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 11/27/23 EST. NO. 001 TIME 11:48 AM R.E. NAME: PAWAN GARG 10-0X7524 --------------------------------------------------------------------------- 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 11/27/23 EST. NO. 001 TIME 11:48 AM R.E. NAME: PAWAN GARG 10-0X7524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7524 TIME 11:48 AM ESTIMATE NO. 001 BID OPENING 01/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 11/27/23 LOCATION PROGRESS ESTIMATE 10-AMA-49-0.0 ----------------- 10-CAL-49-30.9 BRIDGEWAY CIVIL CONSTRUCTORS, AMADOR AND CALAVERAS COUNTIES AT MOKELUMNE INC. RIVER BRIDGE 4950 ALLISON PARKWAY, SUITE A VACAVILLE CA CA 95688 FED. AID NO. N O N E BRIDGE WIDENING AND UPGRADING RAILS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,600.0000 5,600.00 0.000 0 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 1,220.0000 1,220.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 820,000.00 0.000 0 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 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 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 007 TRAFFIC CONTROL SYSTEM LS 85,000.0000 85,000.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 360.00 0.000 0 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 18.0000 738.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 68.0000 2,312.00 0.000 0 011 PORTABLE SIGNAL SYSTEMS (LS) LS 55,000.0000 55,000.00 0.000 0 012 TEMPORARY BARRIER SYSTEM LF 30.0000 32,400.00 0.000 0 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,200.0000 6,200.00 0.000 0 014 TEMPORARY AUTOMATED END OF QUEUE WARNING EA 230.0000 48,300.00 0.000 0 SYSTEM (TYPE 1) DAY 015 TEMPORARY CRASH CUSHION MODULE EA 530.0000 22,260.00 0.000 0 016 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 1,300.0000 1,300.00 0.000 0 017 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 430.0000 51,600.00 0.000 0 018 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.000 0 019 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.000 0 020 TEMPORARY MULCH SQYD 3.0000 8,730.00 0.000 0 021 TEMPORARY REINFORCED SILT FENCE LF 16.0000 16,480.00 0.000 0 022 STREET SWEEPING LS 12,300.0000 12,300.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7524 TIME 11:48 AM ESTIMATE NO. 001 BID OPENING 01/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 024 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 900.0000 3,600.00 0.000 0 025 WATER QUALITY MONITORING REPORT EA 285.0000 1,140.00 0.000 0 026 WATER QUALITY ANNUAL REPORT EA 850.0000 850.00 0.000 0 027 TREATED WOOD WASTE LB 4.0000 21,160.00 0.000 0 028 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 76,000.0000 76,000.00 0.000 0 029 NATURAL RESOURCE PROTECTION PLAN LS 7,400.0000 7,400.00 0.000 0 030 BIRD EXCLUSION DEVICES LS 32,000.0000 32,000.00 0.000 0 031 NOISE MONITORING LS 4,000.0000 4,000.00 0.000 0 032 TEMPORARY HIGH-VISIBILITY FENCE LF 8.0000 6,240.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 29,000.0000 29,000.00 0.000 0 034 ROADWAY EXCAVATION CY 570.0000 53,010.00 0.000 0 035 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 300.0000 20,400.00 0.000 0 DEPOSITED LEAD) 036 IMPORTED BORROW (CY) CY 215.0000 9,245.00 0.000 0 037 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,600.0000 3,200.00 0.000 0 038 BONDED FIBER MATRIX (SQFT) SQFT 0.3500 14,035.00 0.000 0 039 FIBER ROLLS LF 8.0000 4,640.00 0.000 0 040 COMPOST (CY) CY 170.0000 21,250.00 0.000 0 041 CLASS 2 AGGREGATE BASE (CY) CY 225.0000 9,900.00 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 450.0000 54,000.00 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 50.0000 5,500.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 50.0000 7,500.00 0.000 0 045 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 140.0000 560.00 0.000 0 AREA) 046 TACK COAT TON 2,800.0000 560.00 0.000 0 047 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 3,750.00 0.000 0 048 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 3,700.00 0.000 0 049 STRUCTURAL CONCRETE, BRIDGE CY 8,000.0000 80,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7524 TIME 11:48 AM ESTIMATE NO. 001 BID OPENING 01/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 1,500.0000 205,500.00 0.000 0 (F) FIBER) 051 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 4,000.0000 120,000.00 0.000 0 R MODIFIED) 052 INSTALL ACCESS HATCH ASSEMBLY EA 830.0000 830.00 0.000 0 053 DRILL AND BOND DOWEL LF 90.0000 54,720.00 0.000 0 054 CLEAN EXPANSION JOINT LF 20.0000 1,120.00 0.000 0 055 JOINT SEAL (MR 1") LF 115.0000 8,280.00 0.000 0 056 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 57,560.00 0.000 0 (F) 057 PUBLIC SAFETY PLAN LS 8,500.0000 8,500.00 0.000 0 058 RAPID SETTING CONCRETE (PATCH) CF 150.0000 27,300.00 0.000 0 059 REMOVE UNSOUND CONCRETE CF 60.0000 10,920.00 0.000 0 060 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.0000 23,360.00 0.000 0 061 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 97,300.00 0.000 0 062 PLACE POLYESTER CONCRETE OVERLAY SQFT 7.0000 81,760.00 0.000 0 (F) 063 REMOVE CHIP SEAL SQFT 2.0000 18,110.00 0.000 0 064 REMOVE CONDUIT LF 6.0000 4,620.00 0.000 0 065 BRIDGE REMOVAL (PORTION) LS 355,000.0000 355,000.00 0.000 0 066 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 90.0000 7,650.00 0.000 0 (.079" THICK) 067 12" ENTRANCE TAPER EA 800.0000 2,400.00 0.000 0 068 12" ANCHOR ASSEMBLY EA 925.0000 2,775.00 0.000 0 069 12" STEEL FLARED END SECTION EA 400.0000 1,200.00 0.000 0 070 REMOVE CULVERT (LF) LF 90.0000 10,800.00 0.000 0 071 ROCK SLOPE PROTECTION (300 LB, CLASS IV, CY 550.0000 48,950.00 0.000 0 METHOD B) (CY) 072 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 615.0000 18,450.00 0.000 0 METHOD B) (CY) 073 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 13.0000 663.00 0.000 0 074 MISCELLANEOUS METAL (BRIDGE) LB 16.0000 2,160.00 0.000 0 (F) 075 REMOVE AND REPLACE MONUMENT EA 3,000.0000 3,000.00 0.000 0 076 REMOVE PAVEMENT MARKER EA 25.0000 1,550.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7524 TIME 11:48 AM ESTIMATE NO. 001 BID OPENING 01/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 1,750.00 0.000 0 078 REMOVE ROADSIDE SIGN EA 285.0000 2,280.00 0.000 0 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 690.00 0.000 0 (0.063"-UNFRAMED) 080 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 990.00 0.000 0 (0.080"-UNFRAMED) 081 METAL (RAIL MOUNTED SIGN) LB 10.0000 2,400.00 0.000 0 082 ROADSIDE SIGN - ONE POST EA 530.0000 3,180.00 0.000 0 083 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 50.0000 3,150.00 0.000 0 084 MIDWEST GUARDRAIL SYSTEM (7' STEEL POST) LF 50.0000 6,000.00 0.000 0 085 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 6,790.00 0.000 0 086 TUBULAR BICYCLE RAILING LF 150.0000 111,750.00 0.000 0 (F) 087 TRANSITION RAILING (TYPE WB-31) EA 3,700.0000 14,800.00 0.000 0 088 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 6,700.0000 6,700.00 0.000 0 089 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 6,225.0000 18,675.00 0.000 0 090 CONCRETE BARRIER (TYPE 85) LF 385.0000 295,295.00 0.000 0 (F) 091 REMOVE GUARDRAIL LF 20.0000 5,600.00 0.000 0 092 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 28.0000 868.00 0.000 0 WET NIGHT VISIBILITY) 093 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 1,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 094 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 2,880.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 095 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 10,920.00 0.000 0 096 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 451.00 0.000 0 097 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 11,400.00 0.000 0 098 1 1/4" CONDUIT (BRIDGE) LS 5,100.0000 5,100.00 0.000 0 099 CONDUIT SYSTEM LS 22,500.0000 22,500.00 0.000 0 100 1 1/2" CONDUIT (BRIDGE) LS 5,000.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X7524 TIME 11:48 AM ESTIMATE NO. 001 BID OPENING 01/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PAWAN GARG DATE OF THIS ESTIMATE 11/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 10,000.00 10,000.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 10,000.00 10,000.00 101 MOBILIZATION LS 370,000.0000 370,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 3,769,917.00 TOTAL WORK COMPLETED 10,000.00 10,000.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 10,000.00 10,000.00 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 03/14/23 205 11/06/23 11/06/23 09/03/24 5 0 0 0 0% 2% PROGRESS IS SATISFACTORY PAWAN GARG RESIDENT ENGINEER