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 05/11/21 EST. NO. 011 TIME 12:47 PM R.E. NAME: ZHANG, RUI 04-2J8104 --------------------------------------------------------------------------- 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 0031 760.62 E.W. @ F.A.(+) 081020 N 0026.0 0032 3,412.31 110220 N 0049.0 0033 1,552.50 102320 N 0053.0 0034 2,716.83 110920 N 0054.0 0035 10,149.52 101820 N 0051.1 0036 132.25 110920 N 0054.1 0037 1,970.93 080520 N 0057.1 0038 985.46 080620 N 0058.1 0039 18,487.73 041020 N 0008.0 0040 3,964.33 092520 N 0050.1 003 0009 2,304.68 E.W. @ F.A.(+) 101920 N 0055.1 0010 7,877.47 070320 N 0056.1 004 0001 128,174.80 E.W. @ L.S.(+) 122120 N 001 0 005 0001 20,000.00 E.W. @ L.S.(+) 122120 N 001 0 006 0015 1,004.00 E.W. @ F.A.(+) 092420 N 0032.2 0016 8,333.10 092520 N 0036.0 0017 3,302.34 101420 N 0037.0 0018 3,407.77 102020 N 0038.0 0019 10,300.79 070320 N 0041.0 0020 650.64 070320 N 0041.1 007 0001 -20,945.31 A.C. @ U.P.(-) 042721 N 000001 208,542.76 TOTAL THIS ESTIMATE 95,316.37 TOTAL PREVIOUS ESTIMATE 303,859.13 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 05/11/21 EST. NO. 011 TIME 12:47 PM R.E. NAME: ZHANG, RUI 04-2J8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DBE UNDERUTILIZATION -51,160.00 011 DBE UNDERUTILIZATION 51,160.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/11/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8104 TIME 12:47 PM ESTIMATE NO. 011 BID OPENING 12/03/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/11/21 LOCATION RERUN SEMI-FINAL ESTIMATE 04-ALA-880-4.8/11.3 ------------------------- BAY CITIES PAVING & GRADING, IN FREMONT, FROM NORTH OF AUTO MALL INC. PARKWAY TO SOUTH OF FREMONT BLVD. 1450 CIVIC CT; CONCORD CA 94520 FED. AID NO. ACIM-8801(86)E HIGHWAY WORKER SAFETY IMPROVEMENTS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,400.0000 3,400.00 1.000 3,400 003 CONSTRUCTION AREA SIGNS LS 8,300.0000 8,300.00 1.000 8,300 004 TRAFFIC CONTROL SYSTEM LS 202,769.6300 202,769.63 1.000 202,769 005 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,540.00 44.000 1,540 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,200.0000 11,200.00 1.000 11,200 007 TEMPORARY RAILING (TYPE K) LF 22.7500 302,575.00 13,300.000 302,575 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,500.0000 18,000.00 4.000 18,000 009 JOB SITE MANAGEMENT LS 25,711.0400 25,711.04 1.000 25,711 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,400.0000 2,400.00 1.000 2,400 PLAN 011 RAIN EVENT ACTION PLAN EA 500.0000 11,500.00 8.000 4,000 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 240.0000 3,840.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 2.000 4,000 014 TEMPORARY COVER SQYD 4.9100 982.00 6.000 29 015 TEMPORARY CHECK DAM LF 8.5300 1,535.40 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 136.1800 5,311.02 76.000 10,349 017 TEMPORARY FIBER ROLL LF 3.5900 2,082.20 0.000 0 018 STREET SWEEPING LS 7,557.0100 7,557.01 1.000 7,557 019 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 020 TREATED WOOD WASTE LB 0.3000 2,913.00 11,000.000 3,300 021 TEMPORARY HIGH-VISIBILITY FENCE LF 3.5400 1,663.80 0.000 0 022 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 2 DATE 05/11/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8104 TIME 12:47 PM ESTIMATE NO. 011 BID OPENING 12/03/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/11/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 97.0000 291,000.00 3,000.000 291,000 024 ROADWAY EXCAVATION (TYPE Z-2) CY 280.0000 67,200.00 240.000 67,200 (AERIALLY DEPOSITED LEAD) 025 MAINTAIN EXISTING PLANTED AREAS LS 25,000.0000 25,000.00 1.000 25,000 026 WOOD MULCH CY 110.0000 18,700.00 170.000 18,700 027 REMOVE IRRIGATION FACILITY LS 12,000.0000 12,000.00 1.000 12,000 028 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 450.00 1.000 450 029 HYDROMULCH SQFT 0.1600 2,304.00 11,440.000 1,830 030 FIBER ROLLS LF 5.7800 2,080.80 140.000 809 031 HYDROSEED SQFT 0.2300 3,312.00 11,440.000 2,631 032 COMPOST (CY) CY 331.6700 3,648.37 1.500 497 033 INCORPORATE MATERIALS SQFT 0.1700 2,448.00 280.000 47 034 LEAN CONCRETE BASE CY 254.1300 498,094.80 1,864.000 473,698 035 HOT MIX ASPHALT (TYPE A) TON 125.0000 390,000.00 2,849.640 356,205 036 HOT MIX ASPHALT-OPEN GRADED TON 160.0000 102,400.00 1,052.100 168,336 (OPEN GRADED FRICTION COURSE) 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.7500 656.25 72.000 630 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.7500 4,375.00 182.000 1,592 039 TACK COAT TON 1,650.0000 9,900.00 7.160 11,814 040 REMOVE ASPHALT CONCRETE DIKE LF 8.3900 3,859.40 145.000 1,216 041 ADJUST INLET EA 4,150.1100 157,704.18 2.000 8,300.22 31.000 128,653 042 REMOVE ROADSIDE SIGN EA 100.0000 600.00 3.000 300 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 648.00 48.000 648 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 770.00 44.000 770 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 877.50 44.000 858 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 046 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 480.00 115.000 460 047 ROADSIDE SIGN - ONE POST EA 275.0000 550.00 2.000 550 PROGRAM CAS145 PAGE 3 DATE 05/11/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8104 TIME 12:47 PM ESTIMATE NO. 011 BID OPENING 12/03/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/11/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 ROADSIDE SIGN - TWO POST EA 400.0000 1,200.00 3.000 1,200 049 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 80.00 1.000 80 METHOD) 050 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 36.0000 22,680.00 650.000 23,400 051 VEGETATION CONTROL (MINOR CONCRETE) SQYD 93.6200 47,746.20 190.000 17,787 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,396.0000 4,188.00 3.000 4,188 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,610.0000 13,830.00 3.000 13,830 054 REMOVE GUARDRAIL LF 8.0000 5,760.00 712.500 5,700 055 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 9,870.00 1,500.000 10,500 (ENHANCED WET NIGHT VISIBILITY) 056 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 057 ELECTRONIC TOLLING SYSTEM LS 188,500.0000 188,500.00 1.000 188,500 058 MODIFYING EXISTING ELECTRICAL SYSTEM LS 255,000.0000 255,000.00 1.000 255,000 PROGRAM CAS145 PAGE 4 DATE 05/11/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J8104 TIME 12:47 PM ESTIMATE NO. 011 BID OPENING 12/03/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/11/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,300.22 2,703,215.31 ADJUSTMENT OF COMPENSATION -20,945.31 -20,945.31 EXTRA WORK 229,488.07 324,804.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 216,842.98 3,007,074.44 059 MOBILIZATION LS 308,354.7300 308,354.73 1.000 308,354 ORIGINAL CONTRACT AMOUNT 3,083,547.33 TOTAL WORK COMPLETED 216,842.98 3,315,429.17 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 216,842.98 3,315,429.17 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 01/14/20 80 03/09/20 03/12/20 11/20/20 109 71 29 0 100% 100% ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/11/21