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 03/19/21 EST. NO. 001 TIME 03:41 PM R.E. NAME: KOOKS, CHARLES 04-3J3004 --------------------------------------------------------------------------- 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 03/19/21 EST. NO. 001 TIME 03:41 PM R.E. NAME: KOOKS, CHARLES 04-3J3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 016 -69,601.35 001 -69,601.35 -69,601.35 TOTAL DEDUCTIONS -69,601.35 -69,601.35 PROGRAM CAS145 PAGE 1 DATE 03/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3004 TIME 03:41 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: KOOKS, CHARLES DATE OF THIS ESTIMATE 03/19/21 LOCATION PROGRESS ESTIMATE 04-SF-1-6.3/6.8 ----------------- NORCAL GENERAL CONSTRUCTION IN THE CITY AND COUNTY OF SAN CORPORATION FRANCISCO ON ROUTE 1 AT THE GENERAL 751 MABURY RD; DOUGLAS MACARTHUR TUNNEL SAN JOSE CA 95133 FED. AID NO. ACNH-P001(665)E REPLACE EXISTING LIGHTING SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 1.000 2,600.00 1.000 2,600 002 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.500 3,500.00 0.500 3,500 003 TRAFFIC CONTROL SYSTEM LS 270,000.0000 270,000.00 0.130 35,100.00 0.130 35,100 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.130 520.00 0.130 520 005 JOB SITE MANAGEMENT LS 6,840.0000 6,840.00 0.500 3,420.00 0.500 3,420 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 990.0000 990.00 0.750 742.50 0.750 742 007 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,800.00 3.000 900.00 3.000 900 008 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.000 0 009 REMOVE CHAIN LINK FENCE LF 40.0000 3,000.00 75.000 3,000.00 75.000 3,000 010 ROADWAY EXCAVATION CY 750.0000 3,750.00 5.000 3,750.00 5.000 3,750 011 STRUCTURAL CONCRETE CY 1,000.0000 5,000.00 0.000 0 012 BAR REINFORCING STEEL LB 25.0000 7,500.00 300.000 7,500.00 300.000 7,500 013 CHAIN LINK FENCE (TYPE CL-6) LF 100.0000 8,500.00 0.000 0 014 4' CHAIN LINK GATE (TYPE CL-6) EA 1,500.0000 1,500.00 0.000 0 015 LIGHTING SYSTEM (TUNNEL) LS 1,899,002.0000 1,899,002.00 0.130 246,870.26 0.130 246,870 PROGRAM CAS145 PAGE 2 DATE 03/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3004 TIME 03:41 PM ESTIMATE NO. 001 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: KOOKS, CHARLES DATE OF THIS ESTIMATE 03/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 307,902.76 307,902.76 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 307,902.76 307,902.76 016 MOBILIZATION LS 350,000.0000 350,000.00 0.750 262,500.00 0.750 262,500 ORIGINAL CONTRACT AMOUNT 2,571,982.00 TOTAL WORK COMPLETED 570,402.76 570,402.76 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -69,601.35 -69,601.35 TOTAL 500,801.41 500,801.41 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 016 MOBILIZATION 257,198.20 350,000.00 92,801.80 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 12/31/19 90 04/29/20 04/29/20 06/24/21 19 5 0 0 22% 21% PROGRESS IS SATISFACTORY KOOKS, CHARLES RESIDENT ENGINEER PROGRAM CAS145 DATE 03/19/21