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 12/17/24 EST. NO. 013 TIME 03:21 PM R.E. NAME: CANNIZZARO, FRANK 04-3K4404 --------------------------------------------------------------------------- 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 12/17/24 EST. NO. 013 TIME 03:21 PM R.E. NAME: CANNIZZARO, FRANK 04-3K4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE BI 60 -11,900.00 011 0.00 -11,900.00 TOTAL DEDUCTIONS 0.00 -11,900.00 PROGRAM CAS145 PAGE 1 DATE 12/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K4404 TIME 03:21 PM ESTIMATE NO. 013 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CANNIZZARO, FRANK DATE OF THIS ESTIMATE 12/17/24 LOCATION PROGRESS ESTIMATE 04-CC-4-R1.0/R9.0 ----------------- O.C. JONES & SONS, INC. IN CONTRA COSTA COUNTY FROM EAST 1520 FOURTH STREET HERCULES UNDERPASS TO 0.2 MILE WEST BERKELEY CA 94710 OF PINE STREET OVERCROSSING. FED. AID NO. SNHG-P004(159)E INSTALL SAFETY LIGHTING AND APPLY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 925.0000 185,000.00 189.000 174,825 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 4.000 8,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 6.000 1,200 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 25,500.0000 25,500.00 0.800 20,400 006 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.920 184,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 300.0000 45,000.00 2.000 600.00 108.000 32,400 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 69,300.00 22,085.000 66,255 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 15,000.00 146.000 14,600 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.950 28,500 011 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.950 38,000 012 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 35,000.00 4.000 2,000.00 25.000 12,500 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 425.0000 19,125.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 016 TEMPORARY COVER SQYD 7.5300 19,050.90 210.000 1,581.30 1,555.000 11,709 017 TEMPORARY DRAINAGE INLET PROTECTION EA 222.5500 10,904.95 40.000 8,902 018 TEMPORARY FIBER ROLL LF 3.9300 8,724.60 100.000 393.00 2,100.000 8,253 019 TEMPORARY CONSTRUCTION ENTRANCE EA 5,500.0000 5,500.00 1.000 5,500 020 STREET SWEEPING LS 32,000.0000 32,000.00 0.950 30,400 021 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 022 TREATED WOOD WASTE LB 0.5000 1,400.00 5,400.000 2,700 PROGRAM CAS145 PAGE 2 DATE 12/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K4404 TIME 03:21 PM ESTIMATE NO. 013 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CANNIZZARO, FRANK DATE OF THIS ESTIMATE 12/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HIGH-VISIBILITY FENCE LF 3.3000 8,250.00 2,500.000 8,250 024 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 1.000 15,000 025 ROADWAY EXCAVATION (TYPE Z-2) CY 350.0000 140,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 026 IMPORTED BORROW (CY) CY 160.0000 64,000.00 0.000 0 027 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 817.0000 28,595.00 6.000 4,902 028 BONDED FIBER MATRIX (SQFT) SQFT 0.1000 32,400.00 0.000 0 029 HIGH FRICTION SURFACE TREATMENT SQYD 29.2500 558,675.00 21,049.220 615,689 030 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 41,250.00 75.000 41,250 031 HOT MIX ASPHALT (TYPE A) TON 190.0000 366,700.00 2,169.670 412,237 032 TACK COAT TON 1,900.0000 19,000.00 6.600 12,540 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 95,500.00 21,010.000 105,050 034 PUBLIC SAFETY PLAN LS 9,000.0000 9,000.00 1.000 9,000 035 RAPID SETTING CONCRETE (PATCH) CF 75.0000 4,725.00 47.250 3,543 036 REMOVE UNSOUND CONCRETE CF 325.0000 20,475.00 49.470 16,077 037 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.7500 18,672.00 26,392.000 19,794 038 HIGH FRICTION SURFACE TREATMENT SQYD 35.5000 98,228.50 2,932.400 104,100 (BRIDGE) 039 GALVANIC ANODES EA 60.0000 2,340.00 0.000 0 040 DELINEATOR (CLASS 1) EA 50.0000 1,200.00 0.000 0 041 GUARD RAILING DELINEATOR EA 25.0000 375.00 15.000 375 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,120.00 464.000 1,856 043 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 44.7500 12,082.50 288.710 12,919 044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 186.0000 22,320.00 0.000 0 045 SINGLE THRIE BEAM BARRIER LF 33.0000 24,750.00 753.000 24,849 046 TRANSITION RAILING (TYPE STB) EA 6,550.0000 6,550.00 1.000 6,550 047 END CAP (TYPE TC) EA 700.0000 700.00 1.000 700 048 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,600.0000 3,200.00 2.000 3,200 049 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,775.0000 3,775.00 1.000 3,775 PROGRAM CAS145 PAGE 3 DATE 12/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K4404 TIME 03:21 PM ESTIMATE NO. 013 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CANNIZZARO, FRANK DATE OF THIS ESTIMATE 12/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE SINGLE METAL BEAM BARRIER LF 12.0000 2,400.00 200.000 2,400 051 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 8,320.00 912.000 7,296 (ENHANCED WET NIGHT VISIBILITY) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 10,755.00 8,024.000 12,036 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 20,800.00 11,820.000 23,640 (ENHANCED WET NIGHT VISIBILITY) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 3,630.00 1,217.000 3,651 (ENHANCED WET NIGHT VISIBILITY) 055 12" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 14,640.00 1,635.000 9,810 (ENHANCED WET NIGHT VISIBILITY) 056 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 9.0000 6,570.00 250.000 2,250 057 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 8,760.00 625.000 7,500 (WARRANTY) 058 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.0000 8,540.00 1,075.000 7,525 (WARRANTY) (BROKEN 36-12) 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.900 2,700 SYSTEM ELEMENTS DURING CONSTRUCTION 060 MODIFYING LIGHTING SYSTEMS LS 2,580,000.0000 2,580,000.00 0.015 38,700.00 0.915 2,360,700 061 MODIFYING TRAFFIC MONITORING STATIONS LS 6,000.0000 6,000.00 1.000 6,000 PROGRAM CAS145 PAGE 4 DATE 12/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K4404 TIME 03:21 PM ESTIMATE NO. 013 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CANNIZZARO, FRANK DATE OF THIS ESTIMATE 12/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,274.30 4,528,561.61 ADJUSTMENT OF COMPENSATION 0.00 285,832.07 EXTRA WORK 0.00 224,490.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,274.30 5,038,884.32 062 MOBILIZATION LS 376,500.0000 376,500.00 1.000 376,500 ORIGINAL CONTRACT AMOUNT 5,417,303.45 TOTAL WORK COMPLETED 43,274.30 5,415,384.32 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -11,900.00 TOTAL 43,274.30 5,403,484.32 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 12/23/22 200 04/17/23 02/16/23 03/20/25 141 319 0 0 92% 71% PROGRESS IS SATISFACTORY CANNIZZARO, FRANK RESIDENT ENGINEER