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 08/22/19 EST. NO. 014 TIME 01:54 PM R.E. NAME: DAVID, JOSE 04-4G8504 --------------------------------------------------------------------------- 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 0079 579.74 E.W. @ F.A.(+) 030919 Y 0135.0 0085 32,401.25 053119 Y 0127.1 012 0019 1,378.71 E.W. @ F.A.(+) 041219 N 0071.1 0020 2,001.47 041619 N 0075.1 0021 1,658.42 032119 N 0076.1 0022 666.08 043019 N 0078.1 0023 1,369.24 050719 N 0111.1 0024 1,126.70 050919 N 0114.1 0025 1,487.21 053019 N 0117.1 0026 3,939.32 061119 N 0120.1 46,608.14 TOTAL THIS ESTIMATE 162,664.37 TOTAL PREVIOUS ESTIMATE 209,272.51 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 08/22/19 EST. NO. 014 TIME 01:54 PM R.E. NAME: DAVID, JOSE 04-4G8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE COZEEP SERVICES -1,150.00 001 COZEEP SERVICES -920.00 002 MISSING CEM-2406 -20,000.00 005 REVERSE MISS CEM2406 20,000.00 006 MISSING CEM-2406 -10,000.00 007 REVERSE MIS.CEM-2406 10,000.00 008 MISSING CEM-2406 -10,000.00 009 MISSING CEM-2406 -10,000.00 010 REVERSE MIS CEM-2406 20,000.00 011 MISSING CEM-2406 -10,000.00 012 MISSING CEM-2402F -10,000.00 013 REVERT MISSING 2406 10,000.00 013 MISSING CEM 2406 -10,000.00 014 -10,000.00 -22,070.00 TOTAL DEDUCTIONS -10,000.00 -22,070.00 PROGRAM CAS145 PAGE 1 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 LOCATION PROGRESS ESTIMATE 04-SM-1-44.0/44.1 ----------------- BRIDGEWAY CIVIL CONSTRUCTORS, IN PACIFICA, AT SAN JOSE AVENUE INC. PEDESTRIAN OVERCROSSING NO. 4950 ALLISON PARKWAY, SUITE A 35-0240. VACAVILLE CA 95688 FED. AID NO. ACNH-P001(623)E REPLACE PEDESTRIAN OVERCROSSING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,300.0000 3,300.00 1.000 3,300 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 600.0000 600.00 0.950 570 003 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 1.000 16,000 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 7,640.00 1,910.000 7,640 006 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 3,024.00 72.000 3,024 007 TEMPORARY PAVEMENT MARKER EA 10.0000 530.00 53.000 530 008 TEMPORARY SHUTTLE SERVICE LS 40,000.0000 40,000.00 1.000 40,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 010 TEMPORARY RAILING (TYPE K) LF 31.0000 61,380.00 1,980.000 61,380 011 TEMPORARY CRASH CUSHION MODULE EA 240.0000 9,360.00 39.000 9,360 012 TEMPORARY ALTERNATE CRASH CUSHION EA 6,000.0000 12,000.00 2.000 12,000 013 JOB SITE MANAGEMENT LS 23,000.0000 23,000.00 1.000 23,000 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 015 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 2,900.00 0.000 0 (BONDED FIBER MATRIX) 016 TEMPORARY COVER SQYD 12.0000 1,800.00 150.000 1,800 017 TEMPORARY DRAINAGE INLET PROTECTION EA 340.0000 1,700.00 5.000 1,700 018 TEMPORARY FIBER ROLL LF 3.0000 2,700.00 900.000 2,700 019 TEMPORARY SILT FENCE LF 3.0000 960.00 320.000 960 020 STREET SWEEPING LS 8,300.0000 8,300.00 1.000 8,300 021 TEMPORARY ACTIVE TREATMENT SYSTEM LS 9,000.0000 9,000.00 1.000 9,000 022 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.900 7,200 PROGRAM CAS145 PAGE 2 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 12.0000 11,700.00 0.100 1 (HAZARDOUS WASTE) 024 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 27.0000 12,015.00 0.000 0 STRIPE (HAZARDOUS WASTE) 025 TREATED WOOD WASTE LB 0.3500 3,745.00 10,700.000 3,745 026 NOISE MONITORING LS 2,000.0000 2,000.00 1.000 2,000 027 TEMPORARY HIGH-VISIBILITY FENCE LF 11.0000 7,920.00 720.000 7,920 028 CLEARING AND GRUBBING (LS) LS 8,000.0000 8,000.00 1.000 8,000 029 ROADWAY EXCAVATION CY 90.0000 40,500.00 450.000 40,500 030 STRUCTURE EXCAVATION (BRIDGE) CY 140.0000 55,720.00 398.000 55,720 (F) 031 STRUCTURE BACKFILL (BRIDGE) CY 90.0000 22,410.00 249.000 22,410 (F) 032 ROADSIDE CLEARING LS 5,700.0000 5,700.00 1.000 5,700 033 SOIL AMENDMENT CY 264.0000 4,488.00 17.000 4,488 034 PACKET FERTILIZER EA 1.3200 1,795.20 1,360.000 1,795 035 PLANT (GROUP A) EA 27.0000 11,070.00 410.000 11,070 036 PLANT (GROUP B) EA 39.0000 6,240.00 160.000 6,240 037 PLANT (GROUP U) EA 330.0000 6,600.00 20.000 6,600 038 PLANT ESTABLISHMENT WORK LS 16,000.0000 16,000.00 0.084 1,344.00 0.084 1,344 039 WOOD MULCH CY 98.0000 50,960.00 520.000 50,960 040 CHECK AND TEST EXISTING IRRIGATION LS 2,600.0000 2,600.00 1.000 2,600 FACILITIES 041 OPERATE EXISTING IRRIGATION FACILITIES LS 2,600.0000 2,600.00 1.000 2,600 042 CONTROL AND NEUTRAL CONDUCTORS LS 9,800.0000 9,800.00 1.000 9,800 (ARMOR-CLAD) 043 1" REMOTE CONTROL VALVE EA 660.0000 9,900.00 15.000 9,900 044 REMOTE CONTROL VALVE WITH FLOW SENSOR EA 2,600.0000 2,600.00 1.000 2,600 045 2" WYE STRAINER ASSEMBLY EA 660.0000 2,640.00 4.000 2,640 046 24-32 STATION IRRIGATION CONTROLLER EA 16,000.0000 16,000.00 1.000 16,000 (WALL MOUNTED) 047 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,300.0000 1,300.00 1.000 1,300 048 RISER SPRINKLER ASSEMBLY EA 26.0000 16,640.00 640.000 16,640 049 2 1/2" GATE VALVE EA 850.0000 3,400.00 4.000 3,400 PROGRAM CAS145 PAGE 3 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.5000 28,957.50 4,455.000 28,957 (F) LINE) 051 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.0000 15,344.00 1,918.000 15,344 (F) LINE) 052 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 2,142.00 238.000 2,142 (F) (SUPPLY LINE) 053 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,629.00 239.000 2,629 (F) (SUPPLY LINE) 054 2 1/2" PLASTIC PIPE (CLASS 315) LF 12.0000 14,700.00 1,225.000 14,700 (F) (SUPPLY LINE) 055 PRESSURE REGULATING VALVE EA 660.0000 660.00 1.000 660 056 QUICK COUPLING VALVE EA 527.0000 2,108.00 4.000 2,108 057 8" WELDED STEEL PIPE CONDUIT LF 396.0000 36,432.00 92.000 36,432 058 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.3000 16,770.00 12,900.000 16,770 059 HYDROMULCH SQFT 0.6600 3,696.00 5,600.000 3,696 060 FIBER ROLLS LF 5.3000 7,844.00 1,480.000 7,844 061 HYDROSEED SQFT 0.6600 3,696.00 5,600.000 3,696 062 COMPOST (CY) CY 263.0000 2,367.00 9.000 2,367 063 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 5,400.00 30.000 5,400 064 HOT MIX ASPHALT (TYPE A) TON 180.0000 54,000.00 305.350 54,963 065 TACK COAT TON 2,200.0000 880.00 0.400 880 066 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 14,400.00 1,800.000 14,400 067 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 500.0000 182,500.00 365.000 182,500 068 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 450.0000 83,250.00 185.000 83,250 069 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 450.0000 45,450.00 101.000 45,450 (F) 070 STRUCTURAL CONCRETE, BRIDGE CY 1,800.0000 331,200.00 184.000 331,200 (F) 071 STRUCTURAL CONCRETE, BRIDGE CY 1,250.0000 230,000.00 184.000 230,000 (F) (POLYMER FIBER) 072 CONCRETE SURFACE TEXTURE SQFT 50.0000 50,250.00 1,005.000 50,250 (F) 073 DRILL AND BOND DOWEL LF 31.0000 186.00 6.000 186 (CHEMICAL ADHESIVE)(LF) 074 JOINT SEAL (MR 1") LF 275.0000 9,075.00 33.000 9,075 075 JOINT SEAL (MR 2") LF 943.0000 10,373.00 11.000 10,373 076 BAR REINFORCING STEEL (BRIDGE) LB 1.1200 181,958.56 162,463.000 181,958 (F) PROGRAM CAS145 PAGE 4 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BAR REINFORCING STEEL (EPOXY COATED) LB 1.5000 10,102.50 6,735.000 10,102 (F) (BRIDGE) 078 BAR REINFORCING STEEL (GALVANIZED) LB 2.3500 1,995.15 849.000 1,995 (F) 079 HEADED BAR REINFORCEMENT EA 24.0000 3,312.00 138.000 3,312 (F) 080 STRUCTURAL STEEL (BRIDGE) (PIPE PIN) LB 28.0000 5,544.00 -84.000 -2,352.00 198.000 5,544 (F) 081 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.8000 704.00 80.000 704 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 082 PEDESTRIAN BARRICADE EA 700.0000 1,400.00 3.000 2,100 083 BRIDGE REMOVAL LS 350,000.0000 350,000.00 1.000 350,000 084 18" REINFORCED CONCRETE PIPE LF 91.0000 6,006.00 66.000 6,006 085 6" NON-PERFORATED PLASTIC PIPE LF 66.0000 3,960.00 60.000 3,960 UNDERDRAIN 086 GEOCOMPOSITE DRAIN SQFT 3.0000 1,314.00 438.000 1,314 087 36" PRECAST CONCRETE PIPE INLET LF 200.0000 3,400.00 17.000 3,400 088 INLET DEPRESSION EA 1,070.0000 1,070.00 1.000 1,070 089 REMOVE CULVERT (LF) LF 28.0000 1,680.00 60.000 1,680 090 ADJUST UTILITY COVER TO GRADE EA 1,145.0000 2,290.00 2.000 2,290 091 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 232.0000 1,508.00 6.500 1,508 (F) (CY) 092 CONCRETE (CONCRETE APRON) CY 80.0000 32.00 0.400 32 093 DETECTABLE WARNING SURFACE SQFT 30.0000 3,900.00 130.000 3,900 094 MINOR CONCRETE (MISCELLANEOUS CY 1,250.0000 1,000.00 0.621 776 CONSTRUCTION) 095 MINOR CONCRETE (CURB AND GUTTER) CY 729.0000 9,477.00 11.500 8,383 096 MINOR CONCRETE (SIDEWALK) CY 772.0000 9,264.00 10.000 7,720 097 MINOR CONCRETE (CURB RAMP) CY 805.0000 4,830.00 5.300 4,266 098 REMOVE CONCRETE CY 142.0000 6,390.00 45.000 6,390 (CURB, GUTTER, AND SIDEWALK) (CY) 099 PRE/POST CONSTRUCTION SURVEYS EA 2,321.0000 4,642.00 0.000 0 100 MISCELLANEOUS IRON AND STEEL LB 2.5000 2,360.00 944.000 2,360 101 ISOLATION CASING LB 21.0000 20,475.00 975.000 20,475 (F) 102 MISCELLANEOUS METAL (BRIDGE) LB 14.0000 14,616.00 1,044.000 14,616 (F) PROGRAM CAS145 PAGE 5 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 BRIDGE DECK DRAINAGE SYSTEM LB 11.0000 5,049.00 459.000 5,049 (F) 104 PEDESTRIAN LIGHTING LS 140,000.0000 140,000.00 1.000 140,000 105 PAINT CURB (2-COAT) SQFT 8.0000 400.00 50.000 400 106 PREPARE AND STAIN CONCRETE SQFT 36.0000 22,392.00 622.000 22,392 107 CHAIN LINK FENCE (TYPE CL-6) LF 34.0000 13,940.00 410.000 13,940 108 4' CHAIN LINK GATE (TYPE CL-6) EA 898.0000 2,694.00 3.000 2,694 109 REMOVE FENCE LF 7.0000 2,870.00 410.000 2,870 110 REMOVE PAVEMENT MARKER EA 4.0000 1,008.00 199.000 796 111 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 1,080.00 54.000 1,080 112 REMOVE ROADSIDE SIGN EA 121.0000 1,089.00 9.000 1,089 113 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 242.20 17.300 242 (0.063"-UNFRAMED) 114 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 400.00 80.000 400 115 ROADSIDE SIGN - ONE POST EA 346.0000 3,114.00 9.000 3,114 116 MIDWEST GUARDRAIL SYSTEM LF 49.0000 6,370.00 75.000 3,675 117 VEGETATION CONTROL (MINOR CONCRETE) SQYD 49.0000 40,670.00 738.000 36,162 118 CHAIN LINK RAILING LF 432.0000 359,424.00 832.000 359,424 (F) (VINYL-CLAD DECORATIVE PANEL) 119 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 62.0000 45,260.00 730.000 45,260 120 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 121 ALTERNATIVE FLARED TERMINAL SYSTEM EA 8,580.0000 8,580.00 0.000 0 122 REMOVE GUARDRAIL LF 11.0000 2,211.00 201.000 2,211 123 REMOVE SINGLE THRIE BEAM BARRIER LF 14.0000 10,220.00 730.000 10,220 (WOOD POST) 124 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 3,820.00 1,528.000 3,820 (ENHANCED WET NIGHT VISIBILITY) 125 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 14.0000 17,500.00 1,250.000 17,500 MARKING (ENHANCED WET NIGHT VISIBILITY) 126 REMOVE PAINTED TRAFFIC STRIPE LF 6.0000 3,318.00 553.000 3,318 127 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 3,318.00 0.000 0 128 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 20.0000 6,800.00 340.000 6,800 129 LIGHTING SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 PROGRAM CAS145 PAGE 6 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 REMOVING EXISTING ELECTRICAL SYSTEM LS 12,143.0000 12,143.00 1.000 12,143 131 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 132 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,674.0000 1,674.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G8504 TIME 01:54 PM ESTIMATE NO. 014 BID OPENING 01/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: DAVID, JOSE DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -1,008.00 3,185,622.56 ADJUSTMENT OF COMPENSATION 0.00 12,675.00 EXTRA WORK 46,608.14 196,597.51 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 45,600.14 3,394,895.07 133 MOBILIZATION LS 275,000.0000 275,000.00 1.000 275,000 ORIGINAL CONTRACT AMOUNT 3,530,263.11 TOTAL WORK COMPLETED 45,600.14 3,669,895.07 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -22,070.00 TOTAL 35,600.14 3,647,825.07 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 05/03/18 340 07/09/18 06/27/18 05/31/20 187 86 13 0 96% 53% PROGRESS IS SATISFACTORY DAVID, JOSE RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/19