 100,000 006 CONSTRUCTION AREA SIGNS LS 49,688.4000 49,688.40 0.700 34,781 007 TRAFFIC CONTROL SYSTEM LS 3,500,000.0000 3,500,000.00 0.088 308,000.00 0.580 2,030,000 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 30,400.00 1,364.000 27,280 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.4000 924,000.00 382,032.750 916,878 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 18,690.00 302.000 10,570.00 702.000 24,570 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 200,000.0000 200,000.00 0.088 17,600.00 0.580 116,000 012 TEMPORARY RAILING (TYPE K) LF 45.0000 4,374,000.00 49,080.000 2,208,600.00 101,260.000 4,556,700 013 TEMPORARY CRASH CUSHION MODULE EA 320.0000 387,200.00 772.000 247,040.00 1,725.000 552,000 014 JOB SITE MANAGEMENT LS 1,300,000.0000 1,300,000.00 0.110 143,000.00 0.480 624,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 10,000.0000 10,000.00 0.500 5,000 PLAN 016 RAIN EVENT ACTION PLAN EA 450.0000 5,850.00 2.000 900 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 21,000.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 5,000.0000 10,000.00 1.000 5,000 019 MOVE-IN/MOVE-OUT EA 3,000.0000 18,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 020 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 15,700.00 0.000 0 (BONDED FIBER MATRIX) 021 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 90,200.00 155.000 34,100.00 336.000 73,920 022 TEMPORARY FIBER ROLL LF 8.0000 166,400.00 21,875.000 175,000 PROGRAM CAS145 PAGE 2 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 38,000.0000 190,000.00 6.000 228,000 024 STREET SWEEPING LS 350,000.0000 350,000.00 0.088 30,800.00 0.580 203,000 025 TEMPORARY DEWATERING AND NON-STORM LS 50,000.0000 50,000.00 0.110 5,500.00 0.480 24,000 WATER DISCHARGE CONTROL SYSTEM 026 TEMPORARY CONCRETE WASHOUT LS 70,000.0000 70,000.00 0.110 7,700.00 0.480 33,600 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5500 287,550.00 96,706.000 343,306 STRIPE (HAZARDOUS WASTE) 028 TREATED WOOD WASTE LB 0.6000 924.00 6,000.000 3,600 029 NOISE MONITORING LS 50,000.0000 50,000.00 1.000 50,000 030 REMOVE CONCRETE CY 320.0000 197,760.00 18.390 5,884.80 393.340 125,868 (MINOR CONCRETE BACKFILL) 031 IMPORTED BORROW (CY) CY 500.0000 48,500.00 0.000 0 032 WOOD MULCH CY 145.0000 288,550.00 0.000 0 033 HOT MIX ASPHALT (TYPE A) TON 555.0000 1,842,600.00 407.220 226,007 034 TACK COAT TON 940.0000 2,820.00 1.160 1,090 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 310.0000 8,370.00 0.000 0 036 42" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,500.0000 187,500.00 0.000 0 (TOLL READER FOUNDATION) 037 60" CAST-IN-DRILLED-HOLE CONCRETE LF 2,750.0000 2,117,500.00 45.000 123,750.00 455.000 1,251,250 PILE (SIGN FOUNDATION) 038 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,900.0000 354,000.00 18.600 109,740 039 MINOR CONCRETE (BACKFILL) CY 1,200.0000 565,200.00 49.510 59,412.00 417.010 500,412 040 HEAVY BLAST TEXTURE SQFT 23.4000 84,240.00 0.000 0 (F) 041 FURNISH SIGN STRUCTURE (TRUSS) LB 4.8000 2,267,198.40 0.000 0 (F) 042 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 188,933.20 0.000 0 (F) 043 REMOVE SIGN STRUCTURE (EA) EA 2,200.0000 22,000.00 3.000 6,600.00 8.000 17,600 044 18" ALTERNATIVE PIPE CULVERT LF 502.0000 753,000.00 708.000 355,416 045 TEMPORARY DRAINAGE SYSTEM LS 500,000.0000 500,000.00 0.187 93,500 046 18" REINFORCED CONCRETE PIPE LF 250.0000 490,000.00 14.000 3,500.00 160.000 40,000 047 18" SLOTTED CORRUGATED STEEL PIPE LF 400.0000 195,600.00 0.000 0 (.064" THICK) 048 GRATED LINE DRAIN LF 220.0000 78,100.00 0.000 0 049 ABANDON CULVERT (LF) LF 20.0000 28,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ABANDON INLET EA 3,500.0000 10,500.00 0.000 0 051 REMOVE CULVERT (LF) LF 230.0000 259,900.00 28.000 6,440.00 980.000 225,400 052 REMOVE 18" SLOTTED CORRUGATED STEEL PIPE LF 300.0000 23,100.00 0.000 0 053 REMOVE INLET EA 3,000.0000 60,000.00 1.000 3,000.00 7.000 21,000 054 ADJUST INLET EA 20,000.0000 20,000.00 0.000 0 055 SAND BACKFILL CY 500.0000 41,500.00 0.000 0 056 CONCRETE (CONCRETE APRON) CY 10,500.0000 50,400.00 0.000 0 057 MISCELLANEOUS IRON AND STEEL LB 2.5000 32,750.00 2,934.000 7,335 (F) 058 LIGHTING TOLL SYSTEM LS 2,500,000.0000 2,500,000.00 0.038 95,000.00 0.325 812,500 059 ELECTRONIC TOLL SYSTEM LS 7,500,000.0000 7,500,000.00 0.079 592,500.00 0.521 3,907,500 060 PREPARE AND PAINT CONCRETE SQFT 14.0000 21,000.00 0.000 0 061 REMOVE PAVEMENT MARKER EA 2.5000 23,075.00 577.000 1,442.50 9,180.000 22,950 062 GUARD RAILING DELINEATOR EA 32.0000 2,080.00 0.000 0 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 48,050.00 4,169.000 20,845.00 4,169.000 20,845 064 OBJECT MARKER (TYPE P) EA 110.0000 4,180.00 0.000 0 065 OBJECT MARKER (TYPE L-1) EA 80.0000 560.00 0.000 0 066 REMOVE ROADSIDE SIGN EA 135.0000 2,295.00 5.000 675.00 5.000 675 067 REMOVE ROADSIDE SIGN (METAL POST) EA 50.0000 1,200.00 16.000 800.00 22.000 1,100 068 REMOVE SIGN FROM SIGN FRAME EA 550.0000 2,750.00 0.000 0 069 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 22.0000 51,920.00 0.000 0 070 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 37.2000 219,480.00 0.000 0 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 50,000.00 613.750 12,275.00 613.750 12,275 (0.063"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 1,380.00 0.000 0 (0.080"-UNFRAMED) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 18,270.00 225.500 6,765.00 225.500 6,765 (0.080"-FRAMED) 074 METAL (BARRIER MOUNTED SIGN) LB 18.0000 153,540.00 1,240.000 22,320.00 3,875.000 69,750 075 ROADSIDE SIGN - ONE POST EA 400.0000 1,200.00 0.000 0 076 ROADSIDE SIGN - TWO POST EA 1,000.0000 14,000.00 5.000 5,000.00 5.000 5,000 PROGRAM CAS145 PAGE 4 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 350.0000 6,300.00 0.000 0 METHOD) 078 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 12.0000 10,044.00 0.000 0 079 INSTALL ROADSIDE SIGN PANEL ON EA 500.0000 2,000.00 0.000 0 EXISTING POST 080 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 125.0000 67,500.00 37.500 4,687 081 TRANSITION RAILING (TYPE WB-31) EA 28,000.0000 28,000.00 0.000 0 082 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,000.0000 12,000.00 1.000 2,000 083 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 8,000.0000 56,000.00 1.000 8,000 084 CONCRETE BARRIER (TYPE 60MC MOD) LF 380.0000 83,220.00 0.000 0 085 CONCRETE BARRIER (TYPE 60MGC) LF 180.0000 1,157,400.00 2,315.770 416,838 086 CONCRETE BARRIER (TYPE 60MSC) LF 300.0000 140,700.00 185.690 55,707 087 CONCRETE BARRIER (TYPE 60MGC MOD 3A) LF 640.0000 108,800.00 214.510 137,286 088 CONCRETE BARRIER (TYPE 60MGC MOD 3B) LF 900.0000 139,500.00 0.000 0 089 CONCRETE BARRIER (TYPE 60MGC MOD 3C) LF 640.0000 160,000.00 0.000 0 090 CONCRETE BARRIER (TYPE 60MGC MOD 3D) LF 610.0000 115,900.00 0.000 0 091 CONCRETE BARRIER (TYPE 60MGC MOD 4A) LF 740.0000 607,540.00 262.720 194,412 092 CONCRETE BARRIER (TYPE 60MGC MOD 4B) LF 435.0000 207,060.00 109.840 47,780 093 CONCRETE BARRIER (TYPE 60MGC MOD 4C) LF 435.0000 6,090.00 0.000 0 094 CONCRETE BARRIER (TYPE 60MGF MOD 1A) LF 550.0000 180,400.00 0.000 0 095 CONCRETE BARRIER (TYPE 60MGF MOD 1B) LF 550.0000 79,200.00 0.000 0 096 CONCRETE BARRIER (TYPE 60MGF MOD 1C) LF 550.0000 117,700.00 0.000 0 097 CONCRETE BARRIER (TYPE 60MGF MOD 2A) LF 475.0000 196,175.00 0.000 0 098 CONCRETE BARRIER (TYPE 60MGF MOD 1D) LF 685.0000 173,990.00 256.920 175,990 099 CONCRETE BARRIER (TYPE 60MGF MOD 1E) LF 700.0000 536,200.00 583.330 408,331 100 ROADSIDE SIGN POST FOUNDATION IN MEDIAN EA 800.0000 15,200.00 1.000 800.00 8.000 6,400 BARRIER TRANSITION 101 CONCRETE BARRIER (TYPE 60MGC MOD 2B) LF 500.0000 150,000.00 0.000 0 102 CONCRETE BARRIER (TYPE 60PR MOD) LF 450.0000 135,000.00 442.200 198,990 103 CONCRETE BARRIER (TYPE 60PR MOD 1A) LF 490.0000 58,800.00 36.000 17,640 PROGRAM CAS145 PAGE 5 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONCRETE BARRIER (TYPE 60M MOD) LF 510.0000 86,700.00 0.000 0 105 CONCRETE BARRIER (TYPE 60R MOD) CASE 1 LF 800.0000 216,000.00 125.710 100,568 106 CONCRETE BARRIER (TYPE 60R MOD) CASE 2 LF 800.0000 97,600.00 99.220 79,376 107 REMOVE GUARDRAIL LF 20.0000 1,540.00 300.000 6,000 108 REMOVE CONCRETE BARRIER LF 122.0000 1,464,000.00 6,973.000 850,706.00 11,636.000 1,419,592 109 REMOVE CONCRETE BARRIER (BRIDGE) LF 200.0000 27,000.00 172.000 34,400.00 172.000 34,400 110 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1600 18,468.00 9,583.000 20,699.28 9,583.000 20,699 111 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 55,000.00 11,199.000 22,398.00 11,199.000 22,398 (BROKEN 12-3) 112 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5600 61,944.00 11,374.000 40,491.44 11,374.000 40,491 (BLACK BROKEN 18-12)(OPTION 2) 113 10" THERMOPLASTIC TRAFFIC STRIPE LF 12.0000 35,520.00 1,969.000 23,628.00 1,969.000 23,628 (BLACK CONTRAST)(SOLID) 114 THERMOPLASTIC PAVEMENT MARKING SQFT 9.5000 16,625.00 704.000 6,688.00 704.000 6,688 115 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 417,600.00 105,955.000 169,528.00 105,955.000 169,528 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 116 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 265,650.00 65,571.000 108,192.15 65,571.000 108,192 (ENHANCED WET NIGHT VISIBILITY) 117 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 256,200.00 2,650.000 1,855.00 246,590.000 172,613 118 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5600 6,230.00 1,276.000 4,542 119 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 30,000.0000 30,000.00 0.750 22,500 SYSTEM ELEMENTS DURING CONSTRUCTION 120 FIBER OPTIC CABLE SYSTEMS LS 5,550,000.0000 5,550,000.00 0.017 94,350.00 0.456 2,530,800 121 TOS FIBER OPTIC SYSTEM LS 1,350,000.0000 1,350,000.00 0.090 121,500.00 0.639 862,650 122 TEMPORARY TRAFFIC MONITORING STATION LS 510,000.0000 510,000.00 0.300 153,000.00 1.000 510,000 SYSTEM 123 MODIFYING EXISTING ELECTRICAL SYSTEM LS 800,000.0000 800,000.00 0.452 361,600.00 0.518 414,400 PROGRAM CAS145 PAGE 6 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5614 TIME 04:34 PM ESTIMATE NO. 006 BID OPENING 12/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,398,955.17 27,959,646.41 ADJUSTMENT OF COMPENSATION -180,269.07 -69,682.21 EXTRA WORK 82,729.06 591,387.42 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,301,415.16 28,481,351.62 124 MOBILIZATION LS 5,950,000.0000 5,950,000.00 0.950 5,652,500 ORIGINAL CONTRACT AMOUNT 59,500,000.00 TOTAL WORK COMPLETED 6,301,415.16 34,133,851.62 MATERIALS ON HAND ON SITE 95,494.00 DEDUCTIONS 0.00 0.00 TOTAL 6,301,415.16 34,229,345.62 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 01/23/19 400 02/26/19 03/11/19 11/17/20 96 13 6 0 56% 24% PROGRESS IS SATISFACTORY INORI, DOUGLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/19