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 09/24/20 EST. NO. 003 TIME 10:34 AM R.E. NAME: JOHN YOLTON 02-0H9004 --------------------------------------------------------------------------- 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 09/24/20 EST. NO. 003 TIME 10:34 AM R.E. NAME: JOHN YOLTON 02-0H9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 LOCATION PROGRESS ESTIMATE 02-BUT-70-41.9/42.3 ----------------- SHASTA SERVICES INC. DBA IN BUTTE COUNTY NEAR PULGA FROM 2.5 TIMBERWORKS MILES WEST OF PENSTOCK 509 S MT SHASTA BLVD UNDERCROSSING TO 2.1 MILES WEST OF MOUNT SHASTA CA 96067 PENSTOCK UNDERCROSSING. FED. AID NO. N O N E INSTALL FISH PASSAGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,950.0000 3,950.00 1.000 3,950 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,500.0000 6,500.00 0.079 513.50 0.279 1,813 003 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.500 3,000 004 TRAFFIC CONTROL SYSTEM LS 56,400.0000 56,400.00 0.079 4,455.60 0.279 15,735 005 TYPE III BARRICADE EA 97.5000 292.50 2.000 195 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 4.0000 3,080.00 820.000 3,280 007 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 18.0000 648.00 20.000 360 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2000 2,796.00 1,385.000 1,662 009 CHANNELIZER (SURFACE MOUNTED) EA 37.0000 4,440.00 26.000 962 010 PORTABLE RADAR SPEED FEEDBACK SIGN LS 8,400.0000 8,400.00 0.079 663.60 0.279 2,343 SYSTEMS 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 28,000.0000 28,000.00 0.079 2,212.00 0.279 7,812 012 TEMPORARY RAILING (TYPE K) LF 80.0000 46,400.00 1,060.000 84,800 013 RELOCATE TEMPORARY RAILING (TYPE K) LF 9.0000 990.00 70.000 630 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 9,810.0000 39,240.00 3.000 29,430 015 TEMPORARY TRAFFIC SCREEN LF 30.0000 7,200.00 0.000 0 016 JOB SITE MANAGEMENT LS 25,280.0000 25,280.00 0.079 1,997.12 0.279 7,053 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,450.0000 2,450.00 0.750 1,837 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 6,000.00 0.000 0 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 495.0000 9,900.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 2,100.0000 2,100.00 0.000 0 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 1.3200 726.00 0.000 0 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 8.1400 814.00 10.000 81.40 10.000 81 024 TEMPORARY FIBER ROLL LF 4.1500 8,300.00 200.000 830 025 TEMPORARY CONCRETE WASHOUT LS 3,827.5000 3,827.50 0.279 1,067.87 0.479 1,833 026 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 995.0000 19,900.00 1.000 995.00 6.000 5,970 027 WATER QUALITY MONITORING REPORT EA 350.0000 1,400.00 0.000 0 028 WATER QUALITY ANNUAL REPORT EA 995.0000 1,990.00 0.000 0 029 TEMPORARY CREEK DIVERSION SYSTEMS LS 148,000.0000 148,000.00 0.079 11,692.00 0.279 41,292 030 ASBESTOS COMPLIANCE PLAN LS 1,495.0000 1,495.00 0.250 373 031 INVASIVE SPECIES CONTROL LS 5,000.0000 5,000.00 0.079 395.00 0.279 1,395 032 DUST CONTROL PLAN LS 995.0000 995.00 0.079 78.61 0.279 277 (NATURALLY OCCURRING ASBESTOS) 033 CLEARING AND GRUBBING (LS) LS 63,300.0000 63,300.00 0.029 1,835.70 0.279 17,660 034 ROADWAY EXCAVATION CY 75.0000 274,500.00 550.000 41,250 035 ROADWAY EXCAVATION (DETOUR) CY 37.0000 117,290.00 60.000 2,220.00 3,170.000 117,290 036 ROADWAY EXCAVATION (DETOUR REMOVAL) CY 47.0000 38,070.00 0.000 0 037 CHANNEL EXCAVATION CY 37.5000 303,000.00 369.000 13,837.50 4,129.000 154,837 038 SHOULDER BACKING TON 125.0000 15,000.00 0.000 0 039 STRUCTURE EXCAVATION (BRIDGE) CY 165.0000 242,880.00 -300.000 -49,500.00 0.000 0 (F) 040 STRUCTURE BACKFILL (BRIDGE) CY 322.0000 227,976.00 0.000 0 (F) 041 PERVIOUS BACKFILL MATERIAL CY 51.0000 2,448.00 0.000 0 (F) 042 INSTALL BRONZE PLAQUE EA 1,155.0000 4,620.00 0.000 0 043 COMPOST SOCK LF 6.1500 3,321.00 0.000 0 044 HYDROSEED (HBGM) SQFT 0.3800 11,514.00 0.000 0 045 HYDROMULCH (FRM) SQFT 0.1500 4,545.00 0.000 0 046 SOIL TESTING EA 1,000.0000 1,000.00 0.000 0 047 CLASS 2 AGGREGATE BASE (CY) CY 102.0000 74,460.00 171.000 17,442.00 171.000 17,442 048 HOT MIX ASPHALT (TYPE A) TON 155.0000 210,800.00 0.000 0 049 TACK COAT TON 3,000.0000 2,100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 14,100.00 0.000 0 051 RAIL ELEMENT WALL SQFT 60.0000 18,000.00 0.000 0 052 TEMPORARY BRIDGE (STRUCTURE EXCAVATION) CY 77.5000 17,282.50 -223.000 -17,282.50 0.000 0 (F) 053 TEMPORARY BRIDGE (STRUCTURE BACKFILL) CY 231.0000 87,318.00 379.000 87,549.00 379.000 87,549 (F) 054 TEMPORARY BRIDGE (GRS FACING ELEMENT) SQFT 7.5000 7,080.00 625.000 4,687.50 625.000 4,687 055 TEMPORARY BRIDGE (GEOSYNTHETIC SQFT 0.4300 9,681.45 5,236.000 2,251.48 5,236.000 2,251 REINFORCEMENT) 056 TEMPORARY BRIDGE (HOT MIX ASPHALT, TON 700.0000 20,300.00 0.000 0 BRIDGE) 057 TEMPORARY BRIDGE (FURNISH STRUCTURAL LB 1.6200 222,588.00 0.000 0 (F) STEEL) 058 TEMPORARY BRIDGE (ERECT STRUCTURAL LB 0.5000 68,700.00 0.000 0 (F) STEEL) 059 TEMPORARY BRIDGE (UNTREATED LUMBER MFBM 2,840.0000 82,360.00 0.000 0 (F) AND TIMBER) 060 TEMPORARY BRIDGE (BRIDGE REMOVAL) LS 60,000.0000 60,000.00 0.000 0 061 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 668.0000 104,208.00 0.000 0 (F) 062 STRUCTURAL CONCRETE, BRIDGE CY 1,345.0000 394,085.00 0.000 0 (F) 063 STRUCTURAL CONCRETE, BRIDGE CY 1,740.0000 243,600.00 0.000 0 (F) (POLYMER FIBER) 064 STRUCTURAL CONCRETE, HEADWALL CY 1,500.0000 57,000.00 12.700 19,050.00 36.700 55,050 (F) 065 MINOR CONCRETE (BACKFILL) CY 350.0000 3,850.00 0.000 0 066 RANDOM ROUGH STACKED ROCK SQFT 41.0000 11,890.00 0.000 0 TEXTURE 067 ARCHITECTURAL TREATMENT (HEADWALL) SQFT 41.0000 13,120.00 302.000 12,382.00 302.000 12,382 068 FURNISH PRECAST PRESTRESSED CONCRETE EA 26,490.0000 185,430.00 0.000 0 GIRDER (80'-90') 069 ERECT PRECAST PRESTRESSED CONCRETE EA 16,956.0000 118,692.00 0.000 0 GIRDER 070 JOINT SEAL (MR 1/2") LF 92.0000 8,832.00 0.000 0 071 BAR REINFORCING STEEL (BRIDGE) LB 1.4100 65,776.50 0.000 0 (F) 072 BAR REINFORCING STEEL (HEADWALL) LB 1.3800 4,244.88 1,133.000 1,563.54 3,076.000 4,244 (F) 073 BAR REINFORCING STEEL (EPOXY COATED) LB 2.3400 72,657.00 0.000 0 (F) (BRIDGE) 074 PUBLIC SAFETY PLAN LS 1,500.0000 1,500.00 0.079 118.50 0.279 418 075 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 3,960.00 0.000 0 076 FURNISH POLYESTER CONCRETE OVERLAY CF 90.5000 29,865.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLACE POLYESTER CONCRETE OVERLAY SQFT 9.0000 35,640.00 0.000 0 (F) 078 REMOVE CULVERT (LF) LF 51.0000 9,690.00 80.000 4,080 079 REMOVE HEADWALL EA 2,300.0000 4,600.00 0.000 0 080 REMOVE BOX CULVERT EA 43,350.0000 43,350.00 0.000 0 081 ROCK SLOPE PROTECTION (STREAMBED TYPE A) CY 80.5000 276,115.00 749.000 60,294.50 1,309.000 105,374 082 ROCK SLOPE PROTECTION (STREAMBED TYPE B) CY 69.0000 25,530.00 20.000 1,380.00 98.000 6,762 083 ROCK SLOPE PROTECTION CY 92.0000 40,480.00 319.000 29,348.00 434.000 39,928 (1/2 T, CLASS VII, METHOD A) (CY) 084 ROOT WAD EA 566.0000 9,622.00 8.000 4,528 085 TREE CROWN EA 948.0000 5,688.00 4.000 3,792 086 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 13.0000 1,690.00 109.000 1,417 087 MISCELLANEOUS METAL (BRIDGE) LB 10.0000 6,240.00 0.000 0 (F) 088 PREPARE AND STAIN CONCRETE SQFT 20.2400 10,241.44 0.000 0 089 PREPARE AND STAIN CONCRETE (HEADWALL) SQFT 20.2400 6,476.80 0.000 0 090 STAIN GALVANIZED SURFACES (LS) LS 27,500.0000 27,500.00 0.000 0 091 REMOVE PAVEMENT MARKER EA 6.0000 420.00 66.000 396 092 DELINEATOR (CLASS 1) EA 35.0000 70.00 0.000 0 093 PAVEMENT MARKER EA 26.0000 4,680.00 0.000 0 (RETROREFLECTIVE-RECESSED) 094 MILEPOST MARKER EA 80.0000 80.00 0.000 0 095 OBJECT MARKER (TYPE L) EA 55.0000 220.00 0.000 0 096 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 400.00 1.000 100 097 RESET ROADSIDE SIGN (METAL POST) EA 200.0000 200.00 0.000 0 098 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 297.00 0.000 0 (0.063"-UNFRAMED) 099 ROADSIDE SIGN - ONE POST EA 200.0000 1,200.00 0.000 0 100 ROADSIDE SIGN - TWO POST EA 450.0000 450.00 0.000 0 101 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 412.50 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.080"-FRAMED) 102 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 175.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 45.0000 8,100.00 0.000 0 104 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 13,200.00 0.000 0 105 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 15,000.00 0.000 0 106 RECESSED ROCK ANCHOR EA 3,200.0000 3,200.00 0.000 0 107 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 108 CALIFORNIA ST-70 BRIDGE RAIL LF 610.0000 158,600.00 0.000 0 (F) (MODIFIED) 109 THERMOPLASTIC PAVEMENT MARKING SQFT 54.0000 2,646.00 0.000 0 110 THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 7,596.00 0.000 0 (SPRAYABLE) 111 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 3,492.00 1,128.000 2,030 112 PORTABLE TEMPORARY SIGNAL SYSTEMS LS 120,000.0000 120,000.00 0.079 9,480.00 0.279 33,480 113 MODIFYING TRAFFIC MONITORING STATIONS LS 28,304.0000 28,304.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0H9004 TIME 10:34 AM ESTIMATE NO. 003 BID OPENING 02/25/20 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: JOHN YOLTON DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 220,808.92 933,868.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 220,808.92 933,868.91 114 MOBILIZATION LS 440,464.0000 440,464.00 0.750 330,348 ORIGINAL CONTRACT AMOUNT 5,299,528.07 TOTAL WORK COMPLETED 220,808.92 1,264,216.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 220,808.92 1,264,216.91 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 05/19/20 140 07/21/20 07/21/20 02/23/21 37 11 0 0 24% 26% PROGRESS IS SATISFACTORY JOHN YOLTON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/24/20