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 10/22/20 EST. NO. 006 TIME 09:14 AM R.E. NAME: JEFF STEPPAT 02-4F5404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0006 2,405.01 E.W. @ F.A.(+) 082020 N JFS006 2,405.01 TOTAL THIS ESTIMATE 8,600.00 TOTAL PREVIOUS ESTIMATE 11,005.01 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 10/22/20 EST. NO. 006 TIME 09:14 AM R.E. NAME: JEFF STEPPAT 02-4F5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 LOCATION PROGRESS ESTIMATE 02-SIS-5-R15.3/R16.5 ----------------- J.F. SHEA CONSTRUCTION, INC. IN SISKIYOU COUNTY NEAR WEED FROM P.O. BOX 494519 0.1 MILE SOUTH OF DEETZ ROAD REDDING CA 96049 UNDERCROSSING TO 0.6 MILE NORTH OF BLACK BUTTE OVERHEAD 02-0004L FED. AID NO. B1IM- 005-9(179)E BRIDGE REPLACEMENT - SOUTHBOUND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 12,000.0000 12,000.00 0.100 1,200.00 0.450 5,400 003 TIME-RELATED OVERHEAD (LS) LS 115,000.0000 115,000.00 0.107 12,305.00 0.315 36,225 004 DEVELOP WATER SUPPLY LS 12,000.0000 12,000.00 1.000 12,000 005 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.053 371.00 0.407 2,849 006 TRAFFIC CONTROL SYSTEM LS 28,000.0000 28,000.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 30,140.00 0.000 0 008 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 11.0000 2,860.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 14,600.00 0.000 0 010 TRAFFIC PLASTIC DRUM EA 100.0000 29,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 21,000.0000 21,000.00 0.000 0 012 PORTABLE RADAR TRAILER LS 16,000.0000 16,000.00 0.000 0 013 TEMPORARY RAILING (TYPE K) LF 29.0000 229,680.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 225.0000 6,300.00 0.000 0 015 JOB SITE MANAGEMENT LS 36,500.0000 36,500.00 0.107 3,905.50 0.315 11,497 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.650 1,625 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 17,000.00 1.000 500.00 3.000 1,500 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 300.0000 30,000.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 020 MOVE-IN/MOVE-OUT EA 950.0000 3,800.00 1.000 950 (TEMPORARY EROSION CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 1.2100 6,050.00 0.000 0 (BONDED FIBER MATRIX) 022 TEMPORARY COVER SQYD 23.0000 11,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 82.0000 3,280.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 1,900.0000 3,800.00 1.000 1,900 025 TEMPORARY FIBER ROLL LF 9.0000 34,740.00 1,200.000 10,800 026 TEMPORARY CONSTRUCTION ENTRANCE EA 8,875.0000 35,500.00 0.000 0 027 STREET SWEEPING LS 19,000.0000 19,000.00 0.000 0 028 TEMPORARY CONCRETE WASHOUT LS 6,500.0000 6,500.00 0.000 0 029 ASBESTOS COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0 030 WORK AREA MONITORING (BRIDGE) LS 16,000.0000 16,000.00 0.000 0 031 TREATED WOOD WASTE LB 0.1500 1,212.00 0.000 0 032 REMOVE CONCRETE (CY) CY 3,000.0000 6,000.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 9,800.0000 9,800.00 0.500 4,900 034 ROADWAY EXCAVATION CY 40.0000 380,400.00 0.000 0 035 SHOULDER BACKING TON 85.0000 120,700.00 0.000 0 036 STRUCTURE EXCAVATION (BRIDGE) CY 250.0000 223,250.00 759.050 189,762 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 127.0000 72,644.00 255.000 32,385.00 255.000 32,385 (F) 038 IMPORTED BORROW (CY) CY 15.0000 147,450.00 0.000 0 039 BONDED FIBER MATRIX (SQFT) SQFT 0.2300 49,565.00 0.000 0 040 FINISHING ROADWAY LS 18,500.0000 18,500.00 0.000 0 041 CLASS 2 AGGREGATE BASE (CY) CY 41.0000 287,820.00 0.000 0 042 REPLACE ASPHALT CONCRETE SURFACING CY 565.0000 29,380.00 0.000 0 043 HOT MIX ASPHALT (TYPE A) TON 137.5000 1,512,500.00 0.000 0 044 DATA CORE LS 6,000.0000 6,000.00 0.000 0 045 TACK COAT TON 2,000.0000 26,000.00 0.000 0 046 FURNISH STEEL PILING (HP 14 X 117) LF 100.0000 668,200.00 6,682.000 668,200 047 DRIVE STEEL PILE (HP 14 X 117) EA 2,100.0000 201,600.00 96.000 201,600 048 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 931.0000 218,785.00 195.000 181,545.00 195.000 181,545 (F) 049 STRUCTURAL CONCRETE, BRIDGE CY 1,150.0000 517,500.00 64.000 73,600.00 64.000 73,600 (F) PROGRAM CAS145 PAGE 3 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE CY 1,400.0000 368,200.00 0.000 0 (F) (POLYMER FIBER) 051 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,255.0000 146,835.00 0.000 0 (F) (TYPE N) 052 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 5,600.00 0.000 0 (F) 053 FURNISH PRECAST PRESTRESSED CONCRETE EA 28,000.0000 280,000.00 0.000 0 WIDE FLANGE GIRDER (50'-60') 054 FURNISH PRECAST PRESTRESSED CONCRETE EA 53,000.0000 265,000.00 0.000 0 WIDE FLANGE GIRDER (100'-110') 055 ERECT PRECAST PRESTRESSED CONCRETE EA 14,750.0000 221,250.00 0.000 0 GIRDER 056 JOINT SEAL (MR 1 1/2") LF 85.0000 9,265.00 0.000 0 057 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 116,206.00 7,288.000 7,288.00 53,770.000 53,770 (F) 058 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 197,764.00 0.000 0 (F) (BRIDGE) 059 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 0.000 0 060 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 11,193.00 0.000 0 061 FURNISH POLYESTER CONCRETE OVERLAY CF 70.0000 49,000.00 0.000 0 062 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.5000 50,368.50 0.000 0 (F) 063 BRIDGE REMOVAL LS 180,000.0000 180,000.00 0.000 0 064 24" CORRUGATED STEEL PIPE (.109" THICK) LF 1,000.0000 21,000.00 0.000 0 065 REMOVE EDGE DRAIN LF 4.0000 21,720.00 0.000 0 066 36" PRECAST CONCRETE PIPE INLET LF 865.0000 10,380.00 0.000 0 067 REMOVE CULVERT (LF) LF 1,000.0000 9,000.00 0.000 0 068 REMOVE INLET EA 4,500.0000 9,000.00 0.000 0 069 ROCK SLOPE PROTECTION CY 950.0000 4,750.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 070 ROCK SLOPE PROTECTION CY 1,065.0000 4,260.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 071 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 17.0000 629.00 0.000 0 072 MINOR CONCRETE (TEXTURED PAVING) CY 535.0000 24,075.00 0.000 0 073 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,290.00 0.000 0 (F) 074 BRIDGE DECK DRAINAGE SYSTEM LB 8.0000 13,064.00 0.000 0 (F) 075 FENCE (TYPE BW, 5-STRAND, METAL POST) LF 36.0000 12,600.00 0.000 0 076 REMOVE FENCE (TYPE BW) LF 17.0000 3,910.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE PAVEMENT MARKER EA 3.5000 1,295.00 0.000 0 078 DELINEATOR (CLASS 1) EA 59.0000 354.00 0.000 0 079 DELINEATOR (CLASS 2) EA 59.0000 3,481.00 0.000 0 080 PAVEMENT MARKER EA 20.0000 11,600.00 0.000 0 (RETROREFLECTIVE-RECESSED) 081 MILEPOST MARKER EA 72.0000 216.00 0.000 0 082 MARKER (CULVERT) EA 50.0000 100.00 0.000 0 083 OBJECT MARKER (TYPE L-1) EA 60.0000 240.00 0.000 0 084 REMOVE ROADSIDE SIGN (WOOD POST) EA 90.0000 810.00 0.000 0 085 REMOVE ROADSIDE SIGN EA 90.0000 90.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 086 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 120.0000 180.00 0.000 0 (0.063"-UNFRAMED) 087 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 390.0000 1,950.00 0.000 0 (0.080"-FRAMED) 088 ROADSIDE SIGN - ONE POST EA 360.0000 1,800.00 0.000 0 089 ROADSIDE SIGN - TWO POST EA 1,200.0000 2,400.00 0.000 0 090 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 330.0000 660.00 0.000 0 METHOD) 091 INSTALL ROADSIDE SIGN EA 3,000.0000 3,000.00 0.000 0 (LAMINATED WOOD BOX POST) 092 FURNISH LAMINATED WOOD BOX POST EA 3,300.0000 6,600.00 0.000 0 093 FURNISH LAMINATED PANEL SIGN SQFT 30.0000 4,200.00 0.000 0 (2 1/2"-TYPE B) FOR RETROREFLECTIVE SHEETING (TYPE XI) 094 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 3,300.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 095 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.9400 1,485.00 0.000 0 096 MIDWEST GUARDRAIL SYSTEM LF 54.0000 10,260.00 0.000 0 097 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 11,400.00 0.000 0 098 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 162.0000 90,072.00 0.000 0 (F) 099 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 102.0000 5,100.00 0.000 0 100 TRANSITION RAILING (TYPE WB-31) EA 4,200.0000 8,400.00 0.000 0 101 RAIL TENSIONING ASSEMBLY EA 900.0000 900.00 0.000 0 102 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,200.0000 4,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 ALTERNATIVE MEDIAN TERMINAL SYSTEM EA 6,600.0000 6,600.00 0.000 0 104 CONCRETE BARRIER (TYPE 742) LF 170.0000 97,580.00 0.000 0 (F) 105 REMOVE GUARDRAIL LF 12.0000 6,360.00 0.000 0 106 TWO-COMPONENT TRAFFIC STRIPE (RECESSED) LF 3.0000 99,300.00 0.000 0 107 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 36.0000 3,348.00 0.000 0 108 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 15,200.00 0.000 0 109 12" RUMBLE STRIP STA 50.0000 3,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 110 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,400.0000 2,400.00 0.107 256.80 0.315 756 SYSTEM ELEMENTS DURING CONSTRUCTION 111 MODIFYING EXISTING ELECTRICAL SYSTEM LS 165,000.0000 165,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4F5404 TIME 09:14 AM ESTIMATE NO. 006 BID OPENING 07/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JEFF STEPPAT DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 313,356.30 1,493,265.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,405.01 11,005.01 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 315,761.31 1,504,270.01 112 MOBILIZATION LS 450,000.0000 450,000.00 0.950 427,500 ORIGINAL CONTRACT AMOUNT 8,325,196.50 TOTAL WORK COMPLETED 315,761.31 1,931,770.01 MATERIALS ON HAND ON SITE 465,850.00 DEDUCTIONS 0.00 0.00 TOTAL 315,761.31 2,397,620.01 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 08/15/18 196 10/09/18 10/09/18 05/05/21 64 442 0 0 23% 33% PROGRESS IS SATISFACTORY JEFF STEPPAT RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/20