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 09/23/20 EST. NO. 001 TIME 03:55 PM R.E. NAME: CLAYTON MALMBERG 01-0B0904 --------------------------------------------------------------------------- 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 09/23/20 EST. NO. 001 TIME 03:55 PM R.E. NAME: CLAYTON MALMBERG 01-0B0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 LOCATION PROGRESS ESTIMATE 01-DN-101-8.2/8.7 ----------------- GOLDEN STATE BRIDGE, INC. IN DEL NORTE COUNTY NEAR KLAMATH AT 3701 MALLARD DRIVE; PANTHER CREEK BRIDGE #01-0025 AND BENICIA CA 94510 AT HUNTER CREEK BRIDGE #01-0003 FED. AID NO. N O N E REPLACE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.250 3,750.00 0.250 3,750 003 TIME-RELATED OVERHEAD (LS) LS 2,830,000.0000 2,830,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 0.000 0 006 TYPE III BARRICADE EA 100.0000 300.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 33.0000 627.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 5,180.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 3,300.00 0.000 0 010 PORTABLE TEMPORARY SIGNAL SYSTEM LS 175,000.0000 175,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 35.0000 83,300.00 0.000 0 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,500.0000 66,000.00 0.000 0 SYSTEM 014 JOB SITE MANAGEMENT LS 75,775.0000 75,775.00 0.000 0 015 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.000 0 PLAN 016 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 017 TEMPORARY EROSION CONTROL BLANKET SQYD 8.0000 7,760.00 0.000 0 018 MOVE-IN/MOVE-OUT EA 1,000.0000 4,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 019 TEMPORARY HYDRAULIC MULCH SQYD 2.2000 2,134.00 0.000 0 (BONDED FIBER MATRIX) 020 TEMPORARY COVER SQYD 4.0000 400.00 0.000 0 021 TEMPORARY CHECK DAM LF 15.0000 3,000.00 0.000 0 022 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FIBER ROLL LF 7.0000 7,000.00 0.000 0 024 TEMPORARY GRAVEL BAG BERM LF 20.0000 4,000.00 0.000 0 025 TEMPORARY SILT FENCE LF 3.2500 9,490.00 0.000 0 026 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 0.000 0 027 TEMPORARY CONSTRUCTION ROADWAY SQYD 80.0000 24,000.00 0.000 0 028 STREET SWEEPING LS 40,000.0000 40,000.00 0.000 0 029 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 0.000 0 030 WATER QUALITY MONITORING REPORT EA 700.0000 700.00 0.000 0 031 TEMPORARY CREEK DIVERSION SYSTEMS LS 200,000.0000 200,000.00 0.000 0 032 TREATED WOOD WASTE LB 0.1000 940.00 0.000 0 033 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 325,000.0000 325,000.00 0.000 0 034 NATURAL RESOURCE PROTECTION PLAN LS 8,000.0000 8,000.00 1.000 8,000.00 1.000 8,000 035 FISH PROTECTION LS 15,000.0000 15,000.00 0.000 0 036 BIRD AND BAT EXCLUSION DEVICE LS 20,000.0000 20,000.00 0.000 0 037 INVASIVE SPECIES CONTROL LS 10,000.0000 10,000.00 0.000 0 038 HYDROACOUSTIC MONITORING LS 40,000.0000 40,000.00 0.000 0 039 TEMPORARY HIGH-VISIBILITY FENCE LF 10.5000 32,970.00 0.000 0 040 CLEARING AND GRUBBING (LS) LS 85,000.0000 85,000.00 0.000 0 041 ROADWAY EXCAVATION CY 75.0000 77,250.00 0.000 0 042 ROADWAY EXCAVATION (TYPE Z-2) CY 450.0000 29,250.00 0.000 0 (AERIALLY DEPOSITED LEAD) 043 SHOULDER BACKING TON 130.0000 16,900.00 0.000 0 044 STRUCTURE EXCAVATION (BRIDGE) CY 335.0000 185,590.00 0.000 0 (F) 045 STRUCTURE EXCAVATION (TYPE D) CY 532.0000 125,020.00 0.000 0 (F) 046 STRUCTURE BACKFILL (BRIDGE) CY 500.0000 102,000.00 0.000 0 (F) 047 IMPORTED BORROW (CY) CY 50.0000 54,500.00 0.000 0 048 PLANT (GROUP H) EA 60.0000 840.00 0.000 0 049 FIBER REINFORCED MATRIX SQFT 0.3200 11,072.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FIBER ROLLS LF 10.5000 32,445.00 0.000 0 051 COMPOST SOCK LF 30.0000 7,200.00 0.000 0 052 COMPOST BERM LF 16.0000 10,560.00 0.000 0 053 COMPOST (CY) CY 121.0000 10,043.00 0.000 0 054 INCORPORATE MATERIALS SQFT 0.7600 6,771.60 0.000 0 055 CLASS 2 AGGREGATE BASE (CY) CY 170.0000 47,600.00 0.000 0 056 HOT MIX ASPHALT (TYPE A) TON 270.0000 102,600.00 0.000 0 057 HOT MIX ASPHALT (LEVELING) TON 200.0000 284,000.00 0.000 0 058 ASPHALT BINDER TON 500.0000 1,000.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 059 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 15.0000 19,500.00 0.000 0 (PAVING FABRIC) 060 TACK COAT TON 900.0000 630.00 0.000 0 061 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 27,000.00 0.000 0 062 SOIL NAIL LF 400.0000 49,200.00 0.000 0 063 TEMPORARY BRIDGE (STRUCTURE EXCAVATION, CY 700.0000 2,800.00 0.000 0 (F) TYPE D) 064 TEMPORARY BRIDGE (STRUCTURE BACKFILL, CY 1,000.0000 11,000.00 0.000 0 (F) BRIDGE) 065 TEMPORARY BRIDGE (RETAINING WALL) LS 75,000.0000 75,000.00 0.000 0 066 TEMPORARY BRIDGE (24" CAST-IN-DRILLED- LF 400.0000 118,400.00 0.000 0 HOLE CONCRETE PILING) 067 TEMPORARY BRIDGE (STRUCTURAL CONCRETE, CY 6,500.0000 39,000.00 0.000 0 (F) BRIDGE) 068 TEMPORARY BRIDGE (FURNISH PRECAST EA 15,000.0000 30,000.00 0.000 0 CONCRETE PILE CAP) 069 TEMPORARY BRIDGE (ERECT PRECAST EA 4,500.0000 9,000.00 0.000 0 CONCRETE PILE CAP) 070 TEMPORARY BRIDGE (BAR REINFORCING LB 1.3500 9,740.25 0.000 0 (F) STEEL, BRIDGE) 071 TEMPORARY BRIDGE (BEARING SUPPORT PLATE) LS 8,000.0000 8,000.00 0.000 0 072 TEMPORARY BRIDGE (MODULAR LS 400,000.0000 400,000.00 0.000 0 SUPERSTRUCTURE) 073 TEMPORARY BRIDGE (BRIDGE REMOVAL, LS 90,000.0000 90,000.00 0.000 0 SUBSTRUCTURE) 074 60" PERMANENT STEEL CASING LF 2,000.0000 220,000.00 0.000 0 075 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 500.0000 126,500.00 0.000 0 076 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 600.0000 264,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 60" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 775.0000 85,250.00 0.000 0 078 FURNISH 24" CAST-IN-STEEL SHELL LF 225.0000 460,575.00 0.000 0 CONCRETE PILING 079 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 25,000.0000 500,000.00 0.000 0 PILE 080 FURNISH 36" CAST-IN-STEEL SHELL LF 425.0000 314,075.00 0.000 0 CONCRETE PILING 081 DRIVE 36" CAST-IN-STEEL SHELL CONCRETE EA 35,000.0000 210,000.00 0.000 0 PILE 082 PRESTRESSING CAST-IN-PLACE CONCRETE LS 100,000.0000 100,000.00 0.000 0 083 PRESTRESSING (TIE BEAM) LS 63,000.0000 63,000.00 0.000 0 084 PRESTRESSING (HIGH STRENGTH BAR) LS 28,000.0000 28,000.00 0.000 0 085 PRESTRESSING (ANCHOR ROD) LS 40,000.0000 40,000.00 0.000 0 086 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,350.0000 124,200.00 0.000 0 (F) 087 STRUCTURAL CONCRETE, BRIDGE CY 3,300.0000 825,000.00 0.000 0 (F) 088 STRUCTURAL CONCRETE, BRIDGE CY 2,230.0000 2,276,830.00 0.000 0 (F) (POLYMER FIBER) 089 STRUCTURAL CONCRETE, WALER CY 4,500.0000 18,000.00 0.000 0 090 STRUCTURAL CONCRETE, SIDEWALK CY 2,500.0000 85,000.00 0.000 0 (F) 091 STRUCTURAL GROUT CF 125.0000 24,500.00 0.000 0 (F) 092 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,700.0000 90,100.00 0.000 0 (F) (TYPE EQ) 093 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,750.0000 173,250.00 0.000 0 (F) (TYPE N MODIFIED) 094 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 37,500.00 0.000 0 095 DRILL AND BOND DOWEL LF 75.0000 19,350.00 0.000 0 096 FURNISH PRECAST CONCRETE ABUTMENT CAP EA 15,000.0000 60,000.00 0.000 0 097 FURNISH PRECAST CONCRETE DIAPHRAGM EA 24,000.0000 48,000.00 0.000 0 098 FURNISH PRECAST CONCRETE KNUCKLE EA 30,000.0000 120,000.00 0.000 0 099 FURNISH PRECAST CONCRETE END BEAM EA 55,000.0000 110,000.00 0.000 0 100 FURNISH PRECAST CONCRETE WINGWALL EA 10,000.0000 40,000.00 0.000 0 101 FURNISH PRECAST CONCRETE WEB EA 27,500.0000 110,000.00 0.000 0 102 ERECT PRECAST CONCRETE ABUTMENT CAP EA 5,000.0000 20,000.00 0.000 0 103 ERECT PRECAST CONCRETE DIAPHRAGM EA 5,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ERECT PRECAST CONCRETE KNUCKLE EA 5,000.0000 20,000.00 0.000 0 105 ERECT PRECAST CONCRETE END BEAM EA 7,000.0000 14,000.00 0.000 0 106 ERECT PRECAST CONCRETE WINGWALL EA 5,000.0000 20,000.00 0.000 0 107 ERECT PRECAST CONCRETE WEB EA 6,000.0000 24,000.00 0.000 0 108 PTFE SPHERICAL BEARING EA 12,000.0000 96,000.00 0.000 0 109 JOINT SEAL (MR 1") LF 125.0000 18,125.00 0.000 0 110 JOINT SEAL (MR 1 1/2") LF 125.0000 12,875.00 0.000 0 111 BAR REINFORCING STEEL (BRIDGE) LB 1.3000 546,128.70 0.000 0 (F) 112 BAR REINFORCING STEEL (WALER) LB 1.4000 1,850.80 0.000 0 (F) 113 BAR REINFORCING STEEL (SIDEWALK) LB 1.2500 12,052.50 0.000 0 (F) 114 HEADED BAR REINFORCEMENT EA 12.2500 6,541.50 0.000 0 (F) 115 STRUCTURAL STEEL (PIPE PIN) LB 9.0000 23,301.00 0.000 0 (F) 116 FURNISH STRUCTURAL STEEL (BRIDGE) LB 4.5000 1,185,331.50 0.000 0 (F) 117 ERECT STRUCTURAL STEEL (BRIDGE) LB 3.0000 790,221.00 0.000 0 (F) 118 CLEAN AND PAINT STRUCTURAL STEEL LS 150,000.0000 150,000.00 0.000 0 119 BRIDGE REMOVAL, LOCATION A LS 150,000.0000 150,000.00 0.000 0 120 BRIDGE REMOVAL, LOCATION B LS 190,000.0000 190,000.00 0.000 0 121 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 10,984.00 0.000 0 (F) 122 PREPARE AND STAIN CONCRETE SQFT 21.0000 6,363.00 0.000 0 123 TEMPORARY FENCE (TYPE WILD LIFE LF 25.0000 3,750.00 0.000 0 EXCLUSION) 124 REMOVE PAVEMENT MARKER EA 1.0000 140.00 0.000 0 125 PAVEMENT MARKER (RETROREFLECTIVE) EA 23.0000 3,220.00 0.000 0 126 RESET ROADSIDE SIGN EA 300.0000 300.00 0.000 0 127 METAL PEDESTRIAN RAILING LF 190.0000 71,060.00 0.000 0 (F) (EXCLUSION) 128 REUSABLE CRASH CUSHION EA 32,000.0000 256,000.00 0.000 0 129 CALIFORNIA ST-70 BRIDGE RAIL (MODIFIED) LF 340.0000 249,560.00 0.000 0 (F) 130 REMOVE GUARDRAIL LF 5.0000 2,800.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 9,540.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 132 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,200.00 0.000 0 133 CENTERLINE RUMBLE STRIP (SINUSOIDAL) STA 42.0000 5,040.00 0.000 0 134 TRAFFIC MONITORING STATION SYSTEM LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B0904 TIME 03:55 PM ESTIMATE NO. 001 BID OPENING 03/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: CLAYTON MALMBERG DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,750.00 15,750.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 15,750.00 15,750.00 135 MOBILIZATION LS 1,820,000.0000 1,820,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 18,651,701.85 TOTAL WORK COMPLETED 15,750.00 15,750.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 15,750.00 15,750.00 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 05/08/20 435 07/08/20 07/08/20 06/13/22 0 52 0 0 0% 0% PROGRESS IS SATISFACTORY CLAYTON MALMBERG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/20