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 09/17/20 EST. NO. 004 TIME 03:44 PM R.E. NAME: RYAN JOHNSON 03-0H3304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 10,032.00 E.W. @ L.S.(+) 090820 N 01 0 005 0001 4,695.57 E.W. @ L.S.(+) 090920 N 01 0 14,727.57 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 14,727.57 TOTAL TO DATE 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 09/17/20 EST. NO. 004 TIME 03:44 PM R.E. NAME: RYAN JOHNSON 03-0H3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 03/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 09/17/20 LOCATION RERUN PROGRESS ESTIMATE 03-BUT-99-13.2/45.9 ----------------------- BRIDGEWAY CIVIL CONSTRUCTORS, IN AND NEAR CHICO, FROM NORTH OF INC. ROUTE 162 TO NORTH OF BROYLES ROAD. 3333 VACA VALLEY PARKWAY; NORTH OF BROYLES VACAVILLE CA 95688 FED. AID NO. N O N E BRIDGE RAIL UPGRADE AT SIX ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 8,000.0000 8,000.00 1.000 8,000 002 TIME-RELATED OVERHEAD (LS) LS 522,000.0000 522,000.00 0.100 52,200.00 0.372 194,184 003 CONSTRUCTION AREA SIGNS LS 30,500.0000 30,500.00 0.020 610.00 0.774 23,607 004 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.100 14,000.00 0.372 52,080 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 94,500.00 15,890.000 47,670 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 11.0000 2,090.00 59.000 649 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 5,040.00 9,371.000 9,371 008 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 3,120.00 48.000 1,152 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 75,500.0000 75,500.00 0.100 7,550.00 0.372 28,086 SYSTEMS 010 TEMPORARY PAVEMENT MARKER EA 5.0000 5,400.00 475.000 2,375 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 56,000.0000 56,000.00 0.100 5,600.00 0.372 20,832 012 TEMPORARY RAILING (TYPE K) LF 14.0000 46,760.00 1,520.000 21,280 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,050.0000 25,200.00 8.000 8,400 014 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.100 4,000.00 0.372 14,880 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 522.0000 522.00 0.750 391 016 TEMPORARY EROSION CONTROL BLANKET SQYD 5.0000 5,000.00 0.000 0 017 TEMPORARY COVER SQYD 3.0000 3,000.00 0.000 0 018 TEMPORARY CHECK DAM LF 6.0000 1,200.00 0.000 0 019 TEMPORARY FIBER ROLL LF 4.0000 1,600.00 0.000 0 020 TEMPORARY SILT FENCE LF 4.0000 6,400.00 0.000 0 021 TEMPORARY CONSTRUCTION ENTRANCE EA 4,550.0000 18,200.00 0.000 0 022 STREET SWEEPING LS 15,200.0000 15,200.00 0.100 1,520.00 0.372 5,654 PROGRAM CAS145 PAGE 2 DATE 09/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 03/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 09/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 9,050.0000 9,050.00 0.100 905.00 0.372 3,366 024 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 247.0000 17,290.00 0.000 0 025 WATER QUALITY MONITORING REPORT EA 329.0000 23,030.00 0.000 0 026 WATER QUALITY ANNUAL REPORT EA 822.0000 1,644.00 0.000 0 027 ASBESTOS COMPLIANCE PLAN LS 6,955.0000 6,955.00 0.000 0 028 WORK AREA MONITORING (BRIDGE) LS 8,780.0000 8,780.00 0.000 0 029 TREATED WOOD WASTE LB 0.1200 4,428.00 0.000 0 030 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 722.0000 65,702.00 2.000 1,444 031 NATURAL RESOURCE PROTECTION PLAN LS 2,400.0000 2,400.00 1.000 2,400 032 INVASIVE SPECIES CONTROL LS 25,000.0000 25,000.00 0.000 0 033 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 3,000.00 693.000 2,772 034 EXCLUSION FENCING LF 8.0000 14,000.00 0.000 0 035 CLEARING AND GRUBBING (LS) LS 30,150.0000 30,150.00 0.000 0 036 ROADWAY EXCAVATION CY 202.0000 36,360.00 0.000 0 037 STRUCTURE EXCAVATION (TYPE A) CY 425.0000 240,125.00 0.000 0 (F) 038 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 35,625.00 0.000 0 (F) 039 IMPORTED BORROW (CY) CY 116.0000 102,080.00 0.000 0 040 BONDED FIBER MATRIX (SQFT) SQFT 0.4500 5,625.00 0.000 0 041 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 4,470.00 0.000 0 042 FIBER ROLLS LF 4.0000 2,800.00 0.000 0 043 CLASS 2 AGGREGATE BASE (CY) CY 114.0000 15,960.00 0.000 0 044 HOT MIX ASPHALT (TYPE A) TON 852.0000 102,240.00 0.000 0 045 TACK COAT TON 805.0000 966.00 0.000 0 046 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 42.0000 45,780.00 0.000 0 047 SEAL COURSE CONCRETE CY 397.0000 39,700.00 0.000 0 048 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 622.0000 42,296.00 0.000 0 (F) 049 STRUCTURAL CONCRETE, BRIDGE CY 1,200.0000 157,200.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 09/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 03/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 09/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE CY 1,400.0000 121,800.00 0.000 0 (F) (POLYMER FIBER) 051 STRUCTURAL CONCRETE, BARRIER SLAB CY 704.0000 335,104.00 238.000 167,552 (F) 052 PAVING NOTCH EXTENSION CF 326.0000 108,232.00 162.530 52,984 053 DRILL AND BOND DOWEL LF 34.0000 16,966.00 81.660 2,776 054 JOINT SEAL (MR 1/2") LF 106.0000 20,458.00 0.000 0 (F) 055 BAR REINFORCING STEEL (BRIDGE) LB 1.7800 126,924.68 0.000 0 (F) 056 BAR REINFORCING STEEL (GALVANIZED) LB 3.0000 16,137.00 0.000 0 (F) 057 REMOVE POLYESTER CONCRETE OVERLAY SQFT 6.0000 21,036.00 0.000 0 058 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 5,150.00 70.500 70.50 70.500 70 059 FURNISH POLYESTER CONCRETE OVERLAY CF 80.0000 34,400.00 6.500 520.00 6.500 520 060 PLACE POLYESTER CONCRETE OVERLAY SQFT 9.0000 46,350.00 70.500 634.50 70.500 634 (F) 061 BRIDGE REMOVAL (PORTION), LOCATION A LS 40,800.0000 40,800.00 0.000 0 062 BRIDGE REMOVAL (PORTION), LOCATION B LS 27,600.0000 27,600.00 0.500 13,800 063 BRIDGE REMOVAL (PORTION), LOCATION C LS 25,000.0000 25,000.00 0.500 12,500 064 BRIDGE REMOVAL (PORTION), LOCATION D LS 5,100.0000 5,100.00 0.500 2,550 065 BRIDGE REMOVAL (PORTION), LOCATION E LS 20,200.0000 20,200.00 0.500 10,100 066 BRIDGE REMOVAL (PORTION), LOCATION F LS 8,035.0000 8,035.00 0.500 4,017 067 CARBON FIBER REINFORCED POLYMER STRIP LF 67.0000 113,364.00 839.000 56,213 068 18" CORRUGATED STEEL PIPE (.109" THICK) LF 118.0000 5,428.00 0.000 0 069 DELINEATOR (CLASS 1) EA 80.0000 160.00 0.000 0 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,200.00 0.000 0 071 MILEPOST MARKER EA 58.0000 696.00 0.000 0 072 RELOCATE ROADSIDE SIGN EA 158.0000 158.00 0.000 0 073 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 25.0000 37,500.00 0.000 0 074 VEGETATION CONTROL (MINOR CONCRETE) SQYD 45.0000 66,150.00 0.000 0 075 TRANSITION RAILING (TYPE WB-31) EA 2,600.0000 62,400.00 0.000 0 076 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 750.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 03/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 09/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 62,700.00 0.000 0 078 CONCRETE BARRIER (TYPE 842) LF 140.0000 48,580.00 0.000 0 079 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 150.0000 137,700.00 459.000 68,850.00 459.000 68,850 080 SALVAGE GUARDRAIL LF 11.0000 20,460.00 783.000 8,613 081 THERMOPLASTIC PAVEMENT MARKING SQFT 21.0000 3,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 72.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 6,220.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 14,490.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 085 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2200 199.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 REMOVE PAINTED TRAFFIC STRIPE LF 0.6700 6,767.00 0.000 0 087 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 5,544.00 6,417.000 4,620 088 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.4000 24,684.00 2,784.000 12,249 (WATER BLASTING) 089 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 550.00 129.000 354 090 12" RUMBLE STRIP STA 80.0000 7,840.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 091 LOCATING AND MAPPING UNDERGROUND LS 15,000.0000 15,000.00 0.000 0 FACILITIES 092 FIBER OPTIC CABLE SYSTEMS LS 245,000.0000 245,000.00 0.300 73,500 093 TEMPORARY SIGNAL SYSTEMS LS 105,000.0000 105,000.00 0.850 89,250 094 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 73,000.0000 73,000.00 0.100 7,300 095 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 096 RELOCATE TEMPORARY RAILING (TYPE K) LF 7.5000 3,750.00 0.000 0 097 TEMPORARY GRAVEL BAG BERM LF 10.0000 1,400.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H3304 TIME 03:44 PM ESTIMATE NO. 004 BID OPENING 03/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: RYAN JOHNSON DATE OF THIS ESTIMATE 09/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 156,460.00 1,037,050.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 14,727.57 14,727.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 171,187.57 1,051,778.38 098 MOBILIZATION LS 452,000.0000 452,000.00 0.950 429,400 ORIGINAL CONTRACT AMOUNT 4,650,094.28 TOTAL WORK COMPLETED 171,187.57 1,481,178.38 MATERIALS ON HAND ON SITE -31,197.15 0.00 DEDUCTIONS 0.00 0.00 TOTAL 139,990.42 1,481,178.38 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 05/08/20 180 06/01/20 06/08/20 03/12/21 59 15 0 0 31% 33% PROGRESS IS SATISFACTORY RYAN JOHNSON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/17/20