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 06/02/22 EST. NO. 011 TIME 03:13 PM 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 06/02/22 EST. NO. 011 TIME 03:13 PM 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 06/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 03:13 PM ESTIMATE NO. 011 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 02/11/22 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 06/02/22 LOCATION FINAL 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 4,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,528.0000 152,800.00 116.000 177,248 003 CONSTRUCTION AREA SIGNS LS 18,500.0000 18,500.00 1.000 18,500 004 TRAFFIC CONTROL SYSTEM LS 145,000.0000 145,000.00 1.000 145,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 7,000.00 89.000 8,900 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 1.000 20,000 007 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 1.000 9,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 1.000 3,000 009 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 25.0000 6,250.00 125.000 3,125 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 1.000 2,000 013 SPALL REPAIR (POLYESTER CONCRETE) SQYD 3,000.0000 12,000.00 5.600 16,800 014 TEMPORARY DECKING LS 70,000.0000 70,000.00 1.000 70,000 015 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 16,000.0000 128,000.00 8.000 128,000 016 CLEAN EXPANSION JOINT LF 55.0000 16,060.00 292.000 16,060 017 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 36.000 3,420 019 JOINT SEAL ASSEMBLY (MR 3") LF 1,100.0000 44,000.00 40.000 44,000 020 JOINT SEAL (MR 2") LF 125.0000 4,750.00 38.000 4,750 021 MOLDED REINFORCED ELASTOMERIC LF 300.0000 24,000.00 160.000 48,000 EXPANSION JOINT SEAL ASSEMBLY (MR 3") 022 BAR REINFORCING STEEL (BRIDGE) LB 6.0000 2,808.00 468.000 2,808 (F) PROGRAM CAS145 PAGE 2 DATE 06/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 03:13 PM ESTIMATE NO. 011 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 02/11/22 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 06/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,500 025 RAPID SETTING CONCRETE (PATCH) CF 275.0000 9,625.00 116.000 31,900 026 REPAIR SPALLED SURFACE AREA SQFT 175.0000 269,500.00 2,287.000 400,225 027 REMOVE CONCRETE DECK SURFACE SQFT 9.0000 10,800.00 333.000 2,997 028 REMOVE UNSOUND CONCRETE CF 130.0000 4,550.00 116.000 15,080 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 13,280.00 12,413.000 12,413 030 FURNISH POLYESTER CONCRETE OVERLAY CF 95.0000 10,925.00 115.000 10,925 031 PLACE POLYESTER CONCRETE OVERLAY SQFT 35.0000 42,000.00 333.000 11,655 (F) 032 TREAT BRIDGE DECK SQFT 1.0000 12,080.00 12,080.000 12,080 (F) 033 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 60.0000 8,040.00 134.000 8,040 034 REPLACE ACCESS DOOR EA 8,000.0000 8,000.00 1.000 8,000 035 BRIDGE REMOVAL (PORTION), LOCATION A LS 8,000.0000 8,000.00 1.000 8,000 036 BRIDGE REMOVAL (PORTION), LOCATION B LS 60,000.0000 60,000.00 1.000 60,000 037 BRIDGE REMOVAL (PORTION), LOCATION C LS 15,000.0000 15,000.00 1.000 15,000 038 GALVANIC ANODE EA 35.0000 13,195.00 531.000 18,585 039 PAINT BRIDGE IDENTIFICATION EA 100.0000 2,000.00 20.000 2,000 040 REMOVE PAVEMENT MARKER EA 2.0000 80.00 20.000 40 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 1,000.00 20.000 500 042 REMOVE ROADSIDE SIGN PANEL EA 200.0000 200.00 1.000 200 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 2,200.00 100.000 2,200 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,020.00 60.000 1,020 (0.080"-UNFRAMED) 045 ROADSIDE SIGN - ONE POST EA 300.0000 1,800.00 6.000 1,800 046 INSTALL SIGN PANEL ON EXISTING EA 400.0000 1,200.00 3.000 1,200 STRUCTURE 047 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 200.00 1.000 200 EXISTING POST 048 CONCRETE BARRIER LF 1,200.0000 12,000.00 10.000 12,000 (F) 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,980.00 495.000 990 PROGRAM CAS145 PAGE 3 DATE 06/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 03:13 PM ESTIMATE NO. 011 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 02/11/22 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 06/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,750.00 125.000 875 051 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 11.0000 8,910.00 405.000 4,455 052 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.0000 6,570.00 365.000 3,285 (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 06/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q0804 TIME 03:13 PM ESTIMATE NO. 011 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 02/11/22 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 06/02/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,376,776.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 179,343.13 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,556,119.13 053 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,347,843.00 TOTAL WORK COMPLETED 0.00 1,686,119.13 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,686,119.13 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 04/13/21 100 06/05/21 06/05/21 02/11/22 94 32 16 0 100% 100% BORJA, ROBERTO RESIDENT ENGINEER