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 03/17/16 EST. NO. 004 TIME 02:23 PM R.E. NAME: HARGROVE, BEN 03-0F6904 --------------------------------------------------------------------------- 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 03/17/16 EST. NO. 004 TIME 02:23 PM R.E. NAME: HARGROVE, BEN 03-0F6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 LOCATION PROGRESS ESTIMATE 03-BUT-70-24.3/ .0 ----------------- VIKING CONSTRUCTION COMPANY, ABOUT 9.5 MILES EAST OF OROVILLE AT INC. FLAG CANYON CREEK BRIDGE 12-140 PO BOX 1508 RANCHO CORDOVA CA 95741 FED. AID NO. BRST-P070(100)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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.000 0 005 TYPE III BARRICADE EA 100.0000 4,100.00 0.000 0 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 810.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 4,200.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 1,870.00 0.000 0 009 TRAFFIC PLASTIC DRUM EA 60.0000 4,020.00 0.000 0 010 TEMPORARY PAVEMENT MARKER EA 3.0000 270.00 0.000 0 011 TEMPORARY SIGNAL SYSTEM LS 215,000.0000 215,000.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.000 0 013 TEMPORARY RAILING (TYPE K) LF 18.0000 69,480.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 200.0000 11,200.00 0.000 0 015 TEMPORARY TRAFFIC SCREEN LF 20.0000 3,600.00 0.000 0 016 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.000 0 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 7,000.00 0.000 0 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 11,200.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 021 TEMPORARY EROSION CONTROL BLANKET SQYD 6.0000 3,120.00 0.000 0 022 MOVE-IN/MOVE-OUT EA 1,000.0000 4,000.00 0.000 0 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 2,323.00 0.000 0 024 TEMPORARY COVER SQYD 5.0000 20,000.00 0.000 0 025 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 250.00 0.000 0 026 TEMPORARY FIBER ROLL LF 4.0000 8,000.00 0.000 0 027 TEMPORARY GRAVEL BAG BERM LF 5.0000 2,420.00 0.000 0 028 TEMPORARY LARGE SEDIMENT BARRIER LF 12.0000 19,800.00 0.000 0 029 TEMPORARY SILT FENCE LF 2.0000 2,880.00 0.000 0 030 TEMPORARY CONSTRUCTION ENTRANCE EA 7,000.0000 28,000.00 0.000 0 031 STREET SWEEPING LS 20,000.0000 20,000.00 0.000 0 032 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 TEMPORARY FENCE (TYPE ESA) LF 20.0000 1,300.00 0.000 0 035 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,880.00 0.000 0 STRIPE (HAZARDOUS WASTE) 036 TREATED WOOD WASTE LB 0.1500 735.00 0.000 0 037 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 22,000.0000 22,000.00 0.000 0 038 NATURAL RESOURCE PROTECTION PLAN LS 2,500.0000 2,500.00 1.000 2,500 039 REMOVE FENCE LF 10.0000 9,700.00 0.000 0 040 REMOVE GUARDRAIL LF 10.0000 16,600.00 0.000 0 041 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,740.00 0.000 0 042 REMOVE ROADSIDE SIGN EA 100.0000 100.00 0.000 0 043 REMOVE OVERSIDE DRAIN EA 1,000.0000 4,000.00 0.000 0 044 REMOVE PIPE (LF) LF 28.0000 4,480.00 0.000 0 045 RELAY REINFORCED CONCRETE PIPE LF 155.0000 620.00 0.000 0 046 RELAY CONCRETE FLARED END SECTION EA 925.0000 1,850.00 0.000 0 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 45.0000 8,100.00 0.000 0 048 BRIDGE REMOVAL LS 80,000.0000 80,000.00 0.000 0 049 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 31.0000 258,540.00 0.000 0 051 STRUCTURE EXCAVATION (BRIDGE) CY 85.0000 21,675.00 0.000 0 (F) 052 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 12,250.00 0.000 0 (F) 053 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 4,500.00 0.000 0 054 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2500 34,000.00 0.000 0 (SQFT) 055 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7500 3,000.00 0.000 0 056 HYDROSEED SQFT 0.8500 2,380.00 0.000 0 057 COMPOST SQFT 0.3000 40,800.00 0.000 0 058 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 153,000.00 0.000 0 059 SLURRY SEAL TON 600.0000 25,200.00 0.000 0 060 HOT MIX ASPHALT (TYPE A) TON 100.0000 190,000.00 0.000 0 061 MINOR HOT MIX ASPHALT TON 150.0000 8,250.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.0000 2,000.00 0.000 0 063 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 845.00 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 715.00 0.000 0 065 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 310.00 0.000 0 066 PLACE HOT MIX ASPHALT SQYD 65.0000 11,960.00 0.000 0 (MISCELLANEOUS AREA) 067 TACK COAT TON 1,900.0000 2,280.00 0.000 0 068 TEMPORARY BRIDGE (BRIDGE REMOVAL) LS 27,500.0000 27,500.00 0.000 0 069 TEMPORARY BRIDGE (STRUCTURE EXCAVATION) CY 100.0000 5,000.00 0.000 0 (F) 070 TEMPORARY BRIDGE (STRUCTURE BACKFILL) CY 300.0000 7,500.00 0.000 0 (F) 071 TEMPORARY BRIDGE TON 150.0000 2,100.00 0.000 0 (HOT MIX ASPHALT (BRIDGE)) 072 TEMPORARY BRIDGE LB 1.5000 53,842.50 3,200.000 4,800 (F) (FURNISH STRUCTURAL STEEL) 073 TEMPORARY BRIDGE LB 1.0000 35,895.00 0.000 0 (F) (ERECT STRUCTURAL STEEL) 074 TEMPORARY BRIDGE MFBM 3,200.0000 57,600.00 0.000 0 (F) (UNTREATED LUMBER AND TIMBER) 075 FURNISH STEEL PILING (HP 14 X 117) LF 96.0000 44,160.00 288.400 27,686 076 DRIVE STEEL PILE (HP 14 X 117) EA 4,700.0000 65,800.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURAL CONCRETE, BRIDGE CY 700.0000 167,300.00 0.000 0 (F) 078 FURNISH PRECAST PRESTRESSED CONCRETE EA 20,000.0000 120,000.00 0.000 0 GIRDER (90'-100') 079 ERECT PRECAST PRESTRESSED CONCRETE EA 5,000.0000 30,000.00 0.000 0 (F) GIRDER 080 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 21,060.00 0.000 0 (F) 081 BAR REINFORCING STEEL (EPOXY COATED) LB 1.7000 54,323.50 0.000 0 (F) (BRIDGE) 082 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 750.00 0.000 0 (0.080"-FRAMED) 083 ROADSIDE SIGN - TWO POST EA 525.0000 525.00 0.000 0 084 24" REINFORCED CONCRETE PIPE LF 185.0000 7,770.00 0.000 0 085 36" REINFORCED CONCRETE PIPE LF 250.0000 9,000.00 0.000 0 086 24" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 0.000 0 087 36" CONCRETE FLARED END SECTION EA 1,700.0000 1,700.00 0.000 0 088 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 425.0000 5,525.00 0.000 0 (CY) 089 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.0000 56.00 0.000 0 090 FENCE (TYPE WM AND BW) LF 15.0000 7,500.00 0.000 0 091 TEMPORARY FENCE (TYPE BW) LF 20.0000 9,600.00 0.000 0 092 HIGHWAY POST MARKER EA 55.0000 110.00 0.000 0 093 MARKER (CULVERT) EA 55.0000 220.00 0.000 0 094 OBJECT MARKER (TYPE L-1) EA 55.0000 110.00 0.000 0 095 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 3,000.00 0.000 0 096 VEGETATION CONTROL (MINOR CONCRETE) SQYD 135.0000 22,005.00 0.000 0 097 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 8,000.00 0.000 0 098 END CAP (TYPE A) EA 250.0000 500.00 0.000 0 099 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 1,800.00 0.000 0 100 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,750.0000 5,500.00 0.000 0 101 CONCRETE BARRIER (TYPE 742) LF 150.0000 39,600.00 0.000 0 (F) 102 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 103 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 5 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 450.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 02:23 PM ESTIMATE NO. 004 BID OPENING 01/21/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 03/17/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 39,986.40 ADJUSTMENT OF COMPENSATION 0.00 22,287.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 62,273.40 106 MOBILIZATION LS 262,000.0000 262,000.00 0.500 131,000.00 0.500 131,000 ORIGINAL CONTRACT AMOUNT 2,632,505.00 TOTAL WORK COMPLETED 131,000.00 193,273.40 MATERIALS ON HAND ON SITE 90,150.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 131,000.00 283,423.40 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 06/11/15 150 08/05/15 08/05/15 11/01/16 0 153 0 0 7% 0% PROGRESS IS SATISFACTORY *** SUSPENDED ON 08/05/15. HARGROVE, BEN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/17/16