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 08/26/19 EST. NO. 003 TIME 08:01 AM R.E. NAME: NATHAN ALEXANDER 02-4F2004 --------------------------------------------------------------------------- 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 08/26/19 EST. NO. 003 TIME 08:01 AM R.E. NAME: NATHAN ALEXANDER 02-4F2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTTR DATED 2/19 -2,000.00 001 PER LTR DATED 7/19 -1,000.00 002 PER LTR DATED 8/19 -1,000.00 003 RTN DEDUCT 7/19 1,000.00 003 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 LOCATION RERUN PROGRESS ESTIMATE 02-SHA-44-59.4/59.8 ----------------------- STEELHEAD CONSTRUCTORS, INCL. IN SHASTA COUNTY NEAR OLD STATION 2940 INNSBRUCK DR FROM 0.3 MILE WEST TO 0.2 MILE EAST REDDING CA 96003 OF HAT CREEK BRIDGE FED. AID NO. B1NH-P044(57)E BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 0.120 312.00 0.870 2,262 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,600.0000 2,600.00 0.250 650.00 0.500 1,300 003 TIME-RELATED OVERHEAD (LS) LS 374,000.0000 374,000.00 0.150 56,100.00 0.500 187,000 004 DEVELOP WATER SUPPLY LS 4,400.0000 4,400.00 1.000 4,400 005 CONSTRUCTION AREA SIGNS LS 4,100.0000 4,100.00 0.100 410.00 0.830 3,403 006 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.200 90,000.00 0.550 247,500 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.5000 1,000.00 623.000 1,557.50 623.000 1,557 008 CHANNELIZER (SURFACE MOUNTED) EA 47.0000 517.00 11.000 517.00 11.000 517 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,000.0000 13,000.00 0.150 1,950.00 0.500 6,500 010 TEMPORARY RAILING (TYPE K) LF 69.0000 12,420.00 200.000 13,800.00 200.000 13,800 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 6,300.0000 25,200.00 4.000 25,200.00 4.000 25,200 SYSTEM 012 JOB SITE MANAGEMENT LS 36,000.0000 36,000.00 0.150 5,400.00 0.500 18,000 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,700.0000 2,700.00 0.500 1,350 PLAN 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 015 MOVE-IN/MOVE-OUT EA 1,100.0000 4,400.00 0.000 0 (TEMPORARY EROSION CONTROL) 016 TEMPORARY TACKED STRAW SQYD 0.5700 6,840.00 0.000 0 017 TEMPORARY COVER SQYD 80.0000 1,760.00 0.000 0 018 TEMPORARY CHECK DAM LF 21.0000 22,890.00 0.000 0 019 TEMPORARY DRAINAGE INLET PROTECTION EA 490.0000 980.00 0.000 0 020 TEMPORARY FIBER ROLL LF 3.5000 6,300.00 90.000 315.00 90.000 315 021 TEMPORARY SILT FENCE LF 4.5000 810.00 0.000 0 022 TEMPORARY CONSTRUCTION ENTRANCE EA 2,200.0000 2,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 9,700.0000 9,700.00 0.500 4,850.00 0.500 4,850 024 TEMPORARY CONCRETE WASHOUT LS 940.0000 940.00 0.500 470.00 0.500 470 025 TEMPORARY CREEK DIVERSION SYSTEM LS 57,000.0000 57,000.00 0.500 28,500 026 TREATED WOOD WASTE LB 1.0000 2,200.00 0.000 0 027 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 970.0000 19,400.00 3.000 2,910.00 7.000 6,790 028 FISH PROTECTION LS 14,000.0000 14,000.00 0.500 7,000.00 0.500 7,000 029 INVASIVE SPECIES PREVENTION PLAN LS 8,800.0000 8,800.00 0.120 1,056.00 0.870 7,656 030 BAT AND BIRD EXCLUSION DEVICE LS 33,000.0000 33,000.00 0.070 2,310.00 0.820 27,060 031 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 5,265.00 395.000 1,777 032 TEMPORARY RETAINING WALL SQFT 54.0000 26,460.00 641.750 34,654 033 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 0.900 27,000 034 DUST PALLIATIVE LS 3,000.0000 3,000.00 0.000 0 035 ROADWAY EXCAVATION CY 38.0000 199,120.00 1,778.000 67,564.00 1,852.000 70,376 036 SHOULDER BACKING TON 49.0000 16,170.00 0.000 0 037 STRUCTURE EXCAVATION (BRIDGE) CY 140.0000 5,320.00 38.000 5,320.00 38.000 5,320 (F) 038 STRUCTURE EXCAVATION (TYPE D) CY 52.0000 33,904.00 652.000 33,904.00 652.000 33,904 (F) 039 STRUCTURE BACKFILL (BRIDGE) CY 200.0000 42,200.00 0.000 0 (F) 040 DITCH EXCAVATION CY 23.0000 1,196.00 0.000 0 041 IMPORTED BORROW (CY) CY 42.0000 12,600.00 293.000 12,306 042 BONDED FIBER MATRIX (SQFT) SQFT 0.1600 2,224.00 0.000 0 043 HYDROSEED SQFT 0.2400 12,552.00 0.000 0 044 FINISHING ROADWAY LS 1,600.0000 1,600.00 0.000 0 045 CLASS 2 AGGREGATE BASE (CY) CY 69.0000 151,110.00 168.400 11,619 046 HOT MIX ASPHALT (TYPE A) TON 160.0000 545,600.00 151.790 24,286.40 151.790 24,286 047 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.0000 100.00 0.000 0 048 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 750.00 0.000 0 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 1,750.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 2,700.00 0.000 0 051 PLACE HOT MIX ASPHALT SQYD 120.0000 3,120.00 0.000 0 (MISCELLANEOUS AREA) 052 TACK COAT TON 1,600.0000 9,600.00 0.000 0 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.0000 10,070.00 274.660 5,218.54 274.660 5,218 054 HIGH FRICTION SURFACE TREATMENT SQYD 29.0000 256,940.00 0.000 0 055 RAIL ELEMENT WALL SQFT 70.0000 16,800.00 0.000 0 056 TEMPORARY BRIDGE LS 140,000.0000 140,000.00 0.500 70,000 057 PRESTRESSING (TRANSVERSE TIE ROD) LS 45,000.0000 45,000.00 0.000 0 058 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 800.0000 56,000.00 70.000 56,000.00 70.000 56,000 (F) 059 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 238,500.00 0.000 0 (F) 060 STRUCTURAL CONCRETE, BRIDGE CY 700.0000 44,100.00 0.000 0 (F) (POLYMER FIBER) 061 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,900.0000 27,930.00 11.120 21,128.00 11.120 21,128 (F) 062 CONCRETE SURFACE TEXTURE SQFT 52.0000 44,200.00 0.000 0 (F) 063 FURNISH PRECAST PRESTRESSED CONCRETE BOX EA 80,000.0000 880,000.00 0.000 0 GIRDER (100'-110') 064 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 35,000.0000 385,000.00 0.000 0 GIRDER 065 JOINT SEAL (MR 1") LF 87.0000 8,874.00 0.000 0 066 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 38,775.00 12,662.000 18,993.00 12,662.000 18,993 (F) 067 BAR REINFORCING STEEL (EPOXY COATED) LB 3.0000 42,450.00 0.000 0 (F) (BRIDGE) 068 PUBLIC SAFETY PLAN LS 7,900.0000 7,900.00 0.000 0 069 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 5.5000 23,980.00 0.000 0 070 FURNISH POLYESTER CONCRETE OVERLAY CF 82.0000 35,752.00 0.000 0 071 PLACE POLYESTER CONCRETE OVERLAY SQFT 9.5000 41,420.00 0.000 0 (F) 072 BRIDGE REMOVAL LS 160,000.0000 160,000.00 1.000 160,000.00 1.000 160,000 073 18" ALTERNATIVE PIPE CULVERT LF 90.0000 33,300.00 364.300 32,787.00 364.300 32,787 074 18" CORRUGATED STEEL PIPE (.064" THICK) LF 160.0000 24,000.00 106.200 16,992.00 106.200 16,992 075 18" CORRUGATED STEEL PIPE ENERGY EA 320.0000 640.00 0.000 0 DISSIPATOR (.064" THICK) 076 18" STEEL FLARED END SECTION EA 200.0000 200.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION CY 110.0000 14,300.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 078 ROCK SLOPE PROTECTION CY 170.0000 3,570.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 079 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 690.00 0.000 0 080 MISCELLANEOUS IRON AND STEEL LB 3.0000 9,246.00 2,136.000 6,408.00 2,136.000 6,408 (F) 081 PREPARE AND STAIN CONCRETE SQFT 19.0000 16,150.00 0.000 0 082 STAIN GALVANIZED SURFACES (LS) LS 17,000.0000 17,000.00 0.000 0 083 STAIN GALVANIZED SURFACES (LF) LF 37.0000 8,066.00 0.000 0 084 DELINEATOR (CLASS 2) EA 45.0000 1,080.00 0.000 0 085 PAVEMENT MARKER EA 29.0000 5,510.00 0.000 0 (RETROREFLECTIVE-RECESSED) 086 MILEPOST MARKER EA 63.0000 63.00 0.000 0 087 MARKER (CULVERT) EA 47.0000 376.00 0.000 0 088 OBJECT MARKER (TYPE L-1) EA 53.0000 318.00 0.000 0 089 REMOVE ROADSIDE SIGN EA 42.0000 252.00 0.000 0 090 RESET ROADSIDE SIGN (ONE POST) EA 220.0000 220.00 0.000 0 091 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 90.00 0.000 0 (0.080"-UNFRAMED) 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 400.00 0.000 0 (0.063"-FRAMED) 093 ROADSIDE SIGN - ONE POST EA 260.0000 1,040.00 0.000 0 094 ROADSIDE SIGN - TWO POST EA 420.0000 840.00 0.000 0 095 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 209.00 0.000 0 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 096 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 792.00 0.000 0 (0.063" FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 097 FURNISH RAIL ELEMENT LF 16.0000 2,000.00 0.000 0 098 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 40.0000 23,200.00 0.000 0 099 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 20,350.00 0.000 0 100 TRANSITION RAILING (TYPE WB-31) EA 5,300.0000 21,200.00 0.000 0 101 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 102 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 17,500.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 CALIFORNIA ST-20S BRIDGE RAIL (MODIFIED) LF 450.0000 128,700.00 0.000 0 (F) 104 REMOVE GUARDRAIL LF 14.0000 6,020.00 301.500 4,221.00 430.000 6,020 105 THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 6,012.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 6 DATE 08/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F2004 TIME 08:01 AM ESTIMATE NO. 003 BID OPENING 07/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 08/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 667,629.44 1,210,221.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 667,629.44 1,210,221.04 106 MOBILIZATION LS 550,000.0000 550,000.00 0.200 110,000.00 0.950 522,500 ORIGINAL CONTRACT AMOUNT 5,648,123.00 TOTAL WORK COMPLETED 777,629.44 1,732,721.04 MATERIALS ON HAND ON SITE 236,100.00 236,100.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 1,013,729.44 1,965,821.04 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 11/30/18 85 01/24/19 01/24/19 09/10/19 54 90 0 0 31% 64% PROGRESS IS SATISFACTORY NATHAN ALEXANDER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/26/19