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 06/18/18 EST. NO. 001 TIME 10:41 AM R.E. NAME: RUSSELL, STEVE 04-4S7804 --------------------------------------------------------------------------- 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 06/18/18 EST. NO. 001 TIME 10:41 AM R.E. NAME: RUSSELL, STEVE 04-4S7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4S7804 TIME 10:41 AM ESTIMATE NO. 001 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 06/18/18 LOCATION PROGRESS ESTIMATE 04-MRN-1-24.7/ .0 ----------------- BRIDGEWAY CIVIL CONSTRUCTORS, IN MARIN COUNTY NEAR OLEMA AT 1.8 INC. MILES SOUTH OF SIR FRANCIS DRAKE 4950 ALLISON PARKWAY, SUITE A BOULEVARD VACAVILLE CA 95688 FED. AID NO. ACST-P001(633)E REPLACE CULVERTS WITH BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 0.900 2,340.00 0.900 2,340 002 CONSTRUCTION AREA SIGNS LS 1,500.0000 1,500.00 0.700 1,050.00 0.700 1,050 003 TRAFFIC CONTROL SYSTEM LS 47,000.0000 47,000.00 0.250 11,750.00 0.250 11,750 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 84.0000 2,016.00 24.000 2,016.00 24.000 2,016 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 9.0000 12,690.00 169.000 1,521.00 169.000 1,521 006 CHANNELIZER (SURFACE MOUNTED) EA 44.0000 4,092.00 18.000 792.00 18.000 792 007 TEMPORARY SIGNAL SYSTEM LS 162,000.0000 162,000.00 0.750 121,500.00 0.750 121,500 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,760.0000 3,760.00 0.250 940.00 0.250 940 009 TEMPORARY RAILING (TYPE K) LF 17.0000 35,700.00 600.000 10,200.00 600.000 10,200 010 TEMPORARY CRASH CUSHION MODULE EA 238.0000 20,944.00 22.000 5,236.00 22.000 5,236 011 JOB SITE MANAGEMENT LS 40,250.0000 40,250.00 0.250 10,062.50 0.250 10,062 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 864.0000 864.00 0.700 604.80 0.700 604 013 TEMPORARY COVER SQYD 3.0000 2,550.00 425.000 1,275.00 425.000 1,275 014 TEMPORARY CHECK DAM LF 8.0000 720.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 706.0000 4,942.00 0.000 0 016 TEMPORARY FIBER ROLL LF 6.0000 1,920.00 100.000 600.00 100.000 600 017 TEMPORARY REINFORCED SILT FENCE LF 3.0000 1,650.00 0.000 0 018 TEMPORARY SILT FENCE LF 5.5000 2,750.00 0.000 0 019 TEMPORARY CONSTRUCTION ENTRANCE EA 3,035.0000 3,035.00 1.000 3,035.00 1.000 3,035 020 TEMPORARY CONSTRUCTION ROADWAY SQYD 72.0000 8,640.00 0.000 0 021 STREET SWEEPING LS 7,020.0000 7,020.00 0.000 0 022 TEMPORARY ACTIVE TREATMENT SYSTEM LS 9,240.0000 9,240.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4S7804 TIME 10:41 AM ESTIMATE NO. 001 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 1,790.0000 1,790.00 0.000 0 024 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 380.0000 27,740.00 0.000 0 025 WATER QUALITY MONITORING REPORT EA 315.0000 1,575.00 0.000 0 026 WATER QUALITY ANNUAL REPORT EA 627.0000 627.00 0.000 0 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 12.0000 20,400.00 1,700.000 20,400.00 1,700.000 20,400 STRIPE (HAZARDOUS WASTE) 028 TEMPORARY HIGH-VISIBILITY FENCE LF 6.0000 9,900.00 1,000.000 6,000.00 1,000.000 6,000 029 TEMPORARY CONSTRUCTION MAT (LS) LS 54,000.0000 54,000.00 0.000 0 030 CLEARING AND GRUBBING (LS) LS 10,700.0000 10,700.00 0.750 8,025.00 0.750 8,025 031 ROADWAY EXCAVATION CY 112.0000 191,520.00 0.000 0 032 ROCK EXCAVATION CY 367.0000 91,750.00 0.000 0 033 STRUCTURE EXCAVATION (BRIDGE) CY 285.0000 62,700.00 0.000 0 (F) 034 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 253.0000 43,516.00 0.000 0 (F) 035 STRUCTURE BACKFILL (BRIDGE) CY 178.0000 2,670.00 0.000 0 (F) 036 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 81.0000 2,754.00 0.000 0 (F) 037 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,757.0000 2,757.00 0.000 0 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.5000 30,000.00 0.000 0 039 HYDROMULCH SQFT 0.0500 1,000.00 0.000 0 040 FIBER ROLLS LF 6.0000 5,100.00 0.000 0 041 HYDROSEED SQFT 0.3800 7,600.00 0.000 0 042 COMPOST (CY) CY 202.0000 12,726.00 0.000 0 043 CLASS 2 AGGREGATE SUBBASE CY 119.0000 8,092.00 0.000 0 044 PRIME COAT TON 2,000.0000 800.00 0.000 0 045 HOT MIX ASPHALT (TYPE A) TON 400.0000 56,000.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.0000 4,200.00 0.000 0 047 TACK COAT TON 1,900.0000 1,520.00 0.000 0 048 SOIL NAIL LF 78.0000 219,336.00 0.000 0 049 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 285.0000 223,725.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4S7804 TIME 10:41 AM ESTIMATE NO. 001 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE CY 800.0000 44,800.00 0.000 0 (F) 051 STRUCTURAL CONCRETE, BRIDGE CY 1,100.0000 94,600.00 0.000 0 (F) (POLYMER FIBER) 052 STRUCTURAL CONCRETE, APPROACH SLAB CY 900.0000 26,100.00 0.000 0 (F) (TYPE EQ) 053 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 24,250.00 0.000 0 (F) 054 DRILL AND BOND DOWEL LF 49.0000 50,323.00 0.000 0 (CHEMICAL ADHESIVE)(LF) 055 JOINT SEAL (MR 1/2") LF 260.0000 19,240.00 0.000 0 056 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 118,800.00 0.000 0 (F) 057 BAR REINFORCING STEEL (RETAINING WALL) LB 1.7000 14,164.40 0.000 0 (F) 058 STRUCTURAL SHOTCRETE CY 1,100.0000 167,200.00 0.000 0 (F) 059 18" ALTERNATIVE PIPE CULVERT LF 14.0000 1,960.00 0.000 0 060 GEOCOMPOSITE DRAIN SQFT 20.0000 7,040.00 0.000 0 061 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 100.0000 15,000.00 0.000 0 (.109" THICK) 062 REMOVE CULVERT (LF) LF 60.0000 9,600.00 0.000 0 063 REMOVE HEADWALL EA 400.0000 400.00 0.000 0 064 ROCK SLOPE PROTECTION CY 225.0000 540.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 065 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.0000 106.50 0.000 0 066 MISCELLANEOUS IRON AND STEEL LB 2.3000 3,847.90 0.000 0 (F) 067 PREPARE AND STAIN SHOTCRETE SQFT 12.0000 27,600.00 0.000 0 068 STAIN GALVANIZED SURFACES (LS) LS 6,700.0000 6,700.00 0.000 0 069 FENCE (TYPE WM, WOOD POST) LF 72.0000 4,536.00 0.000 0 070 TEMPORARY FENCE (TYPE CL-6) LF 62.0000 3,286.00 0.000 0 071 16' WIRE MESH GATE EA 2,400.0000 2,400.00 0.000 0 072 TEMPORARY CHAIN LINK GATE (TYPE CL-6) EA 1,200.0000 1,200.00 0.000 0 073 REMOVE FENCE LF 25.0000 650.00 0.000 0 074 REMOVE PAVEMENT MARKER EA 5.0000 355.00 71.000 355.00 71.000 355 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 13.0000 923.00 0.000 0 076 MILEPOST MARKER EA 80.0000 160.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4S7804 TIME 10:41 AM ESTIMATE NO. 001 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 OBJECT MARKER (TYPE L-1) EA 82.0000 164.00 0.000 0 078 SPECIAL MARKER EA 80.0000 160.00 0.000 0 079 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 37.0000 2,775.00 0.000 0 080 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 5,500.00 0.000 0 081 CABLE RAILING LF 100.0000 8,700.00 0.000 0 (F) 082 TRANSITION RAILING (TYPE WB-31) EA 5,100.0000 10,200.00 0.000 0 083 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,100.0000 8,200.00 0.000 0 084 ALTERNATIVE CRASH CUSHION SYSTEMS EA 30,000.0000 60,000.00 0.000 0 085 CALIFORNIA ST-70 BRIDGE RAIL LF 310.0000 34,720.00 0.000 0 (F) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.2500 16,687.50 0.000 0 087 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 088 STRUCTURE BACKFILL CY 160.0000 800.00 0.000 0 089 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 140.0000 6,300.00 0.000 0 090 BURIED GRADED ROCK CY 300.0000 28,800.00 0.000 0 (150 LB, CLASS III, METHOD B) 091 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 092 18" ANCHOR ASSEMBLY EA 700.0000 4,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4S7804 TIME 10:41 AM ESTIMATE NO. 001 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 207,702.30 207,702.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 207,702.30 207,702.30 093 MOBILIZATION LS 250,000.0000 250,000.00 0.500 125,000.00 0.500 125,000 ORIGINAL CONTRACT AMOUNT 2,553,369.30 TOTAL WORK COMPLETED 332,702.30 332,702.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 332,702.30 332,702.30 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 05/18/18 70 06/01/18 06/01/18 09/13/18 14 0 0 0 13% 20% PROGRESS IS SATISFACTORY RUSSELL, STEVE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/18