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 10/25/16 EST. NO. 007 TIME 01:00 PM R.E. NAME: COREY CASEY 10-0L9704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0007 2,420.93 E.W. @ F.A.(+) 090516 N 0024.0 0008 2,671.58 071416 N 0029.0 008 0002 808.12 E.W. @ F.A.(+) 091516 N 0025.0 0003 600.96 091116 N 0026.0 0004 537.52 091516 N 0030.0 009 0002 36,020.28 E.W. @ F.A.(+) 093016 N 0002 0 010 0001 10,234.49 E.W. @ L.S.(+) 101416 N 0001 0 011 0004 116,325.00 E.W. @ L.S.(+) 092016 N 0004 0 0005 47,450.00 A.C. @ L.S.(+) 092016 N 0005 0 013 0001 2,200.00 E.W. @ U.P (+) 092016 N 0001 0 016 0002 3,400.10 E.W. @ F.A.(+) 081716 N 0016.0 222,668.98 TOTAL THIS ESTIMATE 26,055.52 TOTAL PREVIOUS ESTIMATE 248,724.50 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 10/25/16 EST. NO. 007 TIME 01:00 PM R.E. NAME: COREY CASEY 10-0L9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 01:00 PM ESTIMATE NO. 007 BID OPENING 01/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 10/25/16 LOCATION PROGRESS ESTIMATE 10-TUO-120-R19.4/R20.0 ----------------- GOLDEN STATE BRIDGE, INC. IN TUOLUMNE COUNTY ON STATE ROUTE 3701 MALLARD DRIVE 120 FROM 7.6 MILES EAST OF YOSEMITE BENICIA CA 945101195 JUNCTION TO 4.8 MILES WEST OF THE TOWN OF MOCCASIN AT TUOLUMNE RIVER/DON PEDRO RESERVOIR (JAMES E. FED. AID NO. NHP-P120(58)E REPLACE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,100.0000 779,000.00 15.000 61,500.00 15.000 61,500 004 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.580 9,280.00 0.700 11,200 005 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 0.080 10,800.00 0.400 54,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 240.00 24.000 240 007 PORTABLE DELINEATOR EA 45.0000 4,950.00 40.000 1,800 008 TEMPORARY SIGNAL SYSTEM LS 250,000.0000 250,000.00 -0.650 -162,500.00 0.000 0 009 PORTABLE LIGHTING SYSTEM EA 3,500.0000 28,000.00 8.000 28,000.00 8.000 28,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 65,000.0000 65,000.00 0.150 9,750.00 0.450 29,250 011 TEMPORARY RAILING (TYPE K) LF 20.0000 368,000.00 360.000 7,200.00 3,720.000 74,400 012 TEMPORARY CRASH CUSHION MODULE EA 145.0000 8,120.00 56.000 8,120 013 JOB SITE MANAGEMENT LS 55,000.0000 55,000.00 0.080 4,400.00 0.320 17,600 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.040 80.00 0.600 1,200 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 -0.020 -40.00 1.000 2,000 016 TEMPORARY HYDRAULIC MULCH SQYD 7.1000 4,473.00 0.000 0 (BONDED FIBER MATRIX) 017 TEMPORARY COVER SQYD 3.0000 1,890.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 155.0000 1,705.00 2.000 310.00 10.000 1,550 019 TEMPORARY FIBER ROLL LF 4.0000 1,640.00 201.000 804.00 201.000 804 020 TEMPORARY REINFORCED SILT FENCE LF 8.0000 5,600.00 201.000 1,608 021 TEMPORARY STRAW BALE BARRIER LF 12.0000 21,360.00 0.000 0 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 10,500.00 2.000 7,000 PROGRAM CAS145 PAGE 2 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 01:00 PM ESTIMATE NO. 007 BID OPENING 01/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 30,000.0000 30,000.00 0.080 2,400.00 0.240 7,200 024 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.027 135.00 0.027 135 025 ASBESTOS COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 026 TEMPORARY FENCE (TYPE ESA) LF 4.0000 12,640.00 1,332.000 5,328 027 WORK AREA MONITORING (BRIDGE) LS 9,000.0000 9,000.00 0.080 720.00 0.240 2,160 028 REMOVE ASBESTOS-CONTAINING MATERIALS LS 15,000.0000 15,000.00 1.000 15,000 029 BIRD EXCLUSION DEVICES LS 35,000.0000 35,000.00 0.080 2,800.00 0.580 20,300 030 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 72.00 0.000 0 031 SALVAGE GRATE EA 500.0000 2,500.00 0.000 0 032 SALVAGE METAL BRIDGE RAILING LF 15.0000 43,365.00 2,891.000 43,365 033 RESET PLAQUE EA 2,000.0000 2,000.00 0.000 0 034 RESET ROADSIDE SIGN EA 250.0000 1,000.00 0.000 0 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 6,720.00 0.000 0 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 14,090.00 0.000 0 037 FURNISH POLYESTER CONCRETE OVERLAY CF 63.0000 443,835.00 0.000 0 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.8000 214,168.00 0.000 0 (F) 039 REMOVE METAL RAILING LF 12.0000 3,720.00 310.000 3,720 040 BRIDGE REMOVAL (PORTION) LS 1,975,000.0000 1,975,000.00 0.021 41,475.00 0.241 475,975 041 ROADWAY EXCAVATION CY 2,000.0000 600.00 0.000 0 042 SHOULDER BACKING TON 120.0000 11,760.00 0.000 0 043 STRUCTURE EXCAVATION (BRIDGE) CY 500.0000 3,000.00 0.000 0 (F) 044 STRUCTURE BACKFILL (BRIDGE) CY 500.0000 1,000.00 0.000 0 (F) 045 RUBBER MAT SQFT 25.0000 56,750.00 0.000 0 046 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,400.0000 2,800.00 0.000 0 047 HYDROMULCH SQFT 0.0300 630.00 0.000 0 048 FIBER ROLLS LF 3.3000 2,574.00 0.000 0 049 HYDROSEED SQFT 0.2100 4,410.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 01:00 PM ESTIMATE NO. 007 BID OPENING 01/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HOT MIX ASPHALT (TYPE A) TON 550.0000 27,500.00 0.000 0 051 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 285.0000 37,050.00 0.000 0 052 TACK COAT TON 1,000.0000 600.00 0.000 0 053 TEMPORARY SUPPORT LS 650,000.0000 650,000.00 0.062 40,300.00 0.316 205,400 054 TEMPORARY CONCRETE DECK PANEL LS 600,000.0000 600,000.00 0.031 18,600.00 0.131 78,600 055 PRESTRESSING (LONGITUDINAL BARS) LS 450,000.0000 450,000.00 0.000 0 056 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 464,000.00 2.000 8,000.00 2.000 8,000 (F) 057 STRUCTURAL CONCRETE, RAPID STRENGTH CY 5,000.0000 960,000.00 4.400 22,000.00 4.400 22,000 (F) 058 AGGREGATE BASE (APPROACH SLAB) CY 155.0000 1,085.00 0.000 0 059 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,200.0000 82,800.00 0.000 0 (TYPE R) 060 DRILL AND BOND DOWEL LF 90.0000 16,200.00 24.000 2,160 061 FURNISH FULL-DEPTH PRECAST PRESTRESSED EA 10,000.0000 1,710,000.00 5.000 50,000.00 5.000 50,000 CONCRETE DECK PANEL 062 ERECT FULL-DEPTH PRECAST PRESTRESSED EA 6,000.0000 1,026,000.00 34.200 205,200 (F) CONCRETE DECK PANEL 063 PTFE SPHERICAL BEARING EA 20,000.0000 280,000.00 1.600 32,000.00 1.600 32,000 064 JOINT SEAL (MR 2") LF 55.0000 2,475.00 0.000 0 065 WABO TRANSFLEX 900 EXPANSION JOINT LF 3,000.0000 270,000.00 0.000 0 SYSTEM 066 WABO TRANSFLEX 1300 EXPANSION JOINT LF 4,000.0000 180,000.00 0.000 0 SYSTEM 067 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 46,200.00 265.520 796 (F) 068 BAR REINFORCING STEEL (EPOXY COATED) LB 2.1600 84,456.00 0.000 0 (F) (BRIDGE) 069 HEADED BAR REINFORCEMENT EA 27.0000 3,240.00 0.000 0 (F) 070 STRUCTURAL STEEL (BRIDGE) LB 9.9900 1,330,668.00 0.000 0 (F) 071 STUD CONNECTOR EA 22.0000 322,080.00 520.000 11,440.00 540.000 11,880 072 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 55,000.0000 55,000.00 0.100 5,500 073 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 280,000.0000 280,000.00 0.100 28,000 074 CLEAN AND PAINT STRUCTURAL STEEL LS 60,000.0000 60,000.00 0.000 0 075 SPOT BLAST CLEAN SQFT 34.0000 221,000.00 160.000 5,440.00 160.000 5,440 076 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 34.0000 302,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 01:00 PM ESTIMATE NO. 007 BID OPENING 01/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (MISCELLANEOUS CY 4,000.0000 2,400.00 0.000 0 CONSTRUCTION) 078 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 3,080.00 0.000 0 079 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 18,000.00 0.000 0 080 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 12,400.00 0.000 0 081 CALIFORNIA ST-20S BRIDGE RAIL LF 304.0000 878,864.00 0.000 0 (F) 082 THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 6,324.00 0.000 0 (SPRAYABLE) 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 750.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 01:00 PM ESTIMATE NO. 007 BID OPENING 01/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 204,894.00 1,537,931.56 ADJUSTMENT OF COMPENSATION 47,450.00 47,450.00 EXTRA WORK 175,218.98 201,274.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 427,562.98 1,786,656.06 084 MOBILIZATION LS 1,600,000.0000 1,600,000.00 0.750 1,200,000 ORIGINAL CONTRACT AMOUNT 16,658,884.00 TOTAL WORK COMPLETED 427,562.98 2,986,656.06 MATERIALS ON HAND ON SITE 1,320,178.14 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 427,562.98 4,306,834.20 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 03/03/16 190 00/00/00 00/00/00 12/07/17 15 2 0 0 18% 8% PROGRESS IS SATISFACTORY COREY CASEY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/16