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 01/24/23 EST. NO. 008 TIME 03:32 PM R.E. NAME: GEAORGE MOORE 02-1H5104 --------------------------------------------------------------------------- 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 0002 440.00 E.W. @ F.A.(+) 051322 N 0017.0 440.00 TOTAL THIS ESTIMATE 175,741.87 TOTAL PREVIOUS ESTIMATE 176,181.87 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 01/24/23 EST. NO. 008 TIME 03:32 PM R.E. NAME: GEAORGE MOORE 02-1H5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H5104 TIME 03:32 PM ESTIMATE NO. 008 BID OPENING 10/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/23/22 R.E. NAME: GEAORGE MOORE DATE OF THIS ESTIMATE 01/24/23 LOCATION RERUN SEMI-FINAL ESTIMATE 02-TEH-99-9.0/9.3 ------------------------- VIKING CONSTRUCTION COMPANY, IN TEHAMA COUNTY NEAR LOS MOLINOS INC. FROM 0.2 MILE SOUTH TO 0.2 MILE 11315 SUNRISE GOLD CIR, STE A NORTH OF CHAMPLIN SLOUGH RANCHO CORDOVA CA 95742 FED. AID NO. N O N E REPLACE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (LS) LS 100,000.0000 100,000.00 1.000 100,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 1.000 2,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 10.000 2,000 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000 006 TRAFFIC CONTROL SYSTEM LS 15,000.0000 15,000.00 1.000 15,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 325.0000 6,500.00 0.000 0 008 TYPE III BARRICADE EA 150.0000 2,700.00 18.000 2,700 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 30.0000 2,760.00 92.000 2,760 010 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 2,800.00 56.000 2,800 011 PORTABLE RADAR SPEED FEEDBACK SIGN LS 15,000.0000 15,000.00 1.000 15,000 SYSTEMS 012 PORTABLE TRAFFIC SIGNAL SYSTEMS EA 13,000.0000 39,000.00 3.000 39,000 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 70,000.0000 70,000.00 1.000 70,000 014 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 250.0000 15,000.00 20.000 5,000 DAY 015 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 017 MOVE-IN/MOVE-OUT EA 800.0000 1,600.00 2.000 1,600 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 2.6000 2,600.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY COVER SQYD 4.0000 2,000.00 0.000 0 020 TEMPORARY CHECK DAM LF 11.0000 1,100.00 0.000 0 021 TEMPORARY FIBER ROLL LF 7.0000 2,800.00 400.000 2,800 022 TEMPORARY GRAVEL BAG BERM LF 19.0000 2,280.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H5104 TIME 03:32 PM ESTIMATE NO. 008 BID OPENING 10/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/23/22 R.E. NAME: GEAORGE MOORE DATE OF THIS ESTIMATE 01/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 9.0000 5,490.00 610.000 5,490 024 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 025 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000 026 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 425.0000 1,700.00 4.000 1,700 027 WATER QUALITY MONITORING REPORT EA 250.0000 250.00 1.000 250 028 WATER QUALITY ANNUAL REPORT EA 600.0000 600.00 1.000 600 029 TEMPORARY CREEK DIVERSION SYSTEMS LS 55,000.0000 55,000.00 1.000 55,000 030 TREATED WOOD WASTE LB 0.5000 2,445.00 4,890.000 2,445 031 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 10,000.0000 10,000.00 1.000 10,000 032 FISH PROTECTION LS 10,000.0000 10,000.00 1.000 10,000 033 INVASIVE SPECIES CONTROL LS 7,500.0000 7,500.00 1.000 7,500 034 BAT AND BIRD EXCLUSION DEVICE LS 26,000.0000 26,000.00 1.000 26,000 035 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 2,300.00 271.000 2,710 036 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000 037 ROADWAY EXCAVATION CY 100.0000 18,000.00 180.000 18,000 038 SHOULDER BACKING TON 1,200.0000 6,000.00 5.000 6,000 039 CLEAN WASHED GRAVEL 3/4" AND SAND CY 150.0000 8,550.00 57.000 8,550 040 STRUCTURE EXCAVATION (TYPE D) CY 175.0000 48,650.00 278.000 48,650 (F) 041 STRUCTURE BACKFILL (BRIDGE) CY 300.0000 51,600.00 172.000 51,600 (F) 042 PERVIOUS BACKFILL MATERIAL CY 40.0000 400.00 10.000 400 (F) 043 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 6.0000 1,380.00 230.000 1,380 CLASS B1 044 DRY SEED (SQFT) SQFT 0.5000 4,815.00 9,630.000 4,815 045 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 9,630.00 9,630.000 9,630 046 FIBER ROLLS LF 7.0000 5,600.00 800.000 5,600 047 COMPOST (CY) CY 210.0000 6,300.00 30.000 6,300 048 FINISHING ROADWAY LS 5,000.0000 5,000.00 1.000 5,000 049 CLASS 2 AGGREGATE BASE (CY) CY 110.0000 15,400.00 140.000 15,400 PROGRAM CAS145 PAGE 3 DATE 01/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H5104 TIME 03:32 PM ESTIMATE NO. 008 BID OPENING 10/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/23/22 R.E. NAME: GEAORGE MOORE DATE OF THIS ESTIMATE 01/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PRE/POST CONSTRUCTION PAVEMENT SURVEY LS 5,000.0000 5,000.00 1.000 5,000 051 HOT MIX ASPHALT (TYPE A) TON 525.0000 139,125.00 301.390 158,229 052 TACK COAT TON 1.0000 0.40 0.400 0 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 25.0000 17,250.00 690.000 17,250 054 FURNISH STEEL PILING (HP 14 X 117) LF 125.0000 202,125.00 1,615.000 201,875 055 DRIVE STEEL PILE (HP 14 X 117) EA 4,000.0000 112,000.00 28.000 112,000 056 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 890.0000 53,400.00 60.000 53,400 (F) 057 STRUCTURAL CONCRETE, BRIDGE CY 1,750.0000 208,250.00 119.000 208,250 (F) 058 STRUCTURAL CONCRETE, BRIDGE CF 675.0000 117,450.00 174.000 117,450 (F) (ULTRA HIGH PERFORMANCE CONCRETE (UHPC) 059 FURNISH PRECAST PRESTRESSED CONCRETE EA 45,000.0000 90,000.00 2.000 90,000 BOX GIRDER (80'-90') (MODIFIED) 060 FURNISH PRECAST PRESTRESSED CONCRETE BOX EA 45,000.0000 405,000.00 9.000 405,000 GIRDER (80'-90') 061 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 7,000.0000 77,000.00 11.000 77,000 GIRDER 062 ULTRA HIGH PERFORMANCE CONCRETE MOCK-UP EA 15,000.0000 30,000.00 1.760 26,400 063 JOINT SEAL (MR 1") LF 120.0000 10,080.00 84.000 10,080 064 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 51,192.00 17,794.100 53,382 (F) 065 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 3.0000 10,200.00 3,400.000 10,200 066 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 38,250.00 603.000 54,270 067 PLACE POLYESTER CONCRETE OVERLAY SQFT 7.0000 23,800.00 3,400.000 23,800 (F) 068 BRIDGE REMOVAL LS 150,000.0000 150,000.00 1.000 150,000 069 ROCK SLOPE PROTECTION CY 185.0000 38,850.00 210.000 38,850 (3/8 TON, CLASS VI, METHOD A) 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 70.0000 770.00 11.000 770 071 MARKER (CULVERT) EA 100.0000 200.00 2.000 200 072 OBJECT MARKER (TYPE L-1) EA 100.0000 200.00 2.000 200 073 REMOVE ROADSIDE SIGN EA 150.0000 300.00 2.000 300 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 40.0000 440.00 11.000 440 (0.063"-UNFRAMED) 075 ROADSIDE SIGN - ONE POST EA 700.0000 1,400.00 2.000 1,400 076 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 10,800.00 325.000 9,750 PROGRAM CAS145 PAGE 4 DATE 01/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H5104 TIME 03:32 PM ESTIMATE NO. 008 BID OPENING 10/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/23/22 R.E. NAME: GEAORGE MOORE DATE OF THIS ESTIMATE 01/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 VEGETATION CONTROL (MINOR CONCRETE) SQYD 45.0000 11,250.00 250.000 11,250 078 TUBULAR BICYCLE RAILING LF 190.0000 45,790.00 241.000 45,790 (F) 079 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 17,200.00 4.000 17,200 080 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 900.00 1.000 900 081 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 12,000.00 3.000 12,000 082 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 250.0000 60,250.00 241.000 60,250 (F) 083 REMOVE GUARDRAIL LF 9.0000 3,690.00 410.000 3,690 084 THERMOPLASTIC PAVEMENT MARKING SQFT 30.0000 2,160.00 72.000 2,160 (ENHANCED WET NIGHT VISIBILITY) 085 THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,860.00 1,817.000 3,634 (SPRAYABLE) 086 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 35.0000 2,520.00 72.000 2,520 087 12" RUMBLE STRIP STA 250.0000 2,000.00 8.000 2,000 (ASPHALT CONCRETE PAVEMENT) 088 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 089 CORE CONCRETE (24") LF 1,000.0000 6,000.00 12.000 12,000 PROGRAM CAS145 PAGE 5 DATE 01/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H5104 TIME 03:32 PM ESTIMATE NO. 008 BID OPENING 10/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/23/22 R.E. NAME: GEAORGE MOORE DATE OF THIS ESTIMATE 01/24/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,655,071.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 440.00 176,181.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 440.00 2,831,253.32 090 MOBILIZATION LS 290,000.0000 290,000.00 1.000 290,000 ORIGINAL CONTRACT AMOUNT 2,929,952.40 TOTAL WORK COMPLETED 440.00 3,121,253.32 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 440.00 3,121,253.32 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 12/02/21 70 01/26/22 01/26/22 09/23/22 61 107 0 0 100% 100% GEAORGE MOORE RESIDENT ENGINEER