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 05/20/22 EST. NO. 020 TIME 08:10 PM R.E. NAME: JOAQUIN RODRIGUEZ 01-0E7704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 012 0001 50,000.01 E.W. @ F.A.(+) 051922 N 0001.0 50,000.01 TOTAL THIS ESTIMATE 197,981.06 TOTAL PREVIOUS ESTIMATE 247,981.07 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 05/20/22 EST. NO. 020 TIME 08:10 PM R.E. NAME: JOAQUIN RODRIGUEZ 01-0E7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 8/21 LETTER -10,000.00 011 PER 9/21 LETTER -8,000.00 012 RTN DEDUCT 08/21 10,000.00 015 RTN DEDUCT 09/21 8,000.00 015 PER 1/22 LETTER -7,000.00 016 LTR 3/22 DEDUCT -2,000.00 018 RETURN DEDUCT 3/22 2,000.00 019 0.00 -7,000.00 TOTAL DEDUCTIONS 0.00 -7,000.00 PROGRAM CAS145 PAGE 1 DATE 05/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E7704 TIME 08:10 PM ESTIMATE NO. 020 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 05/20/22 LOCATION PROGRESS ESTIMATE 01-HUM-101-R17.9/87.8 ----------------- FREYSSINET INC IN HUMBOLDT COUNTY AT SOUTH FORK 44880 FALCON PLACE, SUITE 100 EEL RIVER BR & SEP #04-0065 & AT STERLING VA 20166 ARCATA OVERHEAD #040-0079R FED. AID NO. ACNH-Q101(360)E STRENGTHEN 2 BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,670.0000 1,670.00 0.750 1,252 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,590.0000 5,590.00 0.980 5,478 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,900.0000 1,396,500.00 21.000 102,900.00 336.000 1,646,400 004 CONSTRUCTION AREA SIGNS LS 18,800.0000 18,800.00 0.011 206.80 1.000 18,800 005 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 1.000 65,000 006 FLASHING ARROW SIGN EA 5,470.0000 21,880.00 4.000 21,880 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.5000 16,500.00 6,600.000 16,500 008 CHANNELIZER (SURFACE MOUNTED) EA 27.5000 8,800.00 529.000 14,547 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 29,900.0000 29,900.00 1.000 29,900 010 TEMPORARY RAILING (TYPE K) LF 81.0000 89,100.00 1,100.000 89,100 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 19,400.0000 38,800.00 2.000 38,800 012 JOB SITE MANAGEMENT LS 25,500.0000 25,500.00 0.011 280.50 1.000 25,500 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,160.0000 1,160.00 0.750 870 014 MOVE-IN/MOVE-OUT EA 3,210.0000 6,420.00 1.250 4,012 (TEMPORARY EROSION CONTROL) 015 TEMPORARY CONCRETE WASHOUT LS 6,420.0000 6,420.00 0.975 6,259 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.7000 19,116.00 6,700.000 18,090 STRIPE (HAZARDOUS WASTE) 017 WORK AREA MONITORING (BRIDGE) LS 123,000.0000 123,000.00 0.900 110,700 018 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 1,140.0000 114,000.00 98.000 111,720 019 BAT EXCLUSION DEVICES LS 9,530.0000 9,530.00 1.000 9,530 020 INVASIVE SPECIES CONTROL LS 14,400.0000 14,400.00 0.500 7,200 021 BIRD EXCLUSION DEVICES LS 20,600.0000 20,600.00 0.992 20,435 022 CLEARING AND GRUBBING (LS) LS 2,440.0000 2,440.00 1.000 2,440 PROGRAM CAS145 PAGE 2 DATE 05/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E7704 TIME 08:10 PM ESTIMATE NO. 020 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 05/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER REINFORCED MATRIX SQFT 0.6000 5,820.00 0.000 0 024 TEMPORARY SUPPORT LS 172,000.0000 172,000.00 0.050 8,600.00 0.700 120,400 025 STRUCTURAL CONCRETE (RSC) CY 4,200.0000 134,400.00 32.000 134,400 (F) 026 STRUCTURAL CONCRETE, BRIDGE CY 987.0000 72,051.00 46.500 45,895 (F) 027 DRILL AND BOND DOWEL LF 100.0000 16,000.00 0.000 0 (CHEMICAL ADHESIVE)(LF) 028 ELASTOMERIC BEARING PAD EA 545.0000 16,350.00 0.000 0 029 PTFE SPHERICAL BEARING EA 21,300.0000 213,000.00 0.000 0 030 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 53,700.00 17,900.000 53,700 (F) 031 STRUCTURAL STEEL (BRIDGE) LB 9.3000 3,287,271.00 9,500.000 88,350.00 330,525.000 3,073,882 (F) 032 CLEAN AND PAINT STRUCTURAL STEEL LS 106,000.0000 106,000.00 0.100 10,600.00 0.920 97,520 033 CLEAN AND PAINT STRUCTURAL STEEL LS 176,000.0000 176,000.00 0.000 0 (EXISTING BRIDGE) 034 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 20.0000 88,400.00 4,420.000 88,400 035 CORE CONCRETE (10") LF 257.0000 12,850.00 37.500 9,637.50 37.500 9,637 036 BRIDGE REMOVAL (PORTION), LOCATION A LS 142,000.0000 142,000.00 1.000 142,000 037 BRIDGE REMOVAL (PORTION), LOCATION B LS 7,180.0000 7,180.00 1.000 7,180 038 MISCELLANEOUS METAL LB 20.5000 123,000.00 0.000 0 (F) (RESTRAINER - CABLE TYPE) 039 PRESTRESSING STEEL GIRDERS LS 1,087,000.0000 1,087,000.00 0.015 16,305.00 0.755 820,685 040 MISCELLANEOUS METAL (BRIDGE) LB 9.9000 219,334.50 1,287.000 12,741 (F) 041 REMOVE PAVEMENT MARKER EA 2.6000 728.00 280.000 728 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 3,920.00 0.000 0 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 8,610.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 18,648.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 10,621.00 5,590.000 10,621 046 CONTRAST STRIPE PAINT (1-COAT) LF 0.7000 2,520.00 0.000 0 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E7704 TIME 08:10 PM ESTIMATE NO. 020 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 05/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 050 BAT ROOST LS 37,700.0000 37,700.00 1.000 37,700 051 PORTABLE RADAR SPEED FEEDBACK SIGN LS 72,700.0000 72,700.00 0.100 7,270.00 1.000 72,700 SYSTEMS PROGRAM CAS145 PAGE 4 DATE 05/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E7704 TIME 08:10 PM ESTIMATE NO. 020 BID OPENING 12/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: JOAQUIN RODRIGUEZ DATE OF THIS ESTIMATE 05/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 244,149.80 6,992,606.20 ADJUSTMENT OF COMPENSATION 0.00 103,822.77 EXTRA WORK 50,000.01 144,158.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 294,149.81 7,240,587.27 052 MOBILIZATION LS 900,000.0000 900,000.00 1.000 900,000 ORIGINAL CONTRACT AMOUNT 9,022,929.50 TOTAL WORK COMPLETED 294,149.81 8,140,587.27 MATERIALS ON HAND ON SITE -100,000.00 130,045.02 DEDUCTIONS 0.00 -7,000.00 TOTAL 194,149.81 8,263,632.29 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 02/19/20 365 04/14/20 04/14/20 06/10/22 337 190 66 0 86% 78% PROGRESS IS SATISFACTORY JOAQUIN RODRIGUEZ RESIDENT ENGINEER