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 04/12/18 EST. NO. 026 TIME 11:39 AM 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 --------------------------------------------------------------------------- 003 0007 1,581.93 E.W. @ F.A.(+) 012918 N 287 0 008 0045 49,108.84 E.W. @ F.A.(+) 012918 N 286 0 50,690.77 TOTAL THIS ESTIMATE 1,429,788.35 TOTAL PREVIOUS ESTIMATE 1,480,479.12 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 04/12/18 EST. NO. 026 TIME 11:39 AM R.E. NAME: COREY CASEY 10-0L9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TRAFFIC CONTROL -5,000.00 008 TRAFFIC CONTROL 5,000.00 011 MISS ANNUAL CEM-4401 -10,000.00 023 REC'D ANNUAL CEM4401 10,000.00 024 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 011 MISSING PAYROLLS -1,000.00 012 MISSING PAYROLLS -6,000.00 013 MISSING PAYROLLS -1,000.00 014 REC'D PAYROLLS EST11 2,000.00 014 REC'D PAYROLLS EST12 1,000.00 014 MISSING PAYROLLS -5,000.00 016 RECD PAYROLLS EST 13 6,000.00 018 MISSING PAYROLLS -5,000.00 021 REC'D PAYROLLS EST14 1,000.00 022 MISSING PAYROLLS -1,000.00 023 RECD PAYROLLS EST 16 5,000.00 023 RECD PAYROLLS EST 21 5,000.00 023 MISSING PAYROLL -10,000.00 024 REC'D PAYROLL EST.23 1,000.00 025 REC'D PAYROLL EST.24 10,000.00 025 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 11:39 AM ESTIMATE NO. 026 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 01/29/18 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 04/12/18 LOCATION FINAL 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 1.000 10,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,100.0000 779,000.00 190.000 779,000 004 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 1.000 16,000 005 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 1.000 135,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 240.00 24.000 240 007 PORTABLE DELINEATOR EA 45.0000 4,950.00 100.000 4,500 008 TEMPORARY SIGNAL SYSTEM LS 250,000.0000 250,000.00 0.000 0 009 PORTABLE LIGHTING SYSTEM EA 3,500.0000 28,000.00 8.000 28,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 65,000.0000 65,000.00 1.000 65,000 011 TEMPORARY RAILING (TYPE K) LF 20.0000 368,000.00 20,980.000 419,600 012 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 1.000 55,000 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 3.000 6,000 016 TEMPORARY HYDRAULIC MULCH SQYD 7.1000 4,473.00 0.000 0 (BONDED FIBER MATRIX) 017 TEMPORARY COVER SQYD 3.0000 1,890.00 424.667 1,274 018 TEMPORARY DRAINAGE INLET PROTECTION EA 155.0000 1,705.00 10.000 1,550 019 TEMPORARY FIBER ROLL LF 4.0000 1,640.00 626.000 2,504 020 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 04/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 11:39 AM ESTIMATE NO. 026 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 01/29/18 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 04/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 30,000 024 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 025 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 1.000 9,000 028 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 1.000 35,000 030 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 72.00 24.000 72 031 SALVAGE GRATE EA 500.0000 2,500.00 5.000 2,500 032 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 1.000 2,000 034 RESET ROADSIDE SIGN EA 250.0000 1,000.00 4.000 1,000 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 6,720.00 960.000 6,720 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 14,090.00 56,500.000 14,125 037 FURNISH POLYESTER CONCRETE OVERLAY CF 63.0000 443,835.00 6,941.200 437,295 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.8000 214,168.00 56,360.000 214,168 (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 1.000 1,975,000 041 ROADWAY EXCAVATION CY 2,000.0000 600.00 0.300 600 042 SHOULDER BACKING TON 120.0000 11,760.00 50.000 6,000 043 STRUCTURE EXCAVATION (BRIDGE) CY 500.0000 3,000.00 6.000 3,000 (F) 044 STRUCTURE BACKFILL (BRIDGE) CY 500.0000 1,000.00 2.000 1,000 (F) 045 RUBBER MAT SQFT 25.0000 56,750.00 2,270.000 56,750 046 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,400.0000 2,800.00 1.000 1,400 047 HYDROMULCH SQFT 0.0300 630.00 12,000.000 360 048 FIBER ROLLS LF 3.3000 2,574.00 0.000 0 049 HYDROSEED SQFT 0.2100 4,410.00 12,000.000 2,520 PROGRAM CAS145 PAGE 3 DATE 04/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 11:39 AM ESTIMATE NO. 026 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 01/29/18 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 04/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.600 600 053 TEMPORARY SUPPORT LS 650,000.0000 650,000.00 1.000 650,000 054 TEMPORARY CONCRETE DECK PANEL LS 600,000.0000 600,000.00 1.000 600,000 055 PRESTRESSING (LONGITUDINAL BARS) LS 450,000.0000 450,000.00 1.000 450,000 056 STRUCTURAL CONCRETE, BRIDGE CY 4,000.0000 464,000.00 116.000 464,000 (F) 057 STRUCTURAL CONCRETE, RAPID STRENGTH CY 5,000.0000 960,000.00 192.000 960,000 (F) 058 AGGREGATE BASE (APPROACH SLAB) CY 155.0000 1,085.00 7.000 1,085 059 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,200.0000 82,800.00 73.000 87,600 (TYPE R) 060 DRILL AND BOND DOWEL LF 90.0000 16,200.00 180.000 16,200 061 FURNISH FULL-DEPTH PRECAST PRESTRESSED EA 10,000.0000 1,710,000.00 171.000 1,710,000 CONCRETE DECK PANEL 062 ERECT FULL-DEPTH PRECAST PRESTRESSED EA 6,000.0000 1,026,000.00 171.000 1,026,000 (F) CONCRETE DECK PANEL 063 PTFE SPHERICAL BEARING EA 20,000.0000 280,000.00 14.000 280,000 064 JOINT SEAL (MR 2") LF 55.0000 2,475.00 45.000 2,475 065 WABO TRANSFLEX 900 EXPANSION JOINT LF 3,000.0000 270,000.00 90.000 270,000 SYSTEM 066 WABO TRANSFLEX 1300 EXPANSION JOINT LF 4,000.0000 180,000.00 45.000 180,000 SYSTEM 067 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 46,200.00 15,400.000 46,200 (F) 068 BAR REINFORCING STEEL (EPOXY COATED) LB 2.1600 84,456.00 39,100.000 84,456 (F) (BRIDGE) 069 HEADED BAR REINFORCEMENT EA 27.0000 3,240.00 120.000 3,240 (F) 070 STRUCTURAL STEEL (BRIDGE) LB 9.9900 1,330,668.00 133,200.000 1,330,668 (F) 071 STUD CONNECTOR EA 22.0000 322,080.00 27,962.000 615,164 072 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 55,000.0000 55,000.00 1.000 55,000 073 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 280,000.0000 280,000.00 1.000 280,000 074 CLEAN AND PAINT STRUCTURAL STEEL LS 60,000.0000 60,000.00 1.000 60,000 075 SPOT BLAST CLEAN SQFT 34.0000 221,000.00 228.000 7,752 076 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 34.0000 302,600.00 3,105.000 105,570 PROGRAM CAS145 PAGE 4 DATE 04/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 11:39 AM ESTIMATE NO. 026 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 01/29/18 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 04/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,080.00 135.000 3,780 079 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 18,000.00 4.000 18,000 080 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 12,400.00 4.000 12,400 081 CALIFORNIA ST-20S BRIDGE RAIL LF 304.0000 878,864.00 2,891.000 878,864 (F) 082 THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 6,324.00 6,540.000 7,848 (SPRAYABLE) 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 750.00 182.000 910 PROGRAM CAS145 PAGE 5 DATE 04/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L9704 TIME 11:39 AM ESTIMATE NO. 026 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 01/29/18 R.E. NAME: COREY CASEY DATE OF THIS ESTIMATE 04/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 14,628,131.60 ADJUSTMENT OF COMPENSATION 0.00 191,193.80 EXTRA WORK 50,690.77 1,289,285.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 50,690.77 16,108,610.72 084 MOBILIZATION LS 1,600,000.0000 1,600,000.00 1.000 1,600,000 ORIGINAL CONTRACT AMOUNT 16,658,884.00 TOTAL WORK COMPLETED 50,690.77 17,708,610.72 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 50,690.77 17,708,610.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/03/16 190 00/00/00 00/00/00 01/29/18 190 80 0 0 100% 100% COREY CASEY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/12/18