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 05/01/15 EST. NO. 012 TIME 02:58 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 05/01/15 EST. NO. 012 TIME 02:58 PM R.E. NAME: WOODRUFF, JARRETT 03-0F2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 010 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 5/14 -5,000.00 002 PER LTR DATED 6/14 -2,000.00 003 RETURN DEDUCT 5/14 5,000.00 003 RETURN DEDUCT 6/14 2,000.00 004 PER LTR DATED 11/14 -4,000.00 008 PER LTR DATED 12/14 -4,000.00 009 CERTIFIED PAYROLLS -3,000.00 010 RETURN DEDUCT 12/14 4,000.00 010 CERTIFIED PAYROLLS 7,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 LOCATION RERUN SEMI-FINAL 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 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 225,000.00 157.000 235,500 004 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 1.000 12,000 005 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 006 TYPE III BARRICADE EA 100.0000 5,500.00 55.000 5,500 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 1,120.00 521.000 1,042 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 12,300.00 30,588.000 15,294 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 12,400.00 242.000 9,680 010 TRAFFIC PLASTIC DRUM EA 200.0000 2,000.00 10.000 2,000 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 012 TEMPORARY RAILING (TYPE K) LF 15.0000 157,500.00 2,360.000 35,400.00 10,740.000 161,100 013 TEMPORARY CRASH CUSHION MODULE EA 7,500.0000 52,500.00 7.000 52,500 (TYPE ABSORB 350) 014 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 016 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 3,000.00 12.000 6,000 017 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 1.000 2,500 020 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 1,563.000 1,563.00 5,309.000 5,309 (HAZARDOUS WASTE) WATER BLASTING 022 TREATED WOOD WASTE LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 2 DATE 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 36,624.000 29,299 (WATER BLASTING) 025 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 620.00 287.000 574 (WATER BLASTING) 026 REMOVE ROADSIDE SIGN EA 60.0000 1,260.00 22.000 1,320 027 REMOVE PIPE (LF) LF 40.0000 1,240.00 29.000 1,160 028 REMOVE DOWNDRAIN (EA) EA 1,500.0000 3,000.00 2.000 3,000 029 REMOVE INLET EA 500.0000 1,000.00 1.000 500 030 REMOVE JUNCTION BOX EA 1,500.0000 1,500.00 1.000 1,500 031 SALVAGE METAL BRIDGE RAILING LF 20.0000 5,580.00 279.000 5,580 032 RESET ROADSIDE SIGN EA 250.0000 750.00 3.000 750 033 RELOCATE ROADSIDE SIGN EA 250.0000 750.00 3.000 750 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 93,200.00 14,126.720 28,253 035 REMOVE CONCRETE BARRIER LF 25.0000 57,750.00 2,103.800 52,595 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 5,863.00 11,726.000 5,863 037 FURNISH POLYESTER CONCRETE OVERLAY CF 120.0000 117,240.00 981.810 117,817 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.5000 17,589.00 11,726.000 17,589 (F) 039 CLEANING, INSPECTING, AND PREPARING LF 15.0000 8,250.00 -2.000 -30.00 456.000 6,840 CULVERT (LF) 040 12" CURED-IN-PLACE PIPELINER LF 450.0000 4,950.00 -1.000 -450.00 12.000 5,400 041 18" CURED-IN-PLACE PIPELINER LF 100.0000 24,000.00 -82.000 -8,200.00 145.000 14,500 042 24" CURED-IN-PLACE PIPELINER LF 110.0000 33,000.00 85.000 9,350.00 299.000 32,890 043 REMOVE CRASH CUSHION (SAND FILLED) EA 100.0000 1,400.00 14.000 1,400 044 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 1.000 20,000 046 ROADWAY EXCAVATION CY 50.0000 73,500.00 1,425.700 71,285 047 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 1,618.000 161,800 (F) 049 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2000 1,414.00 4,580.000 916.00 11,650.000 2,330 (SQFT) PROGRAM CAS145 PAGE 3 DATE 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,570.000 4,570.00 11,640.000 11,640 051 FIBER ROLLS LF 4.0000 3,200.00 532.000 2,128.00 1,332.000 5,328 052 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 29,700.00 75.910 10,247 053 HOT MIX ASPHALT (TYPE A) TON 100.0000 335,000.00 2,630.760 263,076 054 SHOULDER RUMBLE STRIP STA 95.0000 7,695.00 70.350 6,683 (HMA,GROUND-IN INDENTATIONS) 055 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.0000 1,140.00 -54.000 -324.00 91.000 546 056 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 6.0000 1,740.00 226.000 1,356.00 420.000 2,520 057 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0000 300.00 58.000 348.00 108.000 648 058 PLACE HOT MIX ASPHALT SQYD 20.0000 7,800.00 676.780 13,535 (MISCELLANEOUS AREA) 059 TACK COAT TON 1,000.0000 22,000.00 12.100 12,100 060 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 237,000.00 395.000 237,000 (F) 063 STRUCTURAL CONCRETE, BRIDGE CY 815.0000 804,405.00 987.000 804,405 (F) 064 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 100,000.00 200.000 100,000 (F) (TYPE N) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 7,350.00 3.530 5,295 (F) 066 CONCRETE SURFACE TEXTURE SQFT 16.0000 96,960.00 6,060.000 96,960 (F) 067 FURNISH PRECAST PRESTRESSED CONCRETE EA 12,000.0000 192,000.00 16.000 192,000 GIRDER (70'-80') 068 ERECT PRECAST PRESTRESSED CONCRETE EA 2,000.0000 32,000.00 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 11,820.00 197.000 11,820 071 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 156,304.00 156,304.000 156,304 (F) 072 BAR REINFORCING STEEL (EPOXY COATED) LB 1.5000 90,787.50 60,525.000 90,787 (F) (BRIDGE) 073 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 10.0000 3,180.00 318.000 3,180 (F) WITHOUT WALKWAY) 074 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 16.0000 5,088.00 318.000 5,088 (F) WITHOUT WALKWAY) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,320.00 1.000 12.00 110.000 1,320 (0.063"-UNFRAMED) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,100.00 3.000 42.00 150.000 2,100 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 4 DATE 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 7.50 25.000 375 (0.063"-FRAMED) 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,080.00 0.500 8.00 130.000 2,080 (0.080"-FRAMED) 079 ROADSIDE SIGN - ONE POST EA 300.0000 5,400.00 18.000 5,400 080 ROADSIDE SIGN - TWO POST EA 500.0000 2,000.00 4.000 2,000 081 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 450.00 3.000 450 METHOD) 082 PREPARE AND STAIN CONCRETE SQFT 5.0000 25,110.00 5,022.000 25,110 083 12" CORRUGATED STEEL PIPE LF 120.0000 4,200.00 28.080 3,369 084 18" CORRUGATED STEEL PIPE (.109" THICK) LF 115.0000 1,495.00 8.000 920 085 3" PLASTIC PIPE LF 100.0000 13,000.00 128.000 12,800 086 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 60.0000 11,400.00 180.000 10,800 (.109" THICK) 087 18" CORRUGATED STEEL PIPE ENERGY EA 800.0000 2,400.00 3.000 2,400 DISSIPATOR (.064" THICK) 088 12" STEEL FLARED END SECTION EA 500.0000 500.00 1.000 500 089 48" PRECAST CONCRETE PIPE MANHOLE EA 4,500.0000 4,500.00 1.000 4,500 090 CONCRETE (CONCRETE APRON) CY 750.0000 3,000.00 4.000 3,000 091 DETECTABLE WARNING SURFACE SQFT 30.0000 4,500.00 96.000 2,880 092 MINOR CONCRETE (CURB AND GUTTER) CY 600.0000 21,600.00 33.280 19,968 093 MINOR CONCRETE (SIDEWALK AND CURB RAMP) CY 450.0000 16,200.00 30.120 13,554 094 PRE/POST CONSTRUCTION SURVEYS EA 750.0000 1,500.00 2.000 1,500 095 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,868.00 956.000 2,868 (F) 096 MILEPOST MARKER EA 50.0000 100.00 2.000 100 097 VEGETATION CONTROL (MINOR CONCRETE) SQYD 175.0000 8,750.00 50.000 8,750 098 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 6,600.00 2.000 6,600 099 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 2.000 6,000 100 CRASH CUSHION MODULE, SAND FILLED EA 350.0000 4,900.00 14.000 4,900 101 CONCRETE BARRIER (TYPE 60) LF 85.0000 185,300.00 2,178.000 185,130 102 CONCRETE BARRIER (TYPE 60A) LF 100.0000 13,400.00 134.000 13,400 103 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 115.0000 36,455.00 317.000 36,455 (F) PROGRAM CAS145 PAGE 5 DATE 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 710.00 808.000 808 105 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 39,400.00 13,419.000 26,838.00 18,980.000 37,960 (RECESSED) 106 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 4.0000 7,760.00 644.000 2,576.00 1,783.000 7,132 (RECESSED) 107 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 16,160.00 7,433.000 14,866 (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 5,850.00 198.000 2,970.00 388.000 5,820 110 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 20.0000 3,000.00 54.000 1,080.00 108.000 2,160 (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 05/01/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2204 TIME 02:58 PM ESTIMATE NO. 012 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 01/08/15 R.E. NAME: WOODRUFF, JARRETT DATE OF THIS ESTIMATE 05/01/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 80,160.50 4,529,600.64 ADJUSTMENT OF COMPENSATION 0.00 36,172.47 EXTRA WORK 0.00 128,244.63 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 80,160.50 4,694,017.74 113 MOBILIZATION LS 520,000.0000 520,000.00 1.000 520,000 ORIGINAL CONTRACT AMOUNT 5,241,718.50 TOTAL WORK COMPLETED 80,160.50 5,214,017.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 80,160.50 5,204,017.74 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 03/13/14 150 04/07/14 03/28/14 01/08/15 157 38 7 0 100% 100% WOODRUFF, JARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/01/15