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 07/16/21 EST. NO. 001 TIME 11:27 AM R.E. NAME: BORJA, ROBERTO 04-2Q0804 --------------------------------------------------------------------------- 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 07/16/21 EST. NO. 001 TIME 11:27 AM R.E. NAME: BORJA, ROBERTO 04-2Q0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 07/16/21 LOCATION PROGRESS ESTIMATE 04-SM-1-17.9/47.0 ----------------- GOLDEN STATE BRIDGE, INC. IN SAN MATEO COUNTY AT VARIOUS 3701 MALLARD DRIVE; LOCATIONS BENICIA CA 94510 FED. AID NO. N O N E TREAT RC APPROACH SLAB WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,528.0000 152,800.00 13.000 19,864.00 13.000 19,864 003 CONSTRUCTION AREA SIGNS LS 18,500.0000 18,500.00 0.700 12,950.00 0.700 12,950 004 TRAFFIC CONTROL SYSTEM LS 145,000.0000 145,000.00 0.130 18,850.00 0.130 18,850 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 7,000.00 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.130 2,600.00 0.130 2,600 007 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.130 1,170.00 0.130 1,170 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250 009 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.130 650.00 0.130 650 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 25.0000 6,250.00 0.000 0 STRIPE (HAZARDOUS WASTE) 011 NOISE MONITORING LS 4,500.0000 4,500.00 0.000 0 012 CLEARING AND GRUBBING (LS) LS 2,000.0000 2,000.00 0.000 0 013 SPALL REPAIR (POLYESTER CONCRETE) SQYD 3,000.0000 12,000.00 0.000 0 014 TEMPORARY DECKING LS 70,000.0000 70,000.00 0.000 0 015 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 16,000.0000 128,000.00 0.000 0 016 CLEAN EXPANSION JOINT LF 55.0000 16,060.00 0.000 0 017 JOINT SEAL (MR 1/2") LF 75.0000 7,350.00 0.000 0 018 JOINT SEAL (MR 1 1/2") LF 95.0000 3,420.00 0.000 0 019 JOINT SEAL ASSEMBLY (MR 3") LF 1,100.0000 44,000.00 0.000 0 020 JOINT SEAL (MR 2") LF 125.0000 4,750.00 0.000 0 021 MOLDED REINFORCED ELASTOMERIC LF 300.0000 24,000.00 0.000 0 EXPANSION JOINT SEAL ASSEMBLY (MR 3") 022 BAR REINFORCING STEEL (BRIDGE) LB 6.0000 2,808.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 07/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 07/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REPLACE CORRODED BOLT AND NUT EA 250.0000 1,000.00 0.000 0 FOR LIGHT POLE 024 PUBLIC SAFETY PLAN LS 1,500.0000 1,500.00 0.000 0 025 RAPID SETTING CONCRETE (PATCH) CF 275.0000 9,625.00 0.000 0 026 REPAIR SPALLED SURFACE AREA SQFT 175.0000 269,500.00 338.000 59,150.00 338.000 59,150 027 REMOVE CONCRETE DECK SURFACE SQFT 9.0000 10,800.00 0.000 0 028 REMOVE UNSOUND CONCRETE CF 130.0000 4,550.00 0.000 0 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 13,280.00 0.000 0 030 FURNISH POLYESTER CONCRETE OVERLAY CF 95.0000 10,925.00 0.000 0 031 PLACE POLYESTER CONCRETE OVERLAY SQFT 35.0000 42,000.00 0.000 0 (F) 032 TREAT BRIDGE DECK SQFT 1.0000 12,080.00 0.000 0 (F) 033 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 60.0000 8,040.00 0.000 0 034 REPLACE ACCESS DOOR EA 8,000.0000 8,000.00 0.000 0 035 BRIDGE REMOVAL (PORTION), LOCATION A LS 8,000.0000 8,000.00 0.000 0 036 BRIDGE REMOVAL (PORTION), LOCATION B LS 60,000.0000 60,000.00 0.000 0 037 BRIDGE REMOVAL (PORTION), LOCATION C LS 15,000.0000 15,000.00 0.000 0 038 GALVANIC ANODE EA 35.0000 13,195.00 41.000 1,435.00 41.000 1,435 039 PAINT BRIDGE IDENTIFICATION EA 100.0000 2,000.00 0.000 0 040 REMOVE PAVEMENT MARKER EA 2.0000 80.00 0.000 0 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 1,000.00 0.000 0 042 REMOVE ROADSIDE SIGN PANEL EA 200.0000 200.00 0.000 0 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 2,200.00 0.000 0 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,020.00 0.000 0 (0.080"-UNFRAMED) 045 ROADSIDE SIGN - ONE POST EA 300.0000 1,800.00 0.000 0 046 INSTALL SIGN PANEL ON EXISTING EA 400.0000 1,200.00 0.000 0 STRUCTURE 047 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 200.00 0.000 0 EXISTING POST 048 CONCRETE BARRIER LF 1,200.0000 12,000.00 0.000 0 (F) 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,980.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 07/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 6" TRAFFIC STRIPE TAPE LF 7.0000 1,750.00 0.000 0 051 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 11.0000 8,910.00 0.000 0 052 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.0000 6,570.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 07/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 11:27 AM ESTIMATE NO. 001 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 07/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 122,919.00 122,919.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 122,919.00 122,919.00 053 MOBILIZATION LS 130,000.0000 130,000.00 0.750 97,500.00 0.750 97,500 ORIGINAL CONTRACT AMOUNT 1,347,843.00 TOTAL WORK COMPLETED 220,419.00 220,419.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 220,419.00 220,419.00 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 04/13/21 100 06/05/21 06/05/21 11/23/21 13 0 0 0 16% 13% PROGRESS IS SATISFACTORY BORJA, ROBERTO RESIDENT ENGINEER PROGRAM CAS145 DATE 07/16/21