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 10/23/14 EST. NO.07 TIME 02:43 PM R.E. NAME: WOODRUFF, JARRETT 03-0F2204 --------------------------------------------------------------------------- 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 10/23/14 EST. NO.07 TIME 02:43 PM R.E. NAME: WOODRUFF, JARRETT 03-0F2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 5/14 -5,000.00 02 PER LTR DATED 6/14 -2,000.00 03 RETURN DEDUCT 5/14 5,000.00 03 RETURN DEDUCT 6/14 2,000.00 04 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 LOCATION RERUN PROGRESS ESTIMATE 03-ED-50-R31.3/ .0 ----------------------- VIKING CONSTRUCTION COMPANY, ABOUT 11.0 MILES EAST OF INC. PLACERVILLE AT SLY PARK ROAD P. O. BOX 1508 UNDERCROSSING 25-42 IN EL DORADO RANCHO CORDOVA CA 95741 COUNTY FED. AID NO. BRNH-P050(133)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 2,500.0000 2,500.00 0.250 625.00 0.750 1,875 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.750 1,875 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 225,000.00 114.000 171,000 004 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.080 960.00 0.730 8,760 005 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.070 1,750.00 0.370 9,250 006 TYPE III BARRICADE EA 100.0000 5,500.00 55.000 5,500 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 1,120.00 150.000 300.00 521.000 1,042 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 12,300.00 2,893.000 1,446.50 30,588.000 15,294 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 12,400.00 15.000 600.00 242.000 9,680 010 TRAFFIC PLASTIC DRUM EA 200.0000 2,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.070 700.00 0.370 3,700 012 TEMPORARY RAILING (TYPE K) LF 15.0000 157,500.00 1,120.000 16,800.00 8,380.000 125,700 013 TEMPORARY CRASH CUSHION MODULE EA 7,500.0000 52,500.00 2.000 15,000.00 6.000 45,000 (TYPE ABSORB 350) 014 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.140 210.00 0.890 1,335 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750 016 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 3,000.00 6.000 3,000 017 TEMPORARY FIBER ROLL LF 5.0000 2,850.00 570.000 2,850 018 TEMPORARY SILT FENCE LF 4.0000 2,120.00 535.000 2,140 019 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.250 625.00 0.750 1,875 020 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 021 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.0000 11,300.00 3,746.000 3,746 (HAZARDOUS WASTE) WATER BLASTING 022 TREATED WOOD WASTE LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 2 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 20.0000 3,000.00 150.000 3,000 024 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 20,480.00 3,060.000 2,448.00 29,282.000 23,425 (WATER BLASTING) 025 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 620.00 150.000 300.00 287.000 574 (WATER BLASTING) 026 REMOVE ROADSIDE SIGN EA 60.0000 1,260.00 0.000 0 027 REMOVE PIPE (LF) LF 40.0000 1,240.00 4.000 160.00 4.000 160 028 REMOVE DOWNDRAIN (EA) EA 1,500.0000 3,000.00 1.000 1,500 029 REMOVE INLET EA 500.0000 1,000.00 0.000 0 030 REMOVE JUNCTION BOX EA 1,500.0000 1,500.00 0.000 0 031 SALVAGE METAL BRIDGE RAILING LF 20.0000 5,580.00 279.000 5,580 032 RESET ROADSIDE SIGN EA 250.0000 750.00 0.000 0 033 RELOCATE ROADSIDE SIGN EA 250.0000 750.00 2.000 500 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 93,200.00 0.000 0 035 REMOVE CONCRETE BARRIER LF 25.0000 57,750.00 1,941.000 48,525 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 5,863.00 0.000 0 037 FURNISH POLYESTER CONCRETE OVERLAY CF 120.0000 117,240.00 0.000 0 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.5000 17,589.00 0.000 0 (F) 039 CLEANING, INSPECTING, AND PREPARING LF 15.0000 8,250.00 0.000 0 CULVERT (LF) 040 12" CURED-IN-PLACE PIPELINER LF 450.0000 4,950.00 0.000 0 041 18" CURED-IN-PLACE PIPELINER LF 100.0000 24,000.00 0.000 0 042 24" CURED-IN-PLACE PIPELINER LF 110.0000 33,000.00 0.000 0 043 REMOVE CRASH CUSHION (SAND FILLED) EA 100.0000 1,400.00 0.000 0 044 BRIDGE REMOVAL LS 200,000.0000 200,000.00 1.000 200,000 045 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 1.000 20,000 046 ROADWAY EXCAVATION CY 50.0000 73,500.00 67.380 3,369 047 STRUCTURE EXCAVATION (BRIDGE) CY 110.0000 307,890.00 2,799.000 307,890 (F) 048 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 161,800.00 585.000 58,500.00 1,375.000 137,500 (F) 049 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2000 1,414.00 0.000 0 (SQFT) PROGRAM CAS145 PAGE 3 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 7,070.00 0.000 0 051 FIBER ROLLS LF 4.0000 3,200.00 0.000 0 052 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 29,700.00 0.000 0 053 HOT MIX ASPHALT (TYPE A) TON 100.0000 335,000.00 957.400 95,740 054 SHOULDER RUMBLE STRIP STA 95.0000 7,695.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 055 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.0000 1,140.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 6.0000 1,740.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0000 300.00 0.000 0 058 PLACE HOT MIX ASPHALT SQYD 20.0000 7,800.00 0.000 0 (MISCELLANEOUS AREA) 059 TACK COAT TON 1,000.0000 22,000.00 1.000 1,000 060 FURNISH STEEL PILING (HP 14 X 117) LF 70.0000 156,660.00 2,238.000 156,660 061 DRIVE STEEL PILE (HP 14 X 117) EA 2,500.0000 200,000.00 80.000 200,000 062 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 237,000.00 45.150 27,090.00 395.000 237,000 (F) 063 STRUCTURAL CONCRETE, BRIDGE CY 815.0000 804,405.00 175.500 143,032.50 884.000 720,460 (F) 064 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 100,000.00 75.500 37,750.00 160.000 80,000 (F) (TYPE N) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 7,350.00 2.280 3,420.00 2.280 3,420 (F) 066 CONCRETE SURFACE TEXTURE SQFT 16.0000 96,960.00 669.300 10,708.80 5,454.000 87,264 (F) 067 FURNISH PRECAST PRESTRESSED CONCRETE EA 12,000.0000 192,000.00 9.000 108,000.00 16.000 192,000 GIRDER (70'-80') 068 ERECT PRECAST PRESTRESSED CONCRETE EA 2,000.0000 32,000.00 9.000 18,000.00 16.000 32,000 (F) GIRDER 069 SNOWPLOW DEFLECTOR EA 400.0000 17,600.00 0.000 0 070 JOINT SEAL (MR 1") LF 60.0000 11,820.00 0.000 0 071 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 156,304.00 31,657.000 31,657.00 156,304.000 156,304 (F) 072 BAR REINFORCING STEEL (EPOXY COATED) LB 1.5000 90,787.50 35,104.500 52,656.75 60,525.000 90,787 (F) (BRIDGE) 073 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 10.0000 3,180.00 0.000 0 (F) WITHOUT WALKWAY) 074 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 16.0000 5,088.00 0.000 0 (F) WITHOUT WALKWAY) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,320.00 0.000 0 (0.063"-UNFRAMED) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,100.00 0.000 0 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 4 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 375.00 0.000 0 (0.063"-FRAMED) 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,080.00 0.000 0 (0.080"-FRAMED) 079 ROADSIDE SIGN - ONE POST EA 300.0000 5,400.00 0.000 0 080 ROADSIDE SIGN - TWO POST EA 500.0000 2,000.00 0.000 0 081 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 450.00 0.000 0 METHOD) 082 PREPARE AND STAIN CONCRETE SQFT 5.0000 25,110.00 0.000 0 083 12" CORRUGATED STEEL PIPE LF 120.0000 4,200.00 28.080 3,369.60 28.080 3,369 084 18" CORRUGATED STEEL PIPE (.109" THICK) LF 115.0000 1,495.00 2.000 230.00 2.000 230 085 3" PLASTIC PIPE LF 100.0000 13,000.00 0.000 0 086 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 60.0000 11,400.00 117.000 7,020.00 117.000 7,020 (.109" THICK) 087 18" CORRUGATED STEEL PIPE ENERGY EA 800.0000 2,400.00 2.000 1,600.00 2.000 1,600 DISSIPATOR (.064" THICK) 088 12" STEEL FLARED END SECTION EA 500.0000 500.00 1.000 500.00 1.000 500 089 48" PRECAST CONCRETE PIPE MANHOLE EA 4,500.0000 4,500.00 1.000 4,500.00 1.000 4,500 090 CONCRETE (CONCRETE APRON) CY 750.0000 3,000.00 0.000 0 091 DETECTABLE WARNING SURFACE SQFT 30.0000 4,500.00 0.000 0 092 MINOR CONCRETE (CURB AND GUTTER) CY 600.0000 21,600.00 0.000 0 093 MINOR CONCRETE (SIDEWALK AND CURB RAMP) CY 450.0000 16,200.00 0.000 0 094 PRE/POST CONSTRUCTION SURVEYS EA 750.0000 1,500.00 0.000 0 095 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,868.00 478.000 1,434.00 478.000 1,434 (F) 096 MILEPOST MARKER EA 50.0000 100.00 0.000 0 097 VEGETATION CONTROL (MINOR CONCRETE) SQYD 175.0000 8,750.00 0.000 0 098 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 6,600.00 1.000 3,300 099 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 1.000 3,000 100 CRASH CUSHION MODULE, SAND FILLED EA 350.0000 4,900.00 0.000 0 101 CONCRETE BARRIER (TYPE 60) LF 85.0000 185,300.00 0.000 0 102 CONCRETE BARRIER (TYPE 60A) LF 100.0000 13,400.00 0.000 0 103 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 115.0000 36,455.00 162.250 18,658 (F) PROGRAM CAS145 PAGE 5 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.0000 710.00 0.000 0 105 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 39,400.00 0.000 0 (RECESSED) 106 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 4.0000 7,760.00 0.000 0 (RECESSED) 107 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 16,160.00 0.000 0 (RECESSED) (BROKEN 36-12) 108 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 420.00 0.000 0 (RECESSED) (BROKEN 17-7) 109 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 15.0000 5,850.00 0.000 0 110 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 20.0000 3,000.00 0.000 0 (RECESSED) 111 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 112 MODIFY TRAFFIC MONITORING STATION LS 8,000.0000 8,000.00 0.000 0 (COUNT) PROGRAM CAS145 PAGE 6 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:43 PM ESTIMATE NO. 07 BID OPENING 01/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 557,643.15 3,275,643.45 ADJUSTMENT OF COMPENSATION 0.00 14,610.11 EXTRA WORK 0.00 5,960.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 557,643.15 3,296,213.95 113 MOBILIZATION LS 520,000.0000 520,000.00 1.000 520,000 ORIGINAL CONTRACT AMOUNT 5,241,718.50 TOTAL WORK COMPLETED 557,643.15 3,816,213.95 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 557,643.15 3,816,213.95 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 03/13/14 150 04/07/14 03/28/14 11/19/14 129 13 0 0 72% 86% PROGRESS IS SATISFACTORY WOODRUFF, JARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/14