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 05/20/21 EST. NO. 001 TIME 01:41 PM R.E. NAME: CRAWFORD, PAUL 04-1J3604 --------------------------------------------------------------------------- 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 05/20/21 EST. NO. 001 TIME 01:41 PM R.E. NAME: CRAWFORD, PAUL 04-1J3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3604 TIME 01:41 PM ESTIMATE NO. 001 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CRAWFORD, PAUL DATE OF THIS ESTIMATE 05/20/21 LOCATION PROGRESS ESTIMATE 04-SON-12-35.1/38.9 ----------------- BAY CITIES PAVING & GRADING, INAND NEAR SONOMA, FROM VALLEJO INC. AVENUE TO EAST OF LEVERONI 1450 CIVIC CT; ROAD/NAPA ROAD. CONCORD CA 94520 FED. AID NO. N O N E PAVEMENT REHABILITATION. ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,370.8200 4,370.82 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 170,000.00 2.000 2,000.00 2.000 2,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 26,200.0000 26,200.00 0.100 2,620.00 0.100 2,620 007 TRAFFIC CONTROL SYSTEM LS 286,300.0000 286,300.00 0.000 0 008 TYPE II BARRICADE EA 8.0000 640.00 0.000 0 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 5,200.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 4,240.00 0.000 0 011 CHANNELIZER (SURFACE MOUNTED) EA 11.0000 4,510.00 0.000 0 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 160.5500 4,013.75 0.000 0 SYSTEM DAY 013 TEMPORARY PAVEMENT MARKER EA 10.0000 800.00 0.000 0 014 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 11,979.7700 11,979.77 0.000 0 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.000 0 016 TEMPORARY RAILING (TYPE K) LF 33.4300 26,075.40 0.000 0 017 TEMPORARY CRASH CUSHION MODULE EA 200.0000 16,800.00 0.000 0 018 JOB SITE MANAGEMENT LS 22,342.5200 22,342.52 0.012 268.11 0.012 268 019 PREPARE STORM WATER POLLUTION PREVENTION LS 20,050.0000 20,050.00 0.000 0 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 41,000.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 022 STREET SWEEPING LS 7,246.7400 7,246.74 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3604 TIME 01:41 PM ESTIMATE NO. 001 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CRAWFORD, PAUL DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 3,739.6700 3,739.67 0.000 0 024 TREATED WOOD WASTE LB 1.5300 6,273.00 0.000 0 025 NOISE MONITORING LS 1,896.4700 1,896.47 0.000 0 026 TEMPORARY HIGH-VISIBILITY FENCE LF 1.6900 5,847.40 1,801.000 3,043.69 1,801.000 3,043 027 CLEARING AND GRUBBING (LS) LS 9,546.2600 9,546.26 0.000 0 028 ROADWAY EXCAVATION CY 275.0000 38,500.00 0.000 0 029 DITCH EXCAVATION CY 88.8600 2,221.50 0.000 0 030 WOOD MULCH CY 121.0000 1,815.00 0.000 0 031 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 750.00 0.000 0 032 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5000 980.00 0.000 0 033 HYDROMULCH SQFT 0.5500 1,078.00 0.000 0 034 FIBER ROLLS LF 3.0000 750.00 0.000 0 035 HYDROSEED SQFT 0.3600 705.60 0.000 0 036 COMPOST (CY) CY 165.0000 1,650.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 21,000.00 0.000 0 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 HOT MIX ASPHALT (TYPE A) TON 121.2500 212,187.50 0.000 0 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 108.0000 1,814,400.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 35.3600 8,840.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 43.0600 1,076.50 0.000 0 043 TACK COAT TON 1,960.7200 52,939.44 0.000 0 044 REMOVE ASPHALT CONCRETE DIKE LF 7.2700 4,943.60 0.000 0 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5200 583,080.00 0.000 0 046 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,300.1400 25,301.54 0.000 0 (F) 047 12" ALTERNATIVE PIPE CULVERT LF 241.4000 13,035.60 0.000 0 048 18" ALTERNATIVE PIPE CULVERT LF 460.1500 6,442.10 0.000 0 049 CONCRETE BACKFILL (PIPE TRENCH) CY 1,489.7100 11,917.68 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3604 TIME 01:41 PM ESTIMATE NO. 001 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CRAWFORD, PAUL DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 12" REINFORCED CONCRETE PIPE LF 362.3600 18,118.00 0.000 0 051 DRAINAGE INLET MARKER EA 40.0000 720.00 0.000 0 052 REMOVE CULVERT (LF) LF 515.1600 1,545.48 0.000 0 053 ADJUST INLET EA 2,383.1800 2,383.18 0.000 0 054 ADJUST UTILITY COVER TO GRADE EA 850.0000 382,500.00 0.000 0 055 DETECTABLE WARNING SURFACE SQFT 22.0000 9,680.00 0.000 0 056 MINOR CONCRETE (CURB, SIDEWALK AND CY 970.0000 126,100.00 0.000 0 CURB RAMP) 057 REMOVE CONCRETE CY 275.0000 63,250.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 058 MISCELLANEOUS IRON AND STEEL LB 3.7400 10,356.06 0.000 0 (F) 059 REPLACING PULL BOXES (CITY) LS 2,000.0000 2,000.00 0.000 0 060 EMERGENCY VEHICLE DETECTION LS 18,000.0000 18,000.00 0.000 0 SYSTEM (CITY) 061 REMOVE PAVEMENT MARKER EA 1.0000 66.00 0.000 0 062 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 9,100.00 0.000 0 063 OBJECT MARKER (TYPE P) EA 60.0000 360.00 0.000 0 064 REMOVE ROADSIDE SIGN EA 100.0000 300.00 0.000 0 065 REMOVE ROADSIDE SIGN EA 50.0000 250.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 066 REMOVE ROADSIDE SIGN PANEL EA 50.0000 750.00 0.000 0 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 7,962.50 0.000 0 (0.063"-UNFRAMED) 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 160.00 0.000 0 (0.080"-UNFRAMED) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 61.5000 2,214.00 0.000 0 (0.063"-FRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 29.2500 1,228.50 0.000 0 (0.080"-FRAMED) 071 ROADSIDE SIGN - ONE POST EA 275.0000 5,775.00 0.000 0 072 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 50.0000 1,700.00 0.000 0 METHOD) 073 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 200.0000 2,800.00 0.000 0 074 INSTALL ROADSIDE SIGN PANEL ON EA 80.0000 1,200.00 0.000 0 EXISTING POST 075 VEGETATION CONTROL (MINOR CONCRETE) SQYD 218.1200 18,540.20 0.000 0 076 TRANSITION RAILING (TYPE WB-31) EA 6,500.0000 19,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3604 TIME 01:41 PM ESTIMATE NO. 001 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CRAWFORD, PAUL DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 6,200.0000 18,600.00 0.000 0 078 REUSABLE CRASH CUSHION EA 42,856.7900 42,856.79 0.000 0 079 CONCRETE BARRIER TRANSITION LF 936.1800 42,128.10 0.000 0 (F) 080 REMOVE GUARDRAIL LF 16.0000 4,800.00 0.000 0 081 THERMOPLASTIC PAVEMENT MARKING SQFT 3.9000 82,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 7,630.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 56.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 3,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 45,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 087 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 4,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 088 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 1,784.00 0.000 0 089 REMOVE PAINTED PAVEMENT MARKING SQFT 2.5000 500.00 0.000 0 090 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,152.00 0.000 0 091 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 70.00 0.000 0 092 PEDESTRIAN HYBRID BEACON SYSTEMS LS 232,000.0000 232,000.00 0.000 0 093 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 719,000.0000 719,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3604 TIME 01:41 PM ESTIMATE NO. 001 BID OPENING 02/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: CRAWFORD, PAUL DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 9,431.80 9,431.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,431.80 9,431.80 094 MOBILIZATION LS 600,000.0000 600,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 6,025,071.67 TOTAL WORK COMPLETED 9,431.80 9,431.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 9,431.80 9,431.80 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 03/25/21 170 00/00/00 05/19/21 08/01/22 2 0 0 0 0% 1% PROGRESS IS SATISFACTORY CRAWFORD, PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/21