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 03/20/18 EST. NO. 002 TIME 08:42 AM R.E. NAME: COLLINS, RON 02-1C7504 --------------------------------------------------------------------------- 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 03/20/18 EST. NO. 002 TIME 08:42 AM R.E. NAME: COLLINS, RON 02-1C7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 3/18 -2,000.00 002 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 LOCATION RERUN PROGRESS ESTIMATE 02-PLU-70-14.9/ .0 ----------------------- STEWART ENGINEERING INC IN PLUMAS COUNTY NEAR BELDEN AT 5323 EASTSIDE RD YELLOW CREEK BRIDGE #09-0008 REDDING CA 96001 FED. AID NO. ACST-P070(133)E BRIDGE REPLACEMENT - SEISMIC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,680.0000 3,680.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 37,300.0000 37,300.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 210,784.0000 210,784.00 0.000 0 004 DEVELOP WATER SUPPLY LS 45,000.0000 45,000.00 0.000 0 005 CONSTRUCTION AREA SIGNS LS 11,500.0000 11,500.00 0.800 9,200.00 0.800 9,200 006 TRAFFIC CONTROL SYSTEM LS 220,000.0000 220,000.00 0.000 0 007 TYPE III BARRICADE EA 89.0000 2,136.00 0.000 0 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.7500 5,320.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 2,541.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 79.0000 7,505.00 0.000 0 011 TEMPORARY SIGNAL SYSTEM LS 320,000.0000 320,000.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 46,800.0000 46,800.00 0.000 0 013 TEMPORARY RAILING (TYPE K) LF 16.8000 35,280.00 0.000 0 014 TEMPORARY CRASH CUSHION SYSTEM EA 5,540.0000 77,560.00 0.000 0 015 JOB SITE MANAGEMENT LS 78,000.0000 78,000.00 0.000 0 016 TEMPORARY CREEK DIVERSION LS 173,000.0000 173,000.00 0.000 0 017 PREPARE STORM WATER POLLUTION PREVENTION LS 8,400.0000 8,400.00 0.800 6,720.00 0.800 6,720 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 23,500.00 0.000 0 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 700.0000 61,600.00 0.000 0 020 SURFACE WATER SAMPLING AND ANALYSIS DAY 380.0000 9,500.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 022 SURFACE WATER QUALITY MONITORING REPORT EA 1,075.0000 3,225.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT EA 770.0000 3,080.00 0.000 0 (TEMPORARY EROSION CONTROL) 024 TEMPORARY HYDRAULIC MULCH SQYD 1.3000 8,203.00 0.000 0 (BONDED FIBER MATRIX) 025 TEMPORARY SOIL BINDER SQYD 1.3000 3,939.00 0.000 0 026 TEMPORARY CHECK DAM LF 18.0000 720.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 526.0000 1,578.00 0.000 0 028 TEMPORARY FIBER ROLL LF 6.4000 14,080.00 0.000 0 029 TEMPORARY GRAVEL BAG BERM LF 10.0000 8,000.00 0.000 0 030 TEMPORARY SILT FENCE LF 9.0000 3,600.00 0.000 0 031 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 16,000.00 0.000 0 032 STREET SWEEPING LS 74,000.0000 74,000.00 0.000 0 033 TEMPORARY CONCRETE WASHOUT LS 16,000.0000 16,000.00 0.000 0 034 TREATED WOOD WASTE LB 0.2500 1,665.00 0.000 0 035 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 85,000.0000 85,000.00 0.000 0 036 BIRD EXCLUSION LS 31,000.0000 31,000.00 0.750 23,250 037 TEMPORARY HIGH-VISIBILITY FENCE LF 5.6000 8,176.00 1,026.000 5,745 038 TEMPORARY PORTABLE TOILET AND HANDWASH EA 9,500.0000 9,500.00 0.000 0 STATION 039 CLEARING AND GRUBBING (LS) LS 18,500.0000 18,500.00 0.500 9,250 040 ROADWAY EXCAVATION CY 88.0000 62,480.00 0.000 0 041 SHOULDER BACKING TON 186.0000 5,766.00 0.000 0 042 STRUCTURE EXCAVATION (BRIDGE) CY 144.0000 188,352.00 0.000 0 (F) 043 STRUCTURE EXCAVATION (RETAINING WALL) CY 400.0000 515,200.00 0.000 0 (F) 044 STRUCTURE EXCAVATION (TYPE Z-2) CY 380.0000 40,660.00 0.000 0 (AERIALLY DEPOSITED LEAD) 045 STRUCTURE BACKFILL (BRIDGE) CY 136.0000 116,008.00 0.000 0 (F) 046 STRUCTURE BACKFILL (RETAINING WALL) CY 146.0000 150,234.00 0.000 0 (F) 047 PERVIOUS BACKFILL MATERIAL CY 320.0000 14,400.00 0.000 0 (F) 048 PERVIOUS BACKFILL MATERIAL (RETAINING CY 230.0000 5,658.00 0.000 0 (F) WALL) 049 HYDROSEED SQFT 0.3100 11,966.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 140.0000 92,400.00 41.000 5,740 051 HOT MIX ASPHALT (TYPE A, WARM MIX TON 257.0000 447,180.00 0.000 0 TECHNOLOGY) 052 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 31.0000 4,960.00 0.000 0 053 PLACE HOT MIX ASPHALT SQYD 26.0000 8,580.00 0.000 0 (MISCELLANEOUS AREA) 054 TACK COAT TON 970.0000 1,649.00 0.000 0 055 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.4000 12,768.00 0.000 0 056 36" PEMANENT STEEL CASING LF 220.0000 150,700.00 0.000 0 057 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 67.0000 6,767.00 0.000 0 058 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 301.0000 206,185.00 0.000 0 059 24" CAST-IN-DRILLED-HOLE CONCRETE LF 403.0000 872,495.00 0.000 0 PILING (ROCK SOCKET) 060 PRESTRESSING CAST-IN-PLACE CONCRETE LS 191,500.0000 191,500.00 0.000 0 061 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 800.0000 160,800.00 0.000 0 (F) 062 STRUCTURAL CONCRETE, BRIDGE CY 1,125.0000 999,000.00 0.000 0 (F) 063 STRUCTURAL CONCRETE, BRIDGE CY 1,283.0000 472,144.00 0.000 0 (F) (POLYMER FIBER) 064 STRUCTURAL CONCRETE, RETAINING WALL CY 1,577.0000 503,063.00 0.000 0 (F) 065 STRUCTURAL CONCRETE, HEADWALL CY 1,530.0000 8,109.00 0.000 0 (F) 066 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,248.0000 10,496.00 0.000 0 (F) 067 CONCRETE SURFACE TEXTURE SQFT 31.0000 96,348.00 0.000 0 (F) 068 JOINT SEAL ASSEMBLY (MR 3") LF 400.0000 41,600.00 0.000 0 069 BAR REINFORCING STEEL (BRIDGE) LB 1.3300 279,089.86 0.000 0 (F) 070 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1100 77,103.93 0.000 0 (F) 071 BAR REINFORCING STEEL (EPOXY COATED) LB 1.9500 311,360.40 0.000 0 (F) (BRIDGE) 072 PUBLIC SAFETY PLAN LS 9,450.0000 9,450.00 0.000 0 073 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 4.2300 38,928.69 0.000 0 074 FURNISH POLYESTER CONCRETE OVERLAY CF 81.0000 61,722.00 0.000 0 075 PLACE POLYESTER CONCRETE OVERLAY SQFT 7.0000 64,421.00 0.000 0 (F) 076 BRIDGE REMOVAL LS 396,000.0000 396,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 18" CORRUGATED STEEL PIPE (.109" THICK) LF 118.0000 28,320.00 0.000 0 078 36" CORRUGATED STEEL PIPE (.138" THICK) LF 377.0000 26,390.00 0.000 0 079 18" STEEL FLARED END SECTION EA 400.0000 800.00 0.000 0 080 36" PRECAST CONCRETE PIPE INLET LF 580.0000 2,320.00 0.000 0 081 ABANDON CULVERT (LF) LF 22.0000 2,860.00 0.000 0 082 REMOVE CULVERT (LF) LF 36.0000 1,152.00 0.000 0 083 SAND BACKFILL CY 325.0000 5,850.00 0.000 0 084 ROCK SLOPE PROTECTION CY 279.0000 61,380.00 0.000 0 (1T, CLASS VIII, METHOD A) 085 ROCK SLOPE PROTECTION CY 230.0000 75,900.00 0.000 0 (1/2 T, CLASS VII, METHOD A) (CY) 086 ROCK SLOPE PROTECTION CY 211.0000 54,860.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 087 MISCELLANEOUS IRON AND STEEL LB 4.0000 1,816.00 0.000 0 (F) 088 MISCELLANEOUS METAL (BRIDGE) LB 9.0000 15,921.00 0.000 0 (F) 089 UTILITY RELOCATION (PG&E) LS 146,500.0000 146,500.00 0.000 0 090 UTILITY RELOCATION (AT&T) LS 76,800.0000 76,800.00 0.000 0 091 PREPARE AND STAIN CONCRETE SQFT 8.5000 57,120.00 0.000 0 092 CHAIN LINK FENCE (TYPE CL-4) LF 95.0000 22,800.00 100.000 9,500.00 100.000 9,500 093 12' CHAIN LINK GATE (TYPE CL-4) EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 094 REMOVE CHAIN LINK FENCE LF 29.0000 7,250.00 0.000 0 095 DELINEATOR (CLASS 2) EA 60.0000 1,200.00 0.000 0 096 PAVEMENT MARKER EA 77.0000 6,160.00 0.000 0 (RETROREFLECTIVE-RECESSED) 097 MILEPOST MARKER EA 83.0000 83.00 0.000 0 098 MARKER (CULVERT) EA 83.0000 249.00 0.000 0 099 OBJECT MARKER (TYPE P) EA 83.0000 332.00 0.000 0 100 OBJECT MARKER (TYPE L-1) EA 83.0000 498.00 0.000 0 101 REMOVE MARKER EA 83.0000 581.00 0.000 0 102 REMOVE ROADSIDE SIGN EA 100.0000 800.00 0.000 0 103 RESET ROADSIDE SIGN EA 267.0000 267.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 192.00 0.000 0 (0.063"-UNFRAMED) 105 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 636.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 240.00 0.000 0 (0.080"-FRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 107 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 384.00 0.000 0 108 ROADSIDE SIGN - ONE POST EA 327.0000 1,962.00 0.000 0 109 ROADSIDE SIGN - TWO POST EA 653.0000 653.00 0.000 0 110 MIDWEST GUARDRAIL SYSTEM LF 35.0000 6,650.00 0.000 0 111 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 53.0000 5,300.00 0.000 0 112 TUBULAR BICYCLE RAILING LF 112.0000 69,328.00 0.000 0 (F) 113 SINGLE THRIE BEAM BARRIER LF 71.0000 4,899.00 0.000 0 114 CABLE RAILING LF 35.0000 11,200.00 0.000 0 115 TRANSITION RAILING (TYPE WB-31) EA 4,750.0000 9,500.00 0.000 0 116 END CAP (TYPE TC) EA 296.0000 296.00 0.000 0 117 END ANCHOR ASSEMBLY (TYPE SFT) EA 890.0000 890.00 0.000 0 118 INTERMEDIATE ANCHOR EA 890.0000 890.00 0.000 0 119 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,562.0000 3,562.00 0.000 0 120 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,969.0000 8,907.00 0.000 0 121 ALTERNATIVE CRASH CUSHION SYSTEM EA 39,000.0000 39,000.00 0.000 0 122 CONCRETE BARRIER (TYPE 80A MODIFIED) LF 534.0000 97,722.00 0.000 0 (F) 123 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 422.0000 183,992.00 0.000 0 (F) 124 REMOVE GUARDRAIL LF 12.0000 5,040.00 0.000 0 125 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,090.00 0.000 0 126 THERMOPLASTIC PAVEMENT MARKING SQFT 50.0000 3,500.00 0.000 0 127 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,810.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1C7504 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 06/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: COLLINS, RON DATE OF THIS ESTIMATE 03/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 27,420.00 71,405.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,348.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 27,420.00 74,753.93 128 MOBILIZATION LS 910,000.0000 910,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 10,300,067.88 TOTAL WORK COMPLETED 27,420.00 74,753.93 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 25,420.00 72,753.93 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 02/02/18 315 02/05/18 02/05/18 12/30/19 0 30 0 0 1% 0% PROGRESS IS SATISFACTORY COLLINS, RON RESIDENT ENGINEER PROGRAM CAS145 DATE 03/20/18