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 11/19/15 EST. NO. 004 TIME 03:43 PM R.E. NAME: ORTIZ, AL 01-0C6104 --------------------------------------------------------------------------- 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 1,087.25 E.W. @ F.A.(+) 110415 N 0007 0 0008 1,011.65 110515 N 0008 0 0009 936.06 110615 N 0009 0 002 0003 152.80 E.W. @ F.A.(+) 101515 N 003 0 0004 374.61 101915 N 0004 0 0005 40.69 102615 N 0005 0 0006 339.17 102715 N 0006 0 3,942.23 TOTAL THIS ESTIMATE 19,718.64 TOTAL PREVIOUS ESTIMATE 23,660.87 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 11/19/15 EST. NO. 004 TIME 03:43 PM R.E. NAME: ORTIZ, AL 01-0C6104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C6104 TIME 03:43 PM ESTIMATE NO. 004 BID OPENING 05/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 11/19/15 LOCATION PROGRESS ESTIMATE 01-MEN-1-40.2/40.2 ----------------- STEWART ENGINEERING INC IN MENDOCINO COUNTY NEAR ALBION AT P.O. BOX 990010 NAVARRO RIVER BRIDGE REDDING CA 96099 FED. AID NO. N O N E CLEAN & PAINT BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 4,800.0000 4,800.00 0.140 672.00 0.690 3,312 003 TRAFFIC CONTROL SYSTEM LS 180,300.0000 180,300.00 0.140 25,242.00 0.440 79,332 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 3,630.00 1,250.000 1,875.00 2,168.000 3,252 005 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 6,480.00 55.000 1,980.00 146.000 5,256 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,500.0000 16,500.00 1.420 7,810.00 2.320 12,760 007 TEMPORARY RAILING (TYPE K) LF 62.0000 33,480.00 600.000 37,200 008 TEMPORARY CRASH CUSHION SYSTEM EA 8,000.0000 16,000.00 2.000 16,000 009 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.140 7,000.00 0.440 22,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,100.0000 2,100.00 0.140 294.00 0.940 1,974 011 TEMPORARY FIBER ROLL LF 6.0000 3,000.00 478.000 2,868 012 TEMPORARY SILT FENCE LF 4.5000 1,350.00 15.000 67 013 TEMPORARY FENCE (TYPE ESA) LF 5.0000 3,700.00 740.000 3,700 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5000 4,305.00 1,200.000 4,200 STRIPE (HAZARDOUS WASTE) 015 WORK AREA MONITORING (BRIDGE) LS 2,800.0000 2,800.00 0.250 700.00 0.750 2,100 016 PUBLIC SAFETY PLAN LS 5,500.0000 5,500.00 1.000 5,500 017 REPAIR SPALLED SURFACE AREA SQFT 150.0000 1,200.00 8.000 1,200.00 10.000 1,500 018 REMOVE PAINTED TRAFFIC STRIPE LF 0.7500 2,737.50 1,166.000 874.50 1,260.000 945 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 1,952.00 94.000 150 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 18.0000 1,674.00 0.000 0 021 REMOVE CONTRAST TREATMENT SQFT 5.0000 2,400.00 150.000 750 022 REMOVE PAVEMENT MARKER EA 7.5000 405.00 52.000 390 PROGRAM CAS145 PAGE 2 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C6104 TIME 03:43 PM ESTIMATE NO. 004 BID OPENING 05/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RELOCATE TEMPORARY RAILING (TYPE K) LF 5.0000 2,400.00 620.000 3,100.00 620.000 3,100 024 RELOCATE TEMPORARY CRASH CUSHION SYSTEM EA 800.0000 1,600.00 2.000 1,600.00 2.000 1,600 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 34.0000 12,240.00 0.000 0 026 POLYESTER CONCRETE EXPANSION DAM CF 1,600.0000 9,600.00 0.000 0 027 BRIDGE REMOVAL (PORTION) LS 16,000.0000 16,000.00 0.000 0 028 RECONSTRUCT CURB EXPANSION DAM EA 800.0000 8,000.00 5.000 4,000.00 5.000 4,000 029 RECONSTRUCT METAL RAILING (BRIDGE) LF 195.0000 180,375.00 460.000 89,700.00 695.000 135,525 030 CLEAN CONCRETE SURFACE SQFT 15.0000 1,170.00 32.000 480.00 64.000 960 031 HOT MIX ASPHALT (TYPE A) TON 350.0000 23,450.00 0.000 0 032 TACK COAT TON 10,000.0000 1,000.00 0.000 0 033 CLEAN EXPANSION JOINT LF 12.0000 2,340.00 0.000 0 034 BONDED JOINT SEAL (MR 1") LF 85.0000 14,280.00 0.000 0 035 BONDED JOINT SEAL (MR 2 1/2") LF 105.0000 2,835.00 0.000 0 036 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 218,000.0000 218,000.00 0.100 21,800.00 0.900 196,200 037 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 141,830.0000 141,830.00 0.100 14,183.00 0.900 127,647 038 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 22.0000 42,702.00 120.000 2,640.00 2,250.000 49,500 039 CLEAN AND PAINT BRIDGE RAILING LS 58,610.0000 58,610.00 0.400 23,444.00 0.900 52,749 040 CLEAN AND PAINT BRIDGE RAILING LS 156,700.0000 156,700.00 0.500 78,350.00 0.750 117,525 (EXISTING) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 3,267.00 0.000 0 042 THERMOPLASTIC PAVEMENT MARKING SQFT 17.5000 2,625.00 0.000 0 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 975.00 0.000 0 (BROKEN 12-3) 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 21.5000 1,161.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C6104 TIME 03:43 PM ESTIMATE NO. 004 BID OPENING 05/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: ORTIZ, AL DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 286,944.50 895,062.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,942.23 23,660.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 290,886.73 918,723.77 045 MOBILIZATION LS 130,000.0000 130,000.00 0.050 6,500.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,378,473.50 TOTAL WORK COMPLETED 297,386.73 1,048,723.77 MATERIALS ON HAND ON SITE 3,346.50 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 297,386.73 1,052,070.27 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 07/01/15 150 08/17/15 08/17/15 03/30/16 67 0 3 0 70% 44% PROGRESS IS SATISFACTORY ORTIZ, AL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/15