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 04/20/16 EST. NO. 001 TIME 12:38 PM R.E. NAME: RUSSELL STEVE 04-4A0004 --------------------------------------------------------------------------- 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 04/20/16 EST. NO. 001 TIME 12:38 PM R.E. NAME: RUSSELL STEVE 04-4A0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A0004 TIME 12:38 PM ESTIMATE NO. 001 BID OPENING 01/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: RUSSELL STEVE DATE OF THIS ESTIMATE 04/20/16 LOCATION PROGRESS ESTIMATE 04-MRN-101-12.7/14.7 ----------------- GHILOTTI CONSTRUCTION CO. IN MARIN COUNTY IN SAN RAFAEL AT INC. VARIOUS LOCATIONS FROM NORTH SAN 246 GHILOTTI AVENUE PEDRO ROAD UNDERCROSSING TO LUCAS SANTA ROSA CA 95407 VALLEY ROAD UNDERCROSSING FED. AID NO. NHPG-Q101(284)E REPLACE BRIDGE RAILINGS AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.660 4,290.00 0.660 4,290 003 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 0.000 0 004 TYPE III BARRICADE EA 109.0000 436.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.0000 4,320.00 0.000 0 006 TEMPORARY PAVEMENT MARKER EA 5.0000 480.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,000.0000 18,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 11.0000 52,360.00 0.000 0 009 TEMPORARY CRASH CUSHION MODULE EA 115.0000 8,280.00 0.000 0 010 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 011 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 0.000 0 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 750.00 0.000 0 014 STREET SWEEPING LS 1,000.0000 1,000.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.5000 9,000.00 1,000.000 4,500.00 1,000.000 4,500 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.5000 1,750.00 0.000 0 018 PUBLIC SAFETY PLAN LS 2,500.0000 2,500.00 0.000 0 019 RAPID SETTING CONCRETE (PATCH) CF 230.0000 3,910.00 0.000 0 020 REMOVE GUARDRAIL LF 14.0000 7,420.00 0.000 0 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 3,290.00 940.000 3,290.00 940.000 3,290 022 REMOVE PAVEMENT MARKER EA 3.7500 210.00 45.000 168.75 45.000 168 PROGRAM CAS145 PAGE 2 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A0004 TIME 12:38 PM ESTIMATE NO. 001 BID OPENING 01/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: RUSSELL STEVE DATE OF THIS ESTIMATE 04/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE SIGN STRUCTURE (EA) EA 5,350.0000 10,700.00 0.000 0 024 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 16,712.00 0.000 0 025 REMOVE CONCRETE DECK SURFACE SQFT 5.0000 9,265.00 0.000 0 026 RELOCATE ROADSIDE SIGN EA 200.0000 400.00 0.000 0 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 1,860.00 0.000 0 028 REMOVE CONCRETE (CY) CY 215.0000 16,340.00 20.000 4,300.00 20.000 4,300 029 REMOVE UNSOUND CONCRETE CF 200.0000 2,000.00 0.000 0 030 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.0000 11,722.00 0.000 0 031 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 15,400.00 0.000 0 032 PLACE POLYESTER CONCRETE OVERLAY SQFT 15.0000 27,795.00 0.000 0 (F) 033 TREAT BRIDGE DECK SQFT 7.0000 28,056.00 0.000 0 (F) 034 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 90.0000 4,050.00 0.000 0 035 REMOVE CONCRETE CY 250.0000 14,000.00 99.560 24,890.00 99.560 24,890 (CURB, GUTTER, AND SIDEWALK) (CY) 036 CARBON FIBER REINFORCED POLYMER STRIP LF 25.0000 94,875.00 0.000 0 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 STRUCTURE EXCAVATION (TYPE Z-2) CY 650.0000 6,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 040 HOT MIX ASPHALT (TYPE A) TON 185.0000 40,700.00 205.570 38,030.45 205.570 38,030 041 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 292,000.00 0.000 0 (F) 042 STRUCTURAL CONCRETE, BARRIER SLAB CY 900.0000 29,700.00 0.000 0 (F) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 14,400.00 0.000 0 044 DRILL AND BOND DOWEL LF 43.0000 22,747.00 0.000 0 045 JOINT SEAL (MR 1") LF 115.0000 6,900.00 0.000 0 046 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 36,930.00 0.000 0 (F) 047 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 9.0000 23,904.00 0.000 0 (F) WITHOUT WALKWAY) 048 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 4.0000 10,624.00 0.000 0 (F) WITHOUT WALKWAY) 049 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 29.0000 9,570.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A0004 TIME 12:38 PM ESTIMATE NO. 001 BID OPENING 01/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: RUSSELL STEVE DATE OF THIS ESTIMATE 04/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (CURB AND GUTTER) CY 650.0000 35,750.00 0.000 0 051 MINOR CONCRETE (ISLAND PAVING) CY 400.0000 14,000.00 0.000 0 052 MINOR CONCRETE (SIDEWALK) CY 350.0000 7,350.00 0.000 0 053 MISCELLANEOUS METAL (BRIDGE) LB 20.0000 5,800.00 0.000 0 (F) 054 TEMPORARY DELINEATOR (CLASS 1) EA 40.0000 3,120.00 0.000 0 055 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 71.0000 17,750.00 0.000 0 056 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 110.0000 81,950.00 0.000 0 (F) 057 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 300.0000 92,100.00 0.000 0 (F) 058 TRANSITION RAILING (TYPE WB-31) EA 4,250.0000 17,000.00 0.000 0 059 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 0.000 0 060 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 161.0000 112,539.00 0.000 0 (F) 061 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 355.0000 36,565.00 0.000 0 (F) 062 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 6,640.00 0.000 0 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,980.00 0.000 0 (BROKEN 17-7) 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 440.00 0.000 0 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 300.0000 300.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 LIGHTING LS 10,000.0000 10,000.00 0.000 0 068 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 069 BRIDGE REMOVAL (PORTION), LOCATION A LS 55,000.0000 55,000.00 0.000 0 070 BRIDGE REMOVAL (PORTION), LOCATION B LS 70,000.0000 70,000.00 0.000 0 071 STRUCTURE BACKFILL (BRIDGE) CY 1,100.0000 6,600.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 04/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A0004 TIME 12:38 PM ESTIMATE NO. 001 BID OPENING 01/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: RUSSELL STEVE DATE OF THIS ESTIMATE 04/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,469.20 79,469.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 79,469.20 79,469.20 072 MOBILIZATION LS 171,000.0000 171,000.00 0.500 85,500.00 0.500 85,500 ORIGINAL CONTRACT AMOUNT 1,804,340.00 TOTAL WORK COMPLETED 164,969.20 164,969.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 164,969.20 164,969.20 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 04/05/16 84 04/18/16 04/18/16 08/18/16 1 0 0 0 9% 1% PROGRESS IS SATISFACTORY RUSSELL STEVE RESIDENT ENGINEER PROGRAM CAS145 DATE 04/20/16