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 03/27/19 EST. NO. 006 TIME 10:53 AM R.E. NAME: MD TOFAEL ANWAR 02-4G5204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0003 2,019.41 E.W. @ F.A.(+) 022019 N 0008.0 0004 1,851.14 022119 N 0009.0 0005 1,009.69 022219 N 0010.0 4,880.24 TOTAL THIS ESTIMATE 8,788.10 TOTAL PREVIOUS ESTIMATE 13,668.34 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 03/27/19 EST. NO. 006 TIME 10:53 AM R.E. NAME: MD TOFAEL ANWAR 02-4G5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTTR DATED 2/19 -5,000.00 005 PER LTTR DATED 3/19 -1,000.00 006 -1,000.00 -6,000.00 TOTAL DEDUCTIONS -1,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5204 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: MD TOFAEL ANWAR DATE OF THIS ESTIMATE 03/27/19 LOCATION PROGRESS ESTIMATE 02-SHA-5-R28.0/R29.0 ----------------- GOLDEN STATE BRIDGE, INC. IN SHASTA COUNTY ABOUT 6 MILES 3701 MALLARD DRIVE NORTH OF SHASTA LAKE FROM 0.2 MILE BENICIA CA 945101195 SOUTH TO 0.9 MILE NORTH OF PIT RIVER BRIDGE OVERHEAD. FED. AID NO. ACIM- 005-8(356)E BRIDGE DECK MAINTENANCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.500 5,000 003 TIME-RELATED OVERHEAD (LS) LS 725,000.0000 725,000.00 0.431 312,475 004 CONSTRUCTION AREA SIGNS LS 5,600.0000 5,600.00 0.715 4,004 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.100 30,000.00 0.150 45,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.100 4,000.00 0.150 6,000 007 PORTABLE RADAR TRAILER LS 10,000.0000 10,000.00 0.100 1,000.00 0.150 1,500 008 JOB SITE MANAGEMENT LS 55,000.0000 55,000.00 0.100 5,500.00 0.531 29,205 009 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.500 1,000 PLAN 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 24,000.00 2.000 600 011 TEMPORARY FIBER ROLL LF 4.0000 1,200.00 382.000 1,528 012 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 013 WORK AREA MONITORING (BRIDGE) LS 3,000.0000 3,000.00 0.100 300.00 0.400 1,200 014 TREATED WOOD WASTE LB 0.4000 120.00 0.000 0 015 BIRD EXCLUSION DEVICES LS 5,000.0000 5,000.00 0.000 0 016 CRACK AND SEAT SQYD 6.0000 57,720.00 0.000 0 017 HIGH FRICTION SURFACE TREATMENT SQYD 27.0000 238,680.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 120.0000 314,400.00 0.000 0 019 DATA CORE LS 3,000.0000 3,000.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 11,320.00 0.000 0 021 TACK COAT TON 1,250.0000 5,000.00 0.000 0 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 19,240.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5204 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: MD TOFAEL ANWAR DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JACKING SUSPENSION SPAN LS 180,000.0000 180,000.00 0.600 108,000.00 1.000 180,000 024 CLEAN EXPANSION JOINT LF 27.0000 37,584.00 0.000 0 025 JOINT SEAL (MR 1/2") LF 35.0000 6,405.00 0.000 0 026 JOINT SEAL (MR 1") LF 55.0000 26,840.00 0.000 0 027 JOINT SEAL (MR 1 1/2") LF 65.0000 35,100.00 0.000 0 028 JOINT SEAL (MR 2") LF 75.0000 9,150.00 0.000 0 029 STRUCTURAL STEEL (BRIDGE) LB 28.0000 435,960.00 0.000 0 (F) 030 REPAIR CRACKS IN WELD OR BASE METAL EA 3,300.0000 82,500.00 32.000 105,600.00 37.000 122,100 AT PEDESTAL BEARINGS 031 STEEL SAFETY GRATING CATWALK LB 12.0000 672,000.00 33,600.000 403,200.00 72,800.000 873,600 (F) 032 TREATED LUMBER AND TIMBER MFBM 8,500.0000 42,500.00 10.000 85,000.00 10.000 85,000 (F) 033 SALVAGE CATWALK TIMBER PLANKING LF 12.0000 12,000.00 1,000.000 12,000 034 CLEAN AND PAINT STRUCTURAL STEEL SQFT 420.0000 39,480.00 64.000 26,880.00 100.500 42,210 (EXISTING BRIDGE) (PORTION) 035 SPOT POWER TOOL CLEAN AND PAINT SQFT 190.0000 111,530.00 593.750 112,812 UNDERCOAT 036 CLEAN EXPANSION ROLLER, RACK AND GEARS EA 400.0000 12,000.00 52.000 20,800.00 56.000 22,400 037 SOLVENT CLEAN SQFT 200.0000 5,800.00 0.000 0 038 RAPID SETTING CONCRETE (PATCH) CF 125.0000 15,875.00 0.000 0 039 REMOVE CONCRETE DECK SURFACE SQFT 1.0000 28,583.00 0.000 0 040 REMOVE UNSOUND CONCRETE CF 125.0000 15,875.00 0.000 0 041 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3500 70,947.80 0.000 0 042 FURNISH POLYESTER CONCRETE OVERLAY CF 68.0000 1,379,040.00 0.000 0 043 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.2500 456,093.00 0.000 0 (F) 044 REMOVE MULTI-LAYER POLYMER OVERLAY SQFT 1.0000 174,125.00 0.000 0 045 BRIDGE REMOVAL (PORTION) LS 375,000.0000 375,000.00 0.070 26,250.00 0.735 275,625 046 REMOVE RIVETS EA 250.0000 7,000.00 0.000 0 047 MISCELLANEOUS METAL (BRIDGE) LB 22.0000 45,760.00 3,000.000 66,000.00 3,000.000 66,000 (F) 048 PAVEMENT MARKER EA 55.0000 6,050.00 0.000 0 (RETROREFLECTIVE-RECESSED) 049 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 375.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5204 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: MD TOFAEL ANWAR DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN (METAL POST) EA 250.0000 500.00 0.000 0 051 REMOVE ROADSIDE SIGN PANEL EA 50.0000 350.00 0.000 0 052 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7500 253.50 0.000 0 (0.063"-UNFRAMED) 053 ROADSIDE SIGN - ONE POST EA 450.0000 3,150.00 0.000 0 054 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 350.00 0.000 0 EXISTING POST 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.2500 262.50 0.000 0 (0.063"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,080.00 0.000 0 (0.063"- FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,150.00 0.000 0 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 840.00 0.000 0 (0.080"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 30.0000 42,600.00 0.000 0 060 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 48,450.00 0.000 0 061 REMOVE GUARDRAIL LF 6.0000 8,520.00 0.000 0 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,237.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 4,306.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 20,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 8" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 12" RUMBLE STRIP STA 300.0000 6,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 03/27/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4G5204 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: MD TOFAEL ANWAR DATE OF THIS ESTIMATE 03/27/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 882,530.00 2,203,259.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,880.24 13,668.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 887,410.24 2,216,927.84 068 MOBILIZATION LS 625,000.0000 625,000.00 0.950 593,750 ORIGINAL CONTRACT AMOUNT 6,890,472.80 TOTAL WORK COMPLETED 887,410.24 2,810,677.84 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,000.00 -6,000.00 TOTAL 886,410.24 2,804,677.84 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 06/07/18 130 08/01/18 08/01/18 08/27/19 16 140 0 0 39% 12% PROGRESS IS SATISFACTORY MD TOFAEL ANWAR RESIDENT ENGINEER PROGRAM CAS145 DATE 03/27/19