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 12/17/20 EST. NO. 001 TIME 01:21 PM R.E. NAME: VALEH, SYD 04-4G8204 --------------------------------------------------------------------------- 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 12/17/20 EST. NO. 001 TIME 01:21 PM R.E. NAME: VALEH, SYD 04-4G8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 LOCATION RERUN PROGRESS ESTIMATE 04-MRN-101-10.6/10.8 ----------------------- GORDON N. BALL, INC. IN SAN RAFAEL, FROM ROUTE 101 333 CAMILLE AVENUE; NORTHBOUND OFF-RAMP TO 2ND STREET ALAMO CA 94507 FED. AID NO. B1NH-Q101(343) E REPLACE BRIDGE. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 240,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.000 0 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 5,840.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 19,200.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,500.00 0.000 0 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 15.0000 43,650.00 0.000 0 012 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 24,000.00 0.000 0 013 JOB SITE MANAGEMENT LS 225,000.0000 225,000.00 0.000 0 014 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.000 0 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 21,000.00 0.000 0 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 375.0000 7,875.00 0.000 0 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 018 TEMPORARY COVER SQYD 5.0000 2,250.00 0.000 0 019 TEMPORARY CHECK DAM LF 15.0000 1,800.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 2,100.00 0.000 0 021 TEMPORARY FIBER ROLL LF 4.0000 7,600.00 100.000 400.00 100.000 400 022 TEMPORARY GRAVEL BAG BERM LF 15.0000 4,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 4.0000 1,000.00 0.000 0 024 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 1,000.00 0.000 0 025 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 026 TEMPORARY ACTIVE TREATMENT SYSTEM LS 50,000.0000 50,000.00 0.000 0 027 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 028 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 200.0000 16,000.00 0.000 0 029 WATER QUALITY MONITORING REPORT EA 250.0000 1,500.00 0.000 0 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 2,280.00 0.000 0 STRIPE (HAZARDOUS WASTE) 031 TREATED WOOD WASTE LB 1.0000 4,900.00 0.000 0 032 VIBRATION MONITORING LS 25,000.0000 25,000.00 0.000 0 033 SURVEY AND MONITOR EXISTING LS 50,000.0000 50,000.00 0.000 0 NON-HIGHWAY FACILITIES 034 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 0.000 0 035 ROADWAY EXCAVATION CY 100.0000 161,000.00 0.000 0 036 STRUCTURE EXCAVATION (TYPE A) CY 500.0000 180,000.00 0.000 0 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 4,600.00 0.000 0 (F) 038 IMPORTED BORROW (CY) CY 40.0000 9,600.00 0.000 0 039 CHECK AND TEST EXISTING IRRIGATION LS 10,000.0000 10,000.00 0.000 0 FACILITIES 040 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.000 0 041 1 1/2" REMOTE CONTROL VALVE EA 4,000.0000 4,000.00 0.000 0 042 RISER SPRINKLER ASSEMBLY EA 100.0000 600.00 0.000 0 043 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 35.0000 3,500.00 0.000 0 (F) (SUPPLY LINE) 044 BALL VALVE EA 1,000.0000 1,000.00 0.000 0 045 IMPORTED BIOFILTRATION SOIL CY 150.0000 7,050.00 0.000 0 046 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8500 10,370.00 0.000 0 047 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.5000 3,175.00 0.000 0 048 HYDROMULCH SQFT 0.3000 3,660.00 0.000 0 049 FIBER ROLLS LF 3.0000 4,620.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HYDROSEED SQFT 0.4000 7,440.00 0.000 0 051 COMPOST (CY) CY 200.0000 6,000.00 0.000 0 052 CLASS 2 AGGREGATE BASE (CY) CY 300.0000 13,800.00 0.000 0 053 HOT MIX ASPHALT (TYPE A) TON 145.0000 358,150.00 0.000 0 054 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 245.0000 122,500.00 0.000 0 055 TACK COAT TON 500.0000 12,500.00 0.000 0 056 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 17,570.00 0.000 0 057 TEMPORARY BRIDGE (BRIDGE REMOVAL, LS 40,000.0000 40,000.00 0.000 0 SUBSTRUCTURE) 058 TEMPORARY BRIDGE (STRUCTURE EXCAVATION, CY 250.0000 12,250.00 0.000 0 (F) TYPE D) 059 TEMPORARY BRIDGE (STRUCTURE BACKFILL, CY 100.0000 800.00 0.000 0 (F) BRIDGE) 060 TEMPORARY BRIDGE (FURNISH 24" LF 450.0000 107,100.00 0.000 0 CAST-IN-STEEL SHELL CONCRETE PILING) 061 TEMPORARY BRIDGE (DRIVE 24" EA 31,000.0000 124,000.00 0.000 0 CAST-IN-STEEL SHELL CONCRETE PILE) 062 TEMPORARY BRIDGE (STRUCTURAL CONCRETE, CY 2,000.0000 34,000.00 0.000 0 (F) BRIDGE) 063 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 064 TEMPORARY BRIDGE (MODULAR LS 350,000.0000 350,000.00 0.000 0 SUPERSTRUCTURE) 065 TEMPORARY BRIDGE (HEADED BAR EA 10.0000 240.00 0.000 0 (F) REINFORCEMENT) 066 SHEET PILING SQFT 42.0000 379,680.00 0.000 0 067 FURNISH 24" CAST-IN-STEEL SHELL LF 480.0000 687,360.00 0.000 0 CONCRETE PILING 068 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 24,000.0000 576,000.00 0.000 0 PILE 069 FURNISH 36" CAST-IN-STEEL SHELL LF 1,000.0000 650,000.00 0.000 0 CONCRETE PILING 070 DRIVE 36" CAST-IN-STEEL SHELL CONCRETE EA 60,000.0000 720,000.00 0.000 0 PILE 071 SEAL COURSE CONCRETE CY 500.0000 61,000.00 0.000 0 072 PIER CAP WITH PILE MOCK UP LS 80,000.0000 80,000.00 0.900 72,000.00 0.900 72,000 073 STRUCTURAL CONCRETE, BRIDGE CY 2,800.0000 182,000.00 0.000 0 (F) 074 STRUCTURAL CONCRETE, BRIDGE CY 1,000.0000 185,000.00 0.000 0 (F) (POLYMER FIBER) 075 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 291,000.00 0.000 0 (F) (TYPE N MODIFIED) 076 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 13,500.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (BACKFILL) CY 500.0000 7,000.00 0.000 0 (F) 078 FURNISH PRECAST CONCRETE BOARDWALK EA 40,000.0000 40,000.00 0.000 0 079 FURNISH PRECAST ABUTMENT SEGMENT EA 150,000.0000 600,000.00 0.000 0 080 FURNISH PRECAST PIER CAP SEGMENT EA 180,000.0000 360,000.00 0.000 0 081 FURNISH PRECAST PRESTRESSED CONCRETE SQFT 140.0000 1,309,700.00 0.000 0 SLAB (TYPE SIV) 082 ERECT PRECAST CONCRETE BOARDWALK EA 5,000.0000 5,000.00 0.000 0 083 ERECT PRECAST PRESTRESSED CONCRETE DECK EA 3,000.0000 120,000.00 0.000 0 UNIT 084 ERECT PRECAST ABUTMENT SEGMENT EA 12,000.0000 48,000.00 0.000 0 085 ERECT PRECAST PIER CAP SEGMENT EA 125,000.0000 250,000.00 0.000 0 086 JOINT SEAL (MR 1/2") LF 150.0000 23,700.00 0.000 0 087 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 088 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 455,160.00 0.000 0 (F) (BRIDGE) 089 PEDESTRIAN BARRICADE EA 1,000.0000 6,000.00 0.000 0 090 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 091 BRIDGE REMOVAL LS 750,000.0000 750,000.00 0.000 0 092 18" ALTERNATIVE PIPE CULVERT LF 150.0000 9,150.00 0.000 0 093 21" X 15" CORRUGATED STEEL PIPE ARCH LF 360.0000 22,680.00 0.000 0 (.079" THICK) 094 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 20.0000 5,800.00 0.000 0 095 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 225.0000 607.50 0.000 0 (F) 096 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 220.0000 7,040.00 0.000 0 (F) 097 GEOMEMBRANE AND CUSHION FABRIC SQYD 75.0000 19,500.00 0.000 0 098 DRAINAGE INLET MARKER EA 75.0000 225.00 0.000 0 099 ABANDON CULVERT (LF) LF 25.0000 3,750.00 0.000 0 100 ABANDON MANHOLE EA 1,000.0000 1,000.00 0.000 0 101 REMOVE CULVERT (LF) LF 115.0000 34,500.00 0.000 0 102 REMOVE INLET EA 2,000.0000 8,000.00 0.000 0 103 REMOVE MANHOLE EA 2,000.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ADJUST INLET EA 3,000.0000 3,000.00 0.000 0 105 ADJUST FRAME AND COVER TO GRADE EA 500.0000 500.00 0.000 0 106 SAND BACKFILL CY 235.0000 3,995.00 0.000 0 107 DETECTABLE WARNING SURFACE SQFT 25.0000 2,275.00 0.000 0 108 MINOR CONCRETE (CURB AND GUTTER) CY 500.0000 20,500.00 0.000 0 109 MINOR CONCRETE (GUTTER DEPRESSION) CY 900.0000 1,260.00 0.000 0 110 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 65.0000 4,420.00 0.000 0 111 REMOVE CONCRETE (CURB AND GUTTER) LF 10.0000 5,900.00 0.000 0 112 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,608.00 0.000 0 (F) 113 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 114 SIGNAL AND LIGHTING (CITY) LS 60,000.0000 60,000.00 0.000 0 115 MAINTAINING EXISTING ELECTRICAL SYSTEM LS 1,000.0000 1,000.00 0.000 0 (CITY) 116 REMOVE PAVEMENT MARKER EA 2.0000 200.00 0.000 0 117 DELINEATOR (CLASS 1) EA 50.0000 1,100.00 0.000 0 118 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 600.00 0.000 0 119 SPECIAL MARKER EA 65.0000 260.00 0.000 0 120 REMOVE ROADSIDE SIGN EA 80.0000 560.00 0.000 0 121 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,700.00 0.000 0 (0.063"-UNFRAMED) 122 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,080.00 0.000 0 (0.080"-UNFRAMED) 123 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,020.00 0.000 0 124 ROADSIDE SIGN - ONE POST EA 300.0000 5,400.00 0.000 0 125 MIDWEST GUARDRAIL SYSTEM LF 50.0000 14,500.00 0.000 0 126 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 9,200.00 0.000 0 127 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 9,000.00 0.000 0 128 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,500.0000 1,500.00 0.000 0 129 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 130 CONCRETE BARRIER (TYPE 80) LF 500.0000 120,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 6 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TREATED TIMBER RAILING WITH BOARDWALK LF 370.0000 2,960.00 0.000 0 132 REMOVE GUARDRAIL LF 25.0000 4,750.00 0.000 0 133 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 5,505.00 0.000 0 134 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,720.00 0.000 0 135 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 11,200.00 0.000 0 136 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,520.00 0.000 0 137 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,050.00 0.000 0 138 MODIFYING EXISTING ELECTRICAL SYSTEM LS 40,000.0000 40,000.00 0.000 0 139 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 140 TEMPORARY BRIDGE (MISCELLANEOUS METAL, LB 15.0000 12,525.00 0.000 0 (F) BRIDGE) 141 TEMPORARY BRIDGE (BAR REINFORCING STEEL, LB 3.0000 25,800.00 0.000 0 (F) BRIDGE, EPOXY COATED) PROGRAM CAS145 PAGE 7 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8204 TIME 01:21 PM ESTIMATE NO. 001 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 72,400.00 72,400.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 72,400.00 72,400.00 142 MOBILIZATION LS 1,150,000.0000 1,150,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 12,298,480.50 TOTAL WORK COMPLETED 72,400.00 72,400.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 72,400.00 72,400.00 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 05/26/20 240 08/11/20 08/11/20 07/09/21 1 88 0 0 1% 0% PROGRESS IS SATISFACTORY VALEH, SYD RESIDENT ENGINEER PROGRAM CAS145 DATE 12/17/20