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 10/22/21 EST. NO. 005 TIME 04:33 PM R.E. NAME: CRAWFORD PAUL 04-3Q4204 --------------------------------------------------------------------------- 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 0027 1,506.91 E.W. @ F.A.(+) 091321 N 0031.0 1,506.91 TOTAL THIS ESTIMATE 144,668.80 TOTAL PREVIOUS ESTIMATE 146,175.71 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 10/22/21 EST. NO. 005 TIME 04:33 PM R.E. NAME: CRAWFORD PAUL 04-3Q4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4204 TIME 04:33 PM ESTIMATE NO. 005 BID OPENING 02/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: CRAWFORD PAUL DATE OF THIS ESTIMATE 10/22/21 LOCATION PROGRESS ESTIMATE 04-SON-1-9.1/16.1 ----------------- GHILOTTI BROS., INC. IN SONOMA COUNTY AT AND NEAR BODEGA 525 JACOBY STREET; BAY FROM DORAN PARK ROAD TO 0.8 SAN RAFAEL CA 94901 MILE NORTH OF SCOTTY CREEK BRIDGE FED. AID NO. N O N E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 635.0000 38,100.00 15.000 9,525.00 50.000 31,750 002 CONSTRUCTION AREA SIGNS LS 2,300.0000 2,300.00 0.700 1,610 003 TRAFFIC CONTROL SYSTEM LS 46,000.0000 46,000.00 0.250 11,500.00 0.833 38,318 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,700.0000 6,700.00 0.250 1,675.00 0.833 5,581 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.250 1,250.00 0.833 4,165 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.750 2,625 007 STREET SWEEPING LS 4,000.0000 4,000.00 0.250 1,000.00 0.833 3,332 008 NOISE MONITORING LS 900.0000 900.00 0.250 225.00 0.833 749 009 INTELLIGENT COMPACTION LS 3,500.0000 3,500.00 0.583 2,040 010 HOT MIX ASPHALT (TYPE A) TON 121.0000 654,610.00 7,276.050 880,402 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 143.5000 1,980,300.00 12,928.140 1,855,188 012 DATA CORE LS 5,200.0000 5,200.00 0.000 0 013 TACK COAT TON 600.0000 30,000.00 25.738 15,442 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.7500 560,500.00 118,426.980 562,528 015 DETECTABLE WARNING SURFACE SQFT 55.0000 1,650.00 30.000 1,650 016 LOWER AND RAISE FRAME AND COVER EA 980.0000 46,060.00 20.000 19,600 (UTILITY) 017 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,070.00 2,761.000 8,283.00 2,761.000 8,283 018 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8000 12,046.00 3,050.000 11,590.00 3,050.000 11,590 (ENHANCED WET NIGHT VISIBILITY) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 788.00 2,585.000 1,034.00 2,585.000 1,034 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 148.00 268.000 107.20 268.000 107 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5800 72,500.00 58,606.000 33,991.48 58,606.000 33,991 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4204 TIME 04:33 PM ESTIMATE NO. 005 BID OPENING 02/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: CRAWFORD PAUL DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 290.00 748.000 748.00 748.000 748 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4204 TIME 04:33 PM ESTIMATE NO. 005 BID OPENING 02/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: CRAWFORD PAUL DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 80,928.68 3,480,736.08 ADJUSTMENT OF COMPENSATION 0.00 107,669.19 EXTRA WORK 1,506.91 38,506.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 82,435.59 3,626,911.79 023 MOBILIZATION LS 111,400.0000 111,400.00 1.000 111,400 ORIGINAL CONTRACT AMOUNT 3,593,562.00 TOTAL WORK COMPLETED 82,435.59 3,738,311.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 82,435.59 3,738,311.79 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 03/09/21 60 04/01/21 07/01/21 03/01/22 50 18 0 0 97% 83% PROGRESS IS SATISFACTORY CRAWFORD PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/21