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 04/21/23 EST. NO. 001 TIME 04:55 PM R.E. NAME: DOUGLAS INORI 04-3J0624 --------------------------------------------------------------------------- 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 04/21/23 EST. NO. 001 TIME 04:55 PM R.E. NAME: DOUGLAS INORI 04-3J0624 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J0624 TIME 04:55 PM ESTIMATE NO. 001 BID OPENING 07/12/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: DOUGLAS INORI DATE OF THIS ESTIMATE 04/21/23 LOCATION RERUN PROGRESS ESTIMATE 04-SM-101-16.5/23.0 ----------------------- BAY CITIES PAVING & GRADING, IN SAN MATEO COUNTY AT VARIOUS INC. LOCATIONS FROM BROADWAY STREET 1450 CIVIC CT; BLDG B #400 OVERCROSSING TO 0.2 MILE NORTH OF CONCORD CA 94520 OYSTER POINT BOULEVARD OVERCROSSING FED. AID NO. ACNH-Q101(388)E CAPM AND CURB RAMPS UPGRADE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,215.0500 4,215.05 0.250 1,053.76 0.250 1,053 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,590.0000 518,000.00 7.000 18,130.00 7.000 18,130 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 30,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 102,500.0000 102,500.00 0.700 71,750.00 0.700 71,750 007 TRAFFIC CONTROL SYSTEM LS 1,195,023.4000 1,195,023.40 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 19,880.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 105.0000 13,965.00 0.000 0 SYSTEM DAY 010 TEMPORARY BARRIER SYSTEM LF 15.7000 375,230.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,967.7200 11,967.72 0.000 0 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,667.1700 192,036.24 0.000 0 013 JOB SITE MANAGEMENT LS 20,553.8600 20,553.86 0.000 0 014 PREPARE STORM WATER POLLUTION PREVENTION LS 23,040.0000 23,040.00 0.050 1,152.00 0.050 1,152 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 016 TEMPORARY COVER SQYD 4.2500 35,912.50 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 215.0000 4,730.00 0.000 0 018 TEMPORARY FIBER ROLL LF 4.1500 72,210.00 0.000 0 019 TEMPORARY REINFORCED SILT FENCE LF 5.1800 99,974.00 0.000 0 020 STREET SWEEPING LS 13,445.1300 13,445.13 0.000 0 021 TEMPORARY CONCRETE WASHOUT LS 8,422.3000 8,422.30 0.000 0 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3500 82,620.00 0.000 0 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 04/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J0624 TIME 04:55 PM ESTIMATE NO. 001 BID OPENING 07/12/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: DOUGLAS INORI DATE OF THIS ESTIMATE 04/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.3000 67,200.00 0.000 0 024 REMOVE CONCRETE (LF) LF 394.0300 27,188.07 0.000 0 025 CLEARING AND GRUBBING (LS) LS 33,754.4300 33,754.43 0.250 8,438.61 0.250 8,438 026 HYDROMULCH SQFT 0.0800 7,328.00 0.000 0 027 FIBER ROLLS LF 3.1500 55,755.00 0.000 0 028 HYDROSEED SQFT 0.1300 11,908.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 560.0000 48,160.00 0.000 0 030 REPLACE ASPHALT CONCRETE SURFACING CY 395.7400 91,020.20 0.000 0 031 HOT MIX ASPHALT (TYPE A) TON 150.6000 46,686.00 0.000 0 032 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 151.7500 5,007,750.00 0.000 0 033 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 159.1200 144,799.20 0.000 0 (OPEN GRADED FRICTION COURSE) 034 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.4000 680.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.3800 2,873.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.3300 23,210.10 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.3800 21,294.00 0.000 0 038 TACK COAT TON 1,485.0000 252,450.00 0.000 0 039 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 625.0000 13,750.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 13.4400 192,192.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.4600 1,381,380.00 0.000 0 042 JOINTED PLAIN CONCRETE PAVEMENT CY 3,200.0000 121,600.00 0.000 0 (RSC) 043 REMOVE CONCRETE PAVEMENT (CY) CY 795.0000 30,210.00 0.000 0 044 DRAINAGE INLET MARKER EA 40.0000 960.00 0.000 0 045 DETECTABLE WARNING SURFACE SQFT 22.0000 7,150.00 0.000 0 046 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,700.0000 173,400.00 0.000 0 CURB RAMP) 047 REMOVE CONCRETE CY 1,000.0000 87,000.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 048 PRE/POST CONSTRUCTION SURVEYS EA 568.0000 17,040.00 15.000 8,520.00 15.000 8,520 049 MISCELLANEOUS IRON AND STEEL LB 3.0500 14,084.90 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 04/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J0624 TIME 04:55 PM ESTIMATE NO. 001 BID OPENING 07/12/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: DOUGLAS INORI DATE OF THIS ESTIMATE 04/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DELINEATOR (CLASS 1) EA 40.0000 15,600.00 0.000 0 051 GUARD RAILING DELINEATOR EA 13.5000 10,395.00 0.000 0 052 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 31,000.00 0.000 0 053 OBJECT MARKER (TYPE P) EA 70.0000 5,040.00 0.000 0 054 OBJECT MARKER (TYPE R) EA 70.0000 1,050.00 0.000 0 055 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 9,300.00 0.000 0 056 REMOVE ROADSIDE SIGN EA 50.0000 1,950.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 057 REMOVE ROADSIDE SIGN PANEL EA 50.0000 1,900.00 0.000 0 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.3000 22,143.00 0.000 0 (0.063"-UNFRAMED) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.7500 15,331.25 0.000 0 (0.080"-UNFRAMED) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 29.5000 3,569.50 0.000 0 (0.063"-FRAMED) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.8000 21,888.00 0.000 0 (0.080"-FRAMED) 062 ROADSIDE SIGN - ONE POST EA 285.0000 26,505.00 0.000 0 063 ROADSIDE SIGN - TWO POST EA 400.0000 7,600.00 0.000 0 064 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 3,900.00 0.000 0 METHOD) 065 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 3,700.00 0.000 0 EXISTING POST 066 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 45.0000 53,100.00 0.000 0 067 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 46.0000 851,000.00 0.000 0 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 98.4400 831,818.00 0.000 0 069 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 78.0000 36,660.00 0.000 0 (WOOD POST) 070 TRANSITION RAILING (TYPE WB-31) EA 4,450.0000 200,250.00 0.000 0 071 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,550.0000 55,800.00 0.000 0 072 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,300.0000 154,800.00 0.000 0 073 ALTERNATIVE CRASH CUSHION SYSTEM EA 47,000.0000 658,000.00 0.000 0 074 CONCRETE BARRIER TRANSITION LF 896.0000 708,736.00 0.000 0 (F) 075 REMOVE GUARDRAIL LF 5.5000 97,350.00 0.000 0 076 REMOVE BRIDGE RAILING LF 35.4800 10,289.20 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J0624 TIME 04:55 PM ESTIMATE NO. 001 BID OPENING 07/12/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: DOUGLAS INORI DATE OF THIS ESTIMATE 04/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE CRASH CUSHION (SAND FILLED) EA 115.2000 18,892.80 0.000 0 078 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 91,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 080 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 081 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 455,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 083 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 50,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 084 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 085 CONTRAST STRIPE THERMOPLASTIC LF 3.0000 39,600.00 0.000 0 086 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 087 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 232,000.0000 232,000.00 0.000 0 088 MODIFYING RAMP METERING SYSTEMS LS 108,300.0000 108,300.00 0.000 0 089 MODIFYING TRAFFIC MONITORING STATIONS LS 9,811.0000 9,811.00 0.000 0 090 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 091 12" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 76,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 092 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 093 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 094 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 7.0000 105,700.00 0.000 0 (BROKEN 17-7) 095 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 8.0000 53,680.00 0.000 0 (BROKEN 12-3) 096 OBJECT MARKER (TYPE L-1) EA 55.0000 3,520.00 0.000 0 097 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 098 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.0000 4,680.00 0.000 0 (WARRANTY) (BROKEN 12-3) 099 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 7,260.00 0.000 0 (BROKEN 6-1) 100 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.7500 294,975.00 0.000 0 (BROKEN 36-12) 101 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.2500 406,350.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 5 DATE 04/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J0624 TIME 04:55 PM ESTIMATE NO. 001 BID OPENING 07/12/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: DOUGLAS INORI DATE OF THIS ESTIMATE 04/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 113,044.37 113,044.37 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 113,044.37 113,044.37 102 MOBILIZATION LS 1,834,958.1500 1,834,958.15 0.000 0 ORIGINAL CONTRACT AMOUNT 18,349,900.00 TOTAL WORK COMPLETED 113,044.37 113,044.37 MATERIALS ON HAND ON SITE 66,432.51 66,432.51 DEDUCTIONS 0.00 0.00 TOTAL 179,476.88 179,476.88 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 09/12/22 200 11/01/22 11/01/22 01/30/24 7 0 0 0 1% 4% PROGRESS IS SATISFACTORY DOUGLAS INORI RESIDENT ENGINEER