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 04/21/20 EST. NO. 001 TIME 03:47 PM R.E. NAME: CHOI, EUNMI 04-3J3204 --------------------------------------------------------------------------- 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 04/21/20 EST. NO. 001 TIME 03:47 PM R.E. NAME: CHOI, EUNMI 04-3J3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 LOCATION PROGRESS ESTIMATE 04-SCL-280-11.5/R20.6 ----------------- O.C. JONES & SONS, INC. IN AND NEAR LOS ALTOS, LOS ALTOS 1520 FOURTH STREET; HILLS, AND PALO ALTO, FROM BERKELEY CA 94710 FOOTHILL BOULEVARD TO NORTH OF SAND HILL ROAD (ALSO IN SAN MATEO COUNTY PM RO.O/R2.1) FED. AID NO. ACNH- 280-1(150)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 2,300.0000 828,000.00 0.014 32.20 0.014 32 002 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.750 33,750.00 0.750 33,750 003 TRAFFIC CONTROL SYSTEM LS 1,800,000.0000 1,800,000.00 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.000 0 005 JOB SITE MANAGEMENT LS 150,000.0000 150,000.00 0.000 0 006 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 PLAN 007 RAIN EVENT ACTION PLAN EA 500.0000 45,000.00 0.000 0 008 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 5,000.00 0.000 0 009 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 010 TEMPORARY COVER SQYD 2.0000 218,000.00 0.000 0 011 TEMPORARY FIBER ROLL LF 2.8700 76,629.00 0.000 0 012 TEMPORARY GRAVEL BAG BERM LF 14.8000 11,840.00 0.000 0 013 TEMPORARY REINFORCED SILT FENCE LF 9.0000 4,590.00 471.000 4,239.00 471.000 4,239 014 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 9,000.00 0.000 0 015 STREET SWEEPING LS 275,000.0000 275,000.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.000 0 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4500 70,650.00 0.000 0 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.1800 63,540.00 0.000 0 019 NOISE MONITORING LS 5,500.0000 5,500.00 0.000 0 020 TEMPORARY HIGH-VISIBILITY FENCE LF 5.2400 9,170.00 1,365.000 7,152.60 1,365.000 7,152 021 ROADWAY EXCAVATION CY 5.0000 140,500.00 0.000 0 022 ROADWAY EXCAVATION (TYPE COM) CY 200.0000 12,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE Z-2) CY 315.0000 63,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 024 ROADSIDE CLEARING LS 22,020.0000 22,020.00 0.000 0 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 6,000.00 0.000 0 026 HYDROMULCH SQFT 0.0700 25,550.00 0.000 0 027 FIBER ROLLS LF 2.6700 253,650.00 0.000 0 028 CLASS 2 AGGREGATE BASE (CY) CY 625.0000 275,000.00 0.000 0 029 BASE BOND BREAKER SQYD 6.0000 49,620.00 0.000 0 030 INTELLIGENT COMPACTION LS 200,000.0000 200,000.00 0.000 0 031 REPLACE ASPHALT CONCRETE SURFACING CY 340.0000 380,800.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 125.0000 1,036,250.00 0.000 0 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 129.0000 10,655,400.00 0.000 0 034 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 134.0000 7,812,200.00 0.000 0 (OPEN GRADED FRICTION COURSE) 035 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 4,660.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.6500 198,000.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.6500 13,249.50 0.000 0 038 TACK COAT TON 1,000.0000 560,000.00 0.000 0 039 REMOVE ASPHALT CONCRETE DIKE LF 1.4000 182,000.00 0.000 0 040 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 3,025,750.00 0.000 0 041 DRILL AND BOND (DOWEL BAR) EA 200.0000 16,000.00 0.000 0 042 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 540.0000 999,000.00 0.000 0 043 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 40.0000 332,000.00 0.000 0 044 GRIND EXISTING CONCRETE SQYD 5.5000 338,250.00 0.000 0 PAVEMENT 045 AGGREGATE BASE (APPROACH SLAB) CY 900.0000 474,300.00 0.000 0 046 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,300.0000 5,666,700.00 0.000 0 (TYPE R) 047 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 16,000.00 0.000 0 (F) 048 PAVING NOTCH EXTENSION CF 500.0000 1,006,000.00 0.000 0 049 CLEAN EXPANSION JOINT LF 28.0000 36,232.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 JOINT SEAL (MR 1/2") LF 42.0000 85,008.00 0.000 0 051 JOINT SEAL (MR 1") LF 69.0000 99,981.00 0.000 0 052 JOINT SEAL (MR 1 1/2") LF 108.0000 31,212.00 0.000 0 053 JOINT SEAL (TYPE AL) LF 47.0000 80,135.00 0.000 0 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 6,320.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 2,250.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.5000 587.50 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2500 2,920.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 058 RAPID SETTING CONCRETE (PATCH) CF 925.0000 4,995.00 0.000 0 059 REMOVE UNSOUND CONCRETE CF 1,865.0000 10,071.00 0.000 0 060 18" ALTERNATIVE PIPE CULVERT LF 160.0000 60,800.00 0.000 0 061 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 235.0000 1,036,350.00 0.000 0 (F) 062 MINOR CONCRETE (CURB) (LF) LF 55.0000 6,050.00 0.000 0 063 DETECTABLE WARNING SURFACE SQFT 75.0000 51,750.00 0.000 0 064 MINOR CONCRETE (GUTTER DEPRESSION) CY 1,500.0000 4,500.00 0.000 0 065 MINOR CONCRETE (TEXTURED PAVING) CY 970.0000 184,300.00 0.000 0 066 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,550.0000 232,500.00 0.000 0 CURB RAMP) 067 REMOVE CONCRETE CURB (LF) LF 110.0000 12,100.00 0.000 0 068 REMOVE CONCRETE CY 500.0000 80,000.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 069 PRE/POST CONSTRUCTION SURVEYS EA 900.0000 36,000.00 0.000 0 070 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,956.00 0.000 0 (F) 071 REMOVE PAVEMENT MARKER EA 1.0000 4,880.00 0.000 0 072 GUARD RAILING DELINEATOR EA 25.0000 26,500.00 0.000 0 073 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 40,200.00 0.000 0 074 OBJECT MARKER (TYPE P) EA 55.0000 5,390.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 OBJECT MARKER (TYPE L-1) EA 40.0000 3,120.00 0.000 0 076 REMOVE ROADSIDE SIGN EA 100.0000 700.00 0.000 0 077 REMOVE ROADSIDE SIGN PANEL EA 50.0000 300.00 0.000 0 078 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 4,845.00 0.000 0 079 ROADSIDE SIGN - ONE POST EA 275.0000 17,325.00 0.000 0 080 ROADSIDE SIGN - TWO POST EA 400.0000 800.00 0.000 0 081 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 600.00 0.000 0 EXISTING POST 082 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.0000 611,000.00 0.000 0 083 VEGETATION CONTROL (MINOR CONCRETE) SQYD 47.5000 631,750.00 0.000 0 084 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 50.0000 3,750.00 0.000 0 085 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 180,000.00 0.000 0 086 END CAP (TYPE A) EA 1,390.0000 6,950.00 0.000 0 087 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 42,000.00 0.000 0 088 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 172,000.00 0.000 0 089 ALTERNATIVE CRASH CUSHION EA 49,500.0000 148,500.00 0.000 0 090 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 091 REMOVE GUARDRAIL LF 5.0000 126,500.00 0.000 0 092 REMOVE CRASH CUSHION (SAND FILLED) EA 2,000.0000 4,000.00 0.000 0 093 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 120,800.00 0.000 0 094 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 19,700.00 0.000 0 095 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,504.00 0.000 0 (BROKEN 12-3) 096 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 16,950.00 0.000 0 097 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,610.00 0.000 0 (BROKEN 17-7) 098 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 90,000.00 0.000 0 (BROKEN 18-12) 099 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.2000 3,140.00 0.000 0 (2-COAT) 100 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.1500 1,560.00 0.000 0 (BROKEN 17-7) (2-COAT) 101 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.1500 6,435.00 0.000 0 (BROKEN 18-12) (2-COAT) PROGRAM CAS145 PAGE 5 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 8" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.1500 21.00 0.000 0 (BROKEN 12-3) (2-COAT) 103 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 104 MODIFYING EXISTING ELECTRICAL SYSTEM LS 65,000.0000 65,000.00 0.000 0 105 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 106 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.500 2,000.00 0.500 2,000 107 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 6,300.00 0.000 0 108 TEMPORARY RAILING (TYPE K) LF 23.0000 92,000.00 0.000 0 109 TEMPORARY CRASH CUSHION MODULE EA 150.0000 42,000.00 0.000 0 110 CONCRETE BARRIER TRANSITION LF 770.0000 231,000.00 0.000 0 111 REMOVE CONCRETE BARRIER TRANSITION LF 230.0000 32,200.00 0.000 0 112 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 113 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3J3204 TIME 03:47 PM ESTIMATE NO. 001 BID OPENING 01/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 04/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,673.80 48,673.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,673.80 48,673.80 114 MOBILIZATION LS 3,365,000.0000 3,365,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 45,867,666.00 TOTAL WORK COMPLETED 48,673.80 48,673.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 48,673.80 48,673.80 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 02/19/20 360 04/14/20 04/14/20 12/30/21 5 0 0 0 0% 1% PROGRESS IS SATISFACTORY CHOI, EUNMI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/21/20