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 06/17/20 EST. NO. 004 TIME 03:10 PM R.E. NAME: HIURA, DON 06-0Q9004 --------------------------------------------------------------------------- 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 06/17/20 EST. NO. 004 TIME 03:10 PM R.E. NAME: HIURA, DON 06-0Q9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q9004 TIME 03:10 PM ESTIMATE NO. 004 BID OPENING 09/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: HIURA, DON DATE OF THIS ESTIMATE 06/17/20 LOCATION PROGRESS ESTIMATE 06-FRE-180-92.2/92.2 ----------------- BUGLER CONSTRUCTION IN FRESNO COUNTY NEAR SQUAW VALLEY 4847 HOPYARD RD STE 4 #395 AT MILL CREEK & NEAR BOYDEN CAVE AT PLEASANTON CA 94588 SOUTH FORK KINGS RIVER BRIDGE FED. AID NO. N O N E UPGRADE BRIDGE RAILS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 002 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.750 18,750 003 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.190 17,100.00 0.525 47,250 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 250.00 80.000 400 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 11,520.00 1,930.000 5,790 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 4,080.00 1,040.000 2,080 007 CHANNELIZER (SURFACE MOUNTED) EA 70.0000 4,130.00 35.000 2,450 008 TEMPORARY SIGNAL SYSTEM LS 500,000.0000 500,000.00 0.918 459,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.190 5,700.00 0.525 15,750 010 TEMPORARY RAILING (TYPE K) LF 45.0000 72,000.00 700.000 31,500 011 TEMPORARY CRASH CUSHION MODULE EA 250.0000 25,000.00 50.000 12,500 012 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.190 1,330.00 0.525 3,675 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.500 600 014 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 900.00 2.000 600 015 TEMPORARY FIBER ROLL LF 8.0000 7,280.00 750.000 6,000 016 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.190 1,520.00 0.525 4,200 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 14,440.00 6,313.000 12,626 STRIPE (HAZARDOUS WASTE) 018 WORK AREA MONITORING (BRIDGE) LS 10,000.0000 10,000.00 0.180 1,800.00 0.530 5,300 019 TREATED WOOD WASTE LB 1.0000 6,000.00 0.000 0 020 BIRD EXCLUSION DEVICE LS 85,000.0000 85,000.00 0.190 16,150.00 0.525 44,625 021 TEMPORARY HIGH-VISIBILITY FENCE LF 7.0000 7,140.00 930.000 6,510 022 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 0.500 3,000 PROGRAM CAS145 PAGE 2 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q9004 TIME 03:10 PM ESTIMATE NO. 004 BID OPENING 09/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: HIURA, DON DATE OF THIS ESTIMATE 06/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 560.0000 1,120.00 0.000 0 024 IMPORTED BORROW (CY) CY 900.0000 15,300.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 420.0000 63,000.00 154.800 65,016 026 HOT MIX ASPHALT (BRIDGE) TON 500.0000 39,500.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 30.0000 4,200.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 30.0000 750.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 2,220.00 0.000 0 030 PLACE HOT MIX ASPHALT SQYD 100.0000 500.00 0.000 0 (MISCELLANEOUS AREA) 031 TACK COAT TON 1,000.0000 300.00 0.180 180 032 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 3,120.00 40.000 480 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 16,200.00 887.000 17,740 034 STRUCTURAL CONCRETE, BRIDGE CY 5,000.0000 120,000.00 12.000 60,000.00 12.000 60,000 (F) 035 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 392,000.00 27.000 108,000.00 27.000 108,000 (F) (POLYMER FIBER) 036 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,800.0000 46,800.00 13.000 23,400 (TYPE R) 037 DRILL AND BOND DOWEL LF 50.0000 950.00 9.500 475 038 DRILL AND BOND DOWEL LF 75.0000 33,150.00 221.000 16,575 (CHEMICAL ADHESIVE)(LF) 039 CLEAN EXPANSION JOINT LF 80.0000 2,800.00 0.000 0 040 BONDED JOINT SEAL (MR 1") LF 200.0000 39,000.00 0.000 0 041 BAR REINFORCING STEEL (BRIDGE) LB 5.0000 150,865.00 15,086.500 75,432.50 15,086.500 75,432 (F) 042 BAR REINFORCING STEEL (EPOXY COATED) LB 7.0000 91,252.00 6,518.000 45,626.00 6,518.000 45,626 (F) (BRIDGE) 043 STRUCTURAL STEEL (BRIDGE) LB 25.0000 29,400.00 588.000 14,700.00 588.000 14,700 (F) 044 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 25,000.0000 25,000.00 0.000 0 045 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 70,000.0000 70,000.00 0.000 0 046 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 75.0000 50,850.00 339.000 25,425.00 339.000 25,425 047 PUBLIC SAFETY PLAN LS 4,000.0000 4,000.00 0.000 0 048 RAPID SETTING CONCRETE (PATCH) CF 300.0000 18,900.00 0.000 0 049 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.0000 36,165.00 2,223.500 11,117.50 4,447.000 22,235 PROGRAM CAS145 PAGE 3 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q9004 TIME 03:10 PM ESTIMATE NO. 004 BID OPENING 09/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: HIURA, DON DATE OF THIS ESTIMATE 06/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE UNSOUND CONCRETE CF 100.0000 6,300.00 0.000 0 051 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.7500 6,375.00 0.000 0 052 FURNISH POLYESTER CONCRETE OVERLAY CF 75.0000 21,525.00 0.000 0 053 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 10,323.00 0.000 0 (F) 054 TREAT BRIDGE DECK SQFT 1.5000 7,588.50 0.000 0 (F) 055 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 3,350.00 0.000 0 056 BRIDGE REMOVAL (PORTION), LOCATION A LS 400,000.0000 400,000.00 0.600 240,000 057 BRIDGE REMOVAL (PORTION), LOCATION B LS 475,000.0000 475,000.00 0.400 190,000.00 1.000 475,000 058 BRIDGE DECK DRAINAGE SYSTEM LB 50.0000 3,300.00 0.000 0 059 PREPARE AND STAIN MIDWEST GUARDRAIL LF 12.0000 4,200.00 0.000 0 SYSTEM (NATINA) 060 STAIN GALVANIZED SURFACES (LF) LF 30.0000 16,800.00 0.000 0 061 REMOVE PAVEMENT MARKER EA 1.0000 160.00 124.000 124 062 DELINEATOR (CLASS 1) EA 25.0000 350.00 0.000 0 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 750.00 78.000 390 064 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 125.0000 6,250.00 0.000 0 065 TRANSITION RAILING (TYPE WB-31) EA 5,800.0000 23,200.00 0.000 0 066 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,800.0000 23,200.00 0.000 0 067 CALIFORNIA ST-70 BRIDGE RAIL (MODIFIED) LF 500.0000 280,000.00 0.000 0 (F) 068 REMOVE GUARDRAIL LF 7.0000 2,170.00 151.000 1,057 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 28,000.00 0.000 0 070 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,880.00 0.000 0 (BROKEN 36-12) 071 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 4,080.00 1,940.000 1,940 072 REMOVE PAINTED PAVEMENT MARKING SQFT 4.0000 200.00 0.000 0 073 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,920.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q9004 TIME 03:10 PM ESTIMATE NO. 004 BID OPENING 09/11/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: HIURA, DON DATE OF THIS ESTIMATE 06/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 573,901.00 1,878,201.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 573,901.00 1,878,201.50 074 MOBILIZATION LS 350,000.0000 350,000.00 0.950 332,500 ORIGINAL CONTRACT AMOUNT 3,857,003.50 TOTAL WORK COMPLETED 573,901.00 2,210,701.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 573,901.00 2,210,701.50 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 12/24/19 110 03/16/20 03/16/20 08/31/20 58 12 0 0 57% 53% PROGRESS IS SATISFACTORY HIURA, DON RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/20