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 09/20/21 EST. NO. 018 TIME 12:23 PM R.E. NAME: ATAKO, KINGSTON 04-3G4544 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0141-1 -21,080.12 E.W. @ F.A.(+) 080321 N 0500.0 DAO CORRECTING ENTRY 0141-2 21,080.11 073021 N 0500.0 DAO CORRECTING ENTRY 0143 1,479.68 081621 N 0523.0 0144 20,760.77 080221 N 0502.0 0145 1,479.68 080221 N 0503.0 0147 1,479.68 080321 N 0505.0 0148 20,393.91 080421 N 0506.0 0149 1,479.68 080421 N 0507.0 0150 18,481.19 080521 N 0508.0 0151 1,479.68 080521 N 0509.0 0152 18,097.43 080621 N 0510.0 0153 1,479.68 080621 N 0511.0 0154 14,489.57 080921 N 0512.0 0155 1,479.68 080921 N 0513.0 0156 15,848.89 081021 N 0514.0 0157 1,479.68 081021 N 0515.0 0158 17,525.01 081121 N 0516.0 0159 1,479.68 081121 N 0517.0 0160 16,932.45 081221 N 0518.0 0161 1,479.68 081221 N 0519.0 0162 17,652.52 081321 N 0520.0 0163 1,479.68 081321 N 0521.0 0164 17,791.43 081621 N 0522.0 0165 22,120.08 080321 N 504.10 0166 1,564.02 050721 N 0524.0 0167 53,580.43 051021 N 0525.0 0168 2,348.42 043021 N 0526.0 0169 46,228.23 031821 N 0527.0 0170 17,830.56 081721 N 0528.0 0171 1,479.68 081721 N 0529.0 0172 19,264.13 081821 N 0530.0 0173 1,479.68 081821 N 0531.0 0174 19,264.13 081921 N 0532.0 0175 1,479.68 081921 N 0533.0 0176 19,701.64 082021 N 0534.0 0178 21,054.00 082321 N 0536.0 0180 19,257.17 082421 N 0538.0 0181 1,479.68 082421 N 0539.0 0182 20,800.32 082521 N 0540.0 0183 1,479.68 082521 N 0541.0 0184 20,779.22 082621 N 0542.0 0185 1,479.68 082621 N 0543.0 0186 17,747.27 082721 N 0544.0 0187 1,479.68 082721 N 0545.0 0189 1,479.68 083021 N 0547.0 0191 1,479.68 083121 N 0549.0 509,106.38 TOTAL THIS ESTIMATE 3,600,221.99 TOTAL PREVIOUS ESTIMATE 4,109,328.37 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 09/20/21 EST. NO. 018 TIME 12:23 PM R.E. NAME: ATAKO, KINGSTON 04-3G4544 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4544 TIME 12:23 PM ESTIMATE NO. 018 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: ATAKO, KINGSTON DATE OF THIS ESTIMATE 09/20/21 LOCATION RERUN PROGRESS ESTIMATE 04-SM-92-R14.4/R18.8 ----------------------- 04-ALA-92-R0.0/R2.4 GOLDEN STATE BRIDGE, INC. ON THE RICHMOND-SAN RAFAEL BRIDGE 3701 MALLARD DRIVE; BENICIA CA 94510 FED. AID NO. N O N E REPAIR SPALLED CONCRETE COLUMNS AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.500 10,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 3,240,000.00 20.000 80,000.00 377.000 1,508,000 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.025 2,500.00 0.455 45,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.025 375.00 0.455 6,825 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.025 625.00 0.455 11,375 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.750 2,250 007 STREET SWEEPING LS 1.0000 1.00 0.000 0 008 TEMPORARY CONCRETE WASHOUT LS 14,000.0000 14,000.00 1.000 14,000 009 STRUCTURAL CONCRETE, BRIDGE (REPAIR) CY 20,000.0000 460,000.00 23.000 460,000 (F) 010 DRILL AND BOND DOWEL LF 75.0000 12,375.00 0.000 0 011 DRILL AND BOND DOWEL LF 110.0000 290,290.00 0.000 0 (CHEMICAL ADHESIVE)(LF) 012 BAR REINFORCING STEEL (BRIDGE) LB 5.0000 12,290.00 3,647.000 18,235 (F) 013 WELDED WIRE REINFORCEMENT (STAINLESS SQFT 4.0000 14,664.00 0.000 0 (F) STEEL) 014 GALVANIC ANODE EA 30.0000 529,230.00 1,428.000 42,840 015 PAINT BRIDGE IDENTIFICATION NUMBER EA 100.0000 151,200.00 0.000 0 016 INJECT CRACK (EPOXY) LF 125.0000 60,875.00 0.000 0 017 REPAIR SPALLED SURFACE AREA SQFT 157.0000 4,110,888.00 7,151.670 1,122,812 018 BRIDGE REMOVAL (PORTION) LS 4,400,000.0000 4,400,000.00 1.000 4,400,000 PROGRAM CAS145 PAGE 2 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4544 TIME 12:23 PM ESTIMATE NO. 018 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: ATAKO, KINGSTON DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 83,500.00 7,641,837.19 ADJUSTMENT OF COMPENSATION 0.00 1,350,398.00 EXTRA WORK 509,106.38 2,758,930.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 592,606.38 11,751,165.56 019 MOBILIZATION LS 1,400,000.0000 1,400,000.00 1.000 1,400,000 ORIGINAL CONTRACT AMOUNT 14,858,813.00 TOTAL WORK COMPLETED 592,606.38 13,151,165.56 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 592,606.38 13,151,165.56 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 01/14/20 810 03/12/20 03/12/20 03/04/22 377 5 -320 0 74% 77% PROGRESS IS SATISFACTORY ATAKO, KINGSTON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/21