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 09/14/23 EST. NO. 027 TIME 12:01 PM R.E. NAME: WASHINGTON, MARCUS 04-2J8014 --------------------------------------------------------------------------- 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 0041 16,107.39 E.W. @ F.A.(+) 110122 N CCSF42 16,107.39 TOTAL THIS ESTIMATE 387,359.64 TOTAL PREVIOUS ESTIMATE 403,467.03 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 09/14/23 EST. NO. 027 TIME 12:01 PM R.E. NAME: WASHINGTON, MARCUS 04-2J8014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 018 -138.50 004 OVERBID ITEM NO. 018 -69.25 005 OVERBID ITEM NO. 018 -55.40 010 OVERBID ITEM NO. 018 -13.85 018 0.00 -277.00 TOTAL DEDUCTIONS 0.00 -277.00 PROGRAM CAS145 PAGE 1 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8014 TIME 12:01 PM ESTIMATE NO. 027 BID OPENING 03/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: WASHINGTON, MARCUS DATE OF THIS ESTIMATE 09/14/23 LOCATION PROGRESS ESTIMATE 04-SF-101-4.1/R5.1 ----------------- CERTIFIED COATINGS COMPANY IN THE CITY AND COUNTY OF SAN 2320 CORDELIA ROAD; FRANCISCO, FROM 17TH STREET TO FAIRFIELD CA 94534 SOUTH VAN NESS AVENUE FED. AID NO. ACNH-Q101(389)E BRIDGE PAINTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.800 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.800 12,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 5,000.0000 3,425,000.00 20.000 100,000.00 486.000 2,430,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 84,000.00 12.000 72,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 8,000.00 36.000 7,200 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.800 12,800 007 TRAFFIC CONTROL SYSTEM LS 936,637.0000 936,637.00 0.800 749,309 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 15,000.00 0.000 0 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.000 0 010 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.020 1,000.00 0.820 41,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.800 4,000 012 WORK AREA MONITORING (BRIDGE) LS 25,000.0000 25,000.00 0.900 22,500 013 NOISE MONITORING LS 2,500.0000 2,500.00 0.000 0 014 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 8,753,893.0000 8,753,893.00 0.939 8,219,905 015 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 8,000,000.0000 8,000,000.00 0.081 648,000.00 0.857 6,856,000 016 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 15.0000 1,780,500.00 92,492.000 1,387,380 017 TEMPORARY FENCE (TYPE CL-6) LF 9.0000 119,700.00 12,650.000 113,850 PROGRAM CAS145 PAGE 2 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8014 TIME 12:01 PM ESTIMATE NO. 027 BID OPENING 03/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: WASHINGTON, MARCUS DATE OF THIS ESTIMATE 09/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 749,000.00 19,931,945.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 16,107.39 403,467.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 765,107.39 20,335,412.16 018 MOBILIZATION LS 2,586,000.0000 2,586,000.00 1.000 2,586,000 ORIGINAL CONTRACT AMOUNT 25,857,230.00 TOTAL WORK COMPLETED 765,107.39 22,921,412.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -277.00 TOTAL 765,107.39 22,921,135.16 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 018 MOBILIZATION 2,585,723.00 2,586,000.00 277.00 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 04/16/21 685 07/07/21 07/07/21 07/12/24 484 68 0 0 87% 71% PROGRESS IS SATISFACTORY WASHINGTON, MARCUS RESIDENT ENGINEER