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 01/18/24 EST. NO. 007 TIME 11:16 AM R.E. NAME: CHAMPANERIA, VINAY 04-2Q2504 --------------------------------------------------------------------------- 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 0002 47,125.39 E.W. @ F.A.(+) 112023 N 0023.0 47,125.39 TOTAL THIS ESTIMATE 2,400.00 TOTAL PREVIOUS ESTIMATE 49,525.39 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 01/18/24 EST. NO. 007 TIME 11:16 AM R.E. NAME: CHAMPANERIA, VINAY 04-2Q2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q2504 TIME 11:16 AM ESTIMATE NO. 007 BID OPENING 11/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 01/18/24 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-80 ----------------------- 04-ALA-580 AMERICAN CIVIL CONSTRUCTORS IN ALAMEDA COUNTY ON ROUTE 80, 580, 04-ALA-680 WEST COAST, LLC AND 680 AT VARIOUS LOCATIONS. 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. HSIM-X001(667)E APPLY HIGH FRICTION SURFACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 180,000.00 6.000 7,200.00 150.000 180,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 13,500.0000 13,500.00 0.300 4,050.00 1.000 13,500 006 TRAFFIC CONTROL SYSTEM LS 267,000.0000 267,000.00 0.100 26,700.00 1.000 267,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 550.0000 33,000.00 2.000 1,100.00 60.000 33,000 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 10,800.00 2.000 120.00 60.000 3,600 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 975.0000 12,675.00 13.000 12,675 010 JOB SITE MANAGEMENT LS 4,234.1500 4,234.15 0.100 423.42 1.000 4,234 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,300.00 13.000 1,300 013 STREET SWEEPING LS 9,000.0000 9,000.00 0.100 900.00 1.000 9,000 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.8000 4,158.00 2,883.000 5,189 STRIPE (HAZARDOUS WASTE) 015 CRACK TREATMENT LNMI 134,000.0000 26,800.00 0.395 52,930 016 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 017 REPLACE ASPHALT CONCRETE SURFACING CY 1,505.0000 10,535.00 7.050 10,610 018 HOT MIX ASPHALT-OPEN GRADED TON 220.0000 275,000.00 1,324.710 291,436 (OPEN GRADED FRICTION COURSE) 019 TACK COAT TON 1,700.0000 7,480.00 8.810 14,977 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 148,000.00 20,755.000 166,040 021 PUBLIC SAFETY PLAN LS 10,035.0000 10,035.00 1.000 10,035 022 RAPID SETTING CONCRETE (PATCH) CF 35.0000 10,745.00 383.750 13,431 PROGRAM CAS145 PAGE 2 DATE 01/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q2504 TIME 11:16 AM ESTIMATE NO. 007 BID OPENING 11/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 01/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE UNSOUND CONCRETE CF 275.0000 84,425.00 383.750 105,531 024 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.6500 79,734.85 141,573.000 92,022 025 HIGH FRICTION SURFACE TREATMENT (BRIDGE) SQYD 37.0000 504,310.00 14,669.220 542,761 (F) 026 REMOVE PAVEMENT MARKER EA 1.0000 140.00 503.000 503 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 2,960.00 509.000 4,072 028 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 1,950.00 108.000 1,620 (ENHANCED WET NIGHT VISIBILITY) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 24,150.00 4,872.000 24,360 (ENHANCED WET NIGHT VISIBILITY) 030 REMOVE CONTRAST STRIPE LF 2.0000 12,800.00 1,835.000 3,670 031 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 032 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 14.0000 10,640.00 684.000 9,576 (WARRANTY) 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 46,100.00 6,628.000 66,280 (WARRANTY) 035 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 036 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.5000 1,140.00 90.000 855 (WARRANTY) (BROKEN 17-7) 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 MODIFYING RAMP METERING SYSTEMS LS 16,500.0000 16,500.00 0.050 825.00 0.950 15,675 039 MODIFYING TRAFFIC MONITORING STATIONS LS 5,500.0000 5,500.00 0.050 275.00 0.950 5,225 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 15,675.00 1,091.000 8,182 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.3000 26,058.00 6,763.000 29,080 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.0000 26,280.00 3,567.000 32,103 (WARRANTY) (BROKEN 36-12) 044 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.5000 3,875.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 01/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Q2504 TIME 11:16 AM ESTIMATE NO. 007 BID OPENING 11/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 01/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 41,593.42 2,034,975.49 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 47,125.39 49,525.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 88,718.81 2,084,500.88 045 MOBILIZATION LS 210,000.0000 210,000.00 1.000 210,000 ORIGINAL CONTRACT AMOUNT 2,111,000.00 TOTAL WORK COMPLETED 88,718.81 2,294,500.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 88,718.81 2,294,500.88 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 01/06/23 150 01/24/23 01/24/23 02/02/24 150 109 0 0 97% 100% PROGRESS IS SATISFACTORY CHAMPANERIA, VINAY RESIDENT ENGINEER