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 01/22/14 EST. NO.01 TIME 12:49 PM R.E. NAME: NATHAN ALEXANDER 02-4E5304 --------------------------------------------------------------------------- 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 01/22/14 EST. NO.01 TIME 12:49 PM R.E. NAME: NATHAN ALEXANDER 02-4E5304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 LOCATION PROGRESS ESTIMATE 02-VAR ----------------- J F SHEA CONSTRUCTION INC IN SHASTA COUNTY AT VARIOUS P O BOX 494519 LOCATIONS. REDDING CA 96049 FED. AID NO. CSTP-X089(107)E BRIDGE REHABILITATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.900 1,800.00 0.900 1,800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 57,500.00 11.000 2,750.00 11.000 2,750 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.037 555.00 0.037 555 005 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.048 12,000.00 0.048 12,000 006 TYPE III BARRICADE EA 125.0000 4,875.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 44,700.00 1,664.000 2,496.00 1,664.000 2,496 008 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 15.0000 1,950.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 24,150.00 127.000 4,445.00 127.000 4,445 010 TEMPORARY PAVEMENT MARKER EA 10.0000 9,900.00 132.000 1,320.00 132.000 1,320 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 55,000.0000 55,000.00 0.048 2,640.00 0.048 2,640 012 TEMPORARY RAILING (TYPE K) LF 20.0000 58,400.00 400.000 8,000.00 400.000 8,000 013 TEMPORARY CRASH CUSHION MODULE EA 150.0000 8,400.00 0.000 0 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,500.0000 28,000.00 4.000 14,000.00 4.000 14,000 015 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.048 1,200.00 0.048 1,200 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 017 TEMPORARY MULCH SQYD 8.0000 2,400.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,500.00 0.000 0 019 TEMPORARY FIBER ROLL LF 8.0000 1,600.00 0.000 0 020 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 021 ASBESTOS COMPLIANCE PLAN (LOCATION 12) LS 500.0000 500.00 0.750 375.00 0.750 375 022 ASBESTOS COMPLIANCE PLAN (LOCATION 13) LS 500.0000 500.00 0.750 375.00 0.750 375 PROGRAM CAS145 PAGE 2 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASBESTOS COMPLIANCE PLAN (LOCATION 17) LS 750.0000 750.00 0.750 562.50 0.750 562 024 TEMPORARY FENCE (TYPE ESA) LF 5.0000 1,400.00 0.000 0 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 23,940.00 2,108.000 12,648.00 2,108.000 12,648 STRIPE (HAZARDOUS WASTE) (WATER BLASTING) 026 TREATED WOOD WASTE LB 0.1000 2,290.00 0.000 0 027 BIRD EXCLUSION LS 120,000.0000 120,000.00 0.000 0 028 REMOVAL WORK PLAN LS 20,000.0000 20,000.00 0.000 0 (ASBESTOS CONTAINING MATERIAL) (LOCATION 12) 029 REMOVAL WORK PLAN LS 20,000.0000 20,000.00 0.000 0 (ASBESTOS CONTAINING MATERIAL) (LOCATION 13) 030 REMOVAL WORK PLAN LS 70,000.0000 70,000.00 0.000 0 (ASBESTOS CONTAINING MATERIAL) (LOCATION 17) 031 PUBLIC SAFETY PLAN LS 2,000.0000 2,000.00 0.000 0 032 RAPID SETTING CONCRETE (PATCH) CF 35.0000 25,095.00 0.000 0 033 REMOVE METAL BEAM GUARD RAILING LF 5.0000 1,150.00 0.000 0 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 21,735.00 1,302.000 4,557.00 1,302.000 4,557 (WATER BLASTING) 035 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 2,850.00 216.800 3,252.00 216.800 3,252 (WATER BLASTING) 036 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 10.0000 32,600.00 0.000 0 037 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 960.00 0.000 0 038 REMOVE PIPE (LF) LF 50.0000 37,000.00 0.000 0 039 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 239,610.00 21,945.000 43,890.00 21,945.000 43,890 040 REMOVE CONCRETE DECK SURFACE SQFT 6.0000 22,140.00 0.000 0 041 RECONSTRUCT METAL BEAM GUARD RAILING LF 25.0000 47,500.00 0.000 0 042 ADJUST INLET EA 800.0000 3,200.00 0.000 0 043 ADJUST MANHOLE TO GRADE EA 800.0000 1,600.00 0.000 0 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 20,200.00 0.000 0 045 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 55.0000 3,300.00 0.000 0 046 REMOVE CONCRETE (CURB AND GUTTER) LF 20.0000 6,600.00 0.000 0 047 REMOVE CONCRETE BARRIER LF 85.0000 2,890.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 REMOVE UNSOUND CONCRETE CF 170.0000 121,890.00 6.000 1,020.00 6.000 1,020 049 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 29,479.50 0.000 0 050 FURNISH POLYESTER CONCRETE OVERLAY CF 75.0000 531,525.00 0.000 0 051 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.5000 106,297.50 0.000 0 (F) 052 TREAT BRIDGE DECK SQFT 1.0000 27,400.00 0.000 0 (F) 053 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 65.0000 22,165.00 0.000 0 054 BRIDGE REMOVAL (PORTION), LOCATION A LS 60,000.0000 60,000.00 0.000 0 055 BRIDGE REMOVAL (PORTION), LOCATION B LS 60,000.0000 60,000.00 0.000 0 056 BRIDGE REMOVAL (PORTION), LOCATION C LS 25,000.0000 25,000.00 0.500 12,500.00 0.500 12,500 057 MODIFY EXPANSION GRATE LS 35,000.0000 35,000.00 0.000 0 058 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.000 0 059 ROADWAY EXCAVATION CY 100.0000 125,000.00 19.280 1,928.00 19.280 1,928 060 SHOULDER BACKING TON 100.0000 26,000.00 0.000 0 061 STRUCTURE EXCAVATION (BRIDGE) CY 400.0000 6,400.00 4.040 1,616.00 4.040 1,616 (F) 062 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 2,000.00 0.000 0 (F) 063 ROADSIDE CLEARING LS 9,000.0000 9,000.00 0.000 0 064 STRAW SQFT 0.5000 6,700.00 0.000 0 065 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 67,200.00 0.000 0 066 HOT MIX ASPHALT (TYPE A) TON 140.0000 434,000.00 0.000 0 067 HOT MIX ASPHALT (BRIDGE) TON 140.0000 151,760.00 0.000 0 068 SHOULDER RUMBLE STRIP STA 150.0000 9,900.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 069 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 25.0000 950.00 0.000 0 070 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 25.0000 4,750.00 0.000 0 071 PLACE HOT MIX ASPHALT SQYD 55.0000 1,595.00 0.000 0 (MISCELLANEOUS AREA) 072 TACK COAT TON 700.0000 1,400.00 0.000 0 073 GRIND EXISTING CONCRETE SQYD 90.0000 6,390.00 0.000 0 PAVEMENT 074 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 164,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 DRILL AND BOND DOWEL LF 20.0000 4,800.00 0.000 0 076 CLEAN EXPANSION JOINT LF 25.0000 35,800.00 0.000 0 077 JOINT SEAL (MR 1/2") LF 50.0000 45,300.00 0.000 0 078 JOINT SEAL (MR 1") LF 55.0000 25,960.00 0.000 0 079 JOINT SEAL (MR 1 1/2") LF 70.0000 4,060.00 0.000 0 080 BONDED JOINT SEAL (MR 3 1/2") LF 80.0000 4,960.00 0.000 0 081 JOINT SEAL (MR 2") LF 90.0000 5,220.00 0.000 0 082 JOINT SEAL (ASPHALTIC PLUG) LF 180.0000 38,160.00 0.000 0 083 BAR REINFORCING STEEL (EPOXY COATED) LB 37.0000 104,895.00 0.000 0 (F) (BRIDGE) 084 GALVANIC ANODE EA 30.0000 21,210.00 0.000 0 085 DECK SEAL SQFT 1.0000 58,445.00 0.000 0 (F) 086 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 400,000.0000 400,000.00 0.000 0 087 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 743,000.0000 743,000.00 0.000 0 088 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 15.0000 157,875.00 0.000 0 089 WORK AREA MONITORING LS 10,000.0000 10,000.00 0.000 0 090 MINOR CONCRETE (CURB AND GUTTER) CY 450.0000 8,550.00 0.000 0 091 MINOR CONCRETE (SIDEWALK) CY 550.0000 3,850.00 0.000 0 092 MISCELLANEOUS METAL (BRIDGE) LB 5.0000 1,300.00 0.000 0 (F) 093 BRIDGE DECK DRAINAGE SYSTEM LS 25,000.0000 25,000.00 0.000 0 094 TEMPORARY FENCE (TYPE CL-6) LF 25.0000 13,500.00 0.000 0 095 DELINEATOR (CLASS 1) EA 65.0000 1,300.00 0.000 0 096 OBJECT MARKER (TYPE P) EA 65.0000 195.00 0.000 0 097 OBJECT MARKER (TYPE K-1) EA 55.0000 110.00 0.000 0 098 METAL BEAM GUARD RAILING (STEEL POST) LF 95.0000 1,330.00 0.000 0 099 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 35,000.00 0.000 0 100 CONCRETE BARRIER LF 500.0000 26,000.00 0.000 0 (TRANSITION ANCHOR BLOCK) 101 TRANSITION RAILING (TYPE WB) EA 4,000.0000 28,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 CONCRETE BARRIER (TYPE 60) LF 155.0000 3,100.00 0.000 0 103 CONCRETE BARRIER (TYPE 736) LF 135.0000 69,930.00 0.000 0 (F) 104 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 4,510.00 0.000 0 105 THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 27,920.00 795.000 636.00 795.000 636 (SPRAYABLE) 106 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 5,250.00 0.000 0 107 PAVEMENT MARKER EA 35.0000 7,350.00 0.000 0 (RETROREFLECTIVE-RECESSED) 108 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 109 MODIFY SIGNAL (LOCATION 1) LS 10,000.0000 10,000.00 0.000 0 110 MODIFY SIGNAL (LOCATION 17) LS 3,000.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 01/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4E5304 TIME 12:49 PM ESTIMATE NO. 01 BID OPENING 09/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/17/14 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 01/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 135,690.50 135,690.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 135,690.50 135,690.50 111 MOBILIZATION LS 670,000.0000 670,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 5,990,867.00 TOTAL WORK COMPLETED 135,690.50 135,690.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 135,690.50 135,690.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 111 MOBILIZATION 599,086.70 670,000.00 70,913.30 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 11/12/13 230 01/10/14 01/06/14 12/08/14 10 0 0 0 2% 4% PROGRESS IS SATISFACTORY NATHAN ALEXANDER RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/14