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 09/14/23 EST. NO. 001 TIME 04:21 PM R.E. NAME: MCMASTERS, RICHARD 04-4Q2504 --------------------------------------------------------------------------- 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 09/14/23 EST. NO. 001 TIME 04:21 PM R.E. NAME: MCMASTERS, RICHARD 04-4Q2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4Q2504 TIME 04:21 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 09/14/23 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- BAY LINE CUTTING & CORING ALAMEDA COUNTY AT VARIOUS LOCATIONS 501 CESAR CHAVEZ, SUITE 101B SAN FRANCISCO CA 94124 FED. AID NO. N O N E PLACE POLYESTER CONCRETE OVERLAY, AND REPL ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 120,000.00 12.000 18,000.00 12.000 18,000 003 CONSTRUCTION AREA SIGNS LS 29,720.0000 29,720.00 0.500 14,860.00 0.500 14,860 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.000 0 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 980.0000 68,600.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 12,000.00 0.000 0 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,400.0000 58,800.00 0.000 0 008 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.000 0 010 STREET SWEEPING LS 3,000.0000 3,000.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 7,400.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 DITCH EXCAVATION CY 2,000.0000 14,000.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 1,772.0000 194,920.00 0.000 0 015 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 60.0000 9,600.00 0.000 0 016 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 3,200.00 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 45.0000 38,700.00 0.000 0 018 GRIND EXISTING BRIDGE DECK SQYD 25.0000 58,675.00 0.000 0 019 TEMPORARY DECKING LS 80,000.0000 80,000.00 0.000 0 020 TEMPORARY BRACING (CONCRETE BARRIER) LS 20,000.0000 20,000.00 0.000 0 021 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,000.0000 30,000.00 0.000 0 022 CLEAN EXPANSION JOINT LF 100.0000 87,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4Q2504 TIME 04:21 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 09/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BONDED JOINT SEAL (MR 4") LF 600.0000 59,400.00 0.000 0 024 JOINT SEAL (MR 1") LF 100.0000 50,300.00 0.000 0 025 JOINT SEAL (MR 2") LF 400.0000 23,600.00 0.000 0 026 MOLDED REINFORCED ELASTOMERIC EXPANSION LF 3,000.0000 120,000.00 0.000 0 JOINT SEAL ASSEMBLY (MR 6") 027 NEOPRENE STRIP SEAL GLAND (WABO STRIP LF 1,000.0000 40,000.00 0.000 0 SEAL SE-400) 028 BONDED JOINT SEAL (MR 2") LF 200.0000 27,000.00 0.000 0 029 BAR REINFORCING STEEL (BRIDGE) LB 10.0000 7,020.00 0.000 0 (F) 030 SHOTCRETE CY 3,000.0000 12,900.00 0.000 0 031 PUBLIC SAFETY PLAN LS 6,365.0000 6,365.00 0.000 0 032 RAPID SETTING CONCRETE (PATCH) CF 60.0000 28,320.00 0.000 0 033 REPAIR SPALLED SURFACE AREA (FIBER SQFT 1,000.0000 10,000.00 0.000 0 REINFORCED FILLER) 034 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 9,180.00 0.000 0 035 REMOVE UNSOUND CONCRETE CF 70.0000 33,040.00 0.000 0 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 182,940.00 0.000 0 037 FURNISH POLYESTER CONCRETE OVERLAY CF 85.0000 895,560.00 0.000 0 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.0000 526,675.00 0.000 0 (F) 039 TREAT BRIDGE DECK SQFT 1.0000 77,605.00 0.000 0 (F) 040 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 65.0000 61,750.00 0.000 0 041 RECONSTRUCT STEEL COVER PLATE EA 10,000.0000 10,000.00 0.000 0 042 BRIDGE REMOVAL (PORTION) LS 40,000.0000 40,000.00 0.000 0 043 PAINT BRIDGE IDENTIFICATION EA 400.0000 3,600.00 0.000 0 044 CONCRETE (DITCH LINING) CY 3,000.0000 6,000.00 0.000 0 045 REMOVE PAVEMENT MARKER EA 5.0000 900.00 0.000 0 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 3,750.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 25.0000 3,500.00 0.000 0 WET NIGHT VISIBILITY) 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 11,260.00 0.000 0 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 140.0000 19,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4Q2504 TIME 04:21 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 09/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 30.0000 22,500.00 0.000 0 (WARRANTY) 051 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 24.0000 88,800.00 0.000 0 052 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 77,250.00 0.000 0 (WARRANTY) 053 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 22.0000 7,260.00 0.000 0 (WARRANTY) (BROKEN 17-7) 054 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 22.0000 78,760.00 0.000 0 (WARRANTY) (BROKEN 36-12) 055 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 7,750.00 0.000 0 (WARRANTY) PROGRAM CAS145 PAGE 4 DATE 09/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4Q2504 TIME 04:21 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: MCMASTERS, RICHARD DATE OF THIS ESTIMATE 09/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,360.00 34,360.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,360.00 34,360.00 056 MOBILIZATION LS 399,700.0000 399,700.00 0.000 0 ORIGINAL CONTRACT AMOUNT 3,997,000.00 TOTAL WORK COMPLETED 34,360.00 34,360.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 34,360.00 34,360.00 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 07/24/23 80 08/08/23 08/08/23 01/30/24 12 19 0 0 1% 15% PROGRESS IS SATISFACTORY MCMASTERS, RICHARD RESIDENT ENGINEER