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 08/20/24 EST. NO. 002 TIME 10:43 AM R.E. NAME: CHAMPANERIA, VINAY 04-2Y4804 --------------------------------------------------------------------------- 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 08/20/24 EST. NO. 002 TIME 10:43 AM R.E. NAME: CHAMPANERIA, VINAY 04-2Y4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Y4804 TIME 10:43 AM ESTIMATE NO. 002 BID OPENING 04/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 08/20/24 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-238-R14.5/16.7 ----------------------- O.C. JONES & SONS, INC. ALAMEDA COUNTY IN AND NEAR SAN LEANDRO 1520 FOURTH STREET FROM ROUTE 580 OVERCROSSING TO ROUTE 880 BERKELEY CA 94710 FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE HMA (TYPE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.200 500.00 0.950 2,375 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 30,000.00 16.000 16,000.00 23.000 23,000 003 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.240 6,000.00 0.640 16,000 004 TRAFFIC CONTROL SYSTEM LS 138,000.0000 138,000.00 0.900 124,200.00 0.900 124,200 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 160.0000 14,400.00 14.000 2,240.00 14.000 2,240 006 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 135.0000 4,050.00 14.000 1,890.00 14.000 1,890 SYSTEM 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 10,000.00 2.000 10,000.00 2.000 10,000 008 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.700 10,500.00 0.900 13,500 009 WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.650 650.00 0.900 900 010 TEMPORARY DRAINAGE INLET PROTECTION EA 190.0000 5,510.00 25.000 4,750.00 25.000 4,750 011 STREET SWEEPING LS 15,000.0000 15,000.00 0.900 13,500.00 0.900 13,500 012 NOISE MONITORING LS 3,000.0000 3,000.00 0.500 1,500.00 1.000 3,000 013 HOT MIX ASPHALT (TYPE A) TON 164.0000 282,080.00 1,778.540 291,680.56 1,778.540 291,680 014 TACK COAT TON 500.0000 1,500.00 2.560 1,280.00 2.560 1,280 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 89,100.00 5,700.000 85,500.00 5,700.000 85,500 016 REMOVE PAVEMENT MARKER EA 2.0000 1,840.00 265.000 530.00 265.000 530 017 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 5,335.00 265.000 1,457.50 265.000 1,457 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 4,422.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 59,160.00 13,344.000 19,348.80 13,344.000 19,348 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 6,650.00 2,704.000 6,760.00 2,704.000 6,760 (ENHANCED WET NIGHT VISIBILITY) 021 12" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 3,200.00 218.000 1,090.00 218.000 1,090 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 08/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Y4804 TIME 10:43 AM ESTIMATE NO. 002 BID OPENING 04/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 08/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 19,755.00 16,266.000 7,319.70 16,266.000 7,319 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 SYSTEM ELEMENTS DURING CONSTRUCTION 024 MODIFYING TRAFFIC MONITORING STATIONS LS 13,000.0000 13,000.00 0.450 5,850.00 0.450 5,850 PROGRAM CAS145 PAGE 3 DATE 08/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2Y4804 TIME 10:43 AM ESTIMATE NO. 002 BID OPENING 04/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 08/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 613,746.56 637,371.56 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 613,746.56 637,371.56 ORIGINAL CONTRACT AMOUNT 750,702.50 TOTAL WORK COMPLETED 613,746.56 637,371.56 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 613,746.56 637,371.56 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 06/19/24 30 06/19/24 06/19/24 08/30/24 23 10 0 0 84% 77% PROGRESS IS SATISFACTORY CHAMPANERIA, VINAY RESIDENT ENGINEER