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 12/15/16 EST. NO. 013 TIME 10:58 AM 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 --------------------------------------------------------------------------- 014 0001 -5,000.00 A.C. @ L.S.(-) 120116 N 1 0 -5,000.00 TOTAL THIS ESTIMATE 270,006.34 TOTAL PREVIOUS ESTIMATE 265,006.34 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 12/15/16 EST. NO. 013 TIME 10:58 AM R.E. NAME: HARGROVE, BEN 03-0F6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SURVEY RE-STAKE 1HR -355.00 006 LOW CONCRTE STRENGTH -1,479.00 010 ADJST MBGR AFTR PAVE -3,000.00 011 ANTIC GIRDER CREDIT -5,000.00 012 PAVEMENT SMOOTHNESS -20,000.00 012 MISSING 2016 CEM4401 -10,000.00 013 RTN GIRDER CREDIT 5,000.00 013 RTN PAVEMENT SMOOTH 20,000.00 013 15,000.00 -14,834.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 013 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 5/16 -10,000.00 006 RTN DEDUCT 5/16 10,000.00 007 CERTIFIED PAYROLLS -1,000.00 013 -1,000.00 -1,000.00 TOTAL DEDUCTIONS 4,000.00 -25,834.00 PROGRAM CAS145 PAGE 1 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.500 5,000.00 1.000 10,000 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.340 3,400.00 1.000 10,000 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 1.000 50,000 005 TYPE III BARRICADE EA 100.0000 4,100.00 22.000 2,200 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 810.00 162.000 810 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 4,200.00 2,478.000 4,956 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 1,870.00 3,906.000 1,953 009 TRAFFIC PLASTIC DRUM EA 60.0000 4,020.00 67.000 4,020 010 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 1.000 10,000 013 TEMPORARY RAILING (TYPE K) LF 18.0000 69,480.00 3,880.000 69,840 014 TEMPORARY CRASH CUSHION MODULE EA 200.0000 11,200.00 56.000 11,200 015 TEMPORARY TRAFFIC SCREEN LF 20.0000 3,600.00 120.000 2,400 016 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.440 11,000.00 1.000 25,000 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 7,000.00 2.000 1,000.00 9.000 4,500 019 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 1.000 2,000 021 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 1.000 1,000 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,646.000 2,323 024 TEMPORARY COVER SQYD 5.0000 20,000.00 1,779.000 8,895 025 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 250.00 0.000 0 026 TEMPORARY FIBER ROLL LF 4.0000 8,000.00 4,227.000 16,908 027 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 1,178.000 2,356 030 TEMPORARY CONSTRUCTION ENTRANCE EA 7,000.0000 28,000.00 3.000 21,000 031 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 032 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 TEMPORARY FENCE (TYPE ESA) LF 20.0000 1,300.00 202.000 4,040 035 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,880.00 1,482.000 2,964 STRIPE (HAZARDOUS WASTE) 036 TREATED WOOD WASTE LB 0.1500 735.00 3,240.000 486 037 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 22,000.0000 22,000.00 0.200 4,400.00 1.000 22,000 038 NATURAL RESOURCE PROTECTION PLAN LS 2,500.0000 2,500.00 1.000 2,500 039 REMOVE FENCE LF 10.0000 9,700.00 410.000 4,100.00 466.000 4,660 040 REMOVE GUARDRAIL LF 10.0000 16,600.00 1,653.000 16,530 041 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,740.00 781.000 781 042 REMOVE ROADSIDE SIGN EA 100.0000 100.00 1.000 100.00 1.000 100 043 REMOVE OVERSIDE DRAIN EA 1,000.0000 4,000.00 4.000 4,000 044 REMOVE PIPE (LF) LF 28.0000 4,480.00 157.220 4,402 045 RELAY REINFORCED CONCRETE PIPE LF 155.0000 620.00 4.000 620 046 RELAY CONCRETE FLARED END SECTION EA 925.0000 1,850.00 2.000 1,850 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 45.0000 8,100.00 0.000 0 048 BRIDGE REMOVAL LS 80,000.0000 80,000.00 1.000 80,000 049 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 1.000 50,000 PROGRAM CAS145 PAGE 3 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 7,844.050 243,165 051 STRUCTURE EXCAVATION (BRIDGE) CY 85.0000 21,675.00 255.000 21,675 (F) 052 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 12,250.00 98.000 12,250 (F) 053 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 4,500.00 2.000 1,500 054 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2500 34,000.00 32,886.000 8,221.50 198,529.000 49,632 (SQFT) 055 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7500 3,000.00 4,000.000 3,000 056 HYDROSEED SQFT 0.8500 2,380.00 2,764.000 2,349 057 COMPOST SQFT 0.3000 40,800.00 32,886.000 9,865.80 135,501.000 40,650 058 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 153,000.00 2,829.490 141,474 059 SLURRY SEAL TON 600.0000 25,200.00 42.000 25,200 060 HOT MIX ASPHALT (TYPE A) TON 100.0000 190,000.00 1,907.030 190,703 061 MINOR HOT MIX ASPHALT TON 150.0000 8,250.00 30.180 4,527 062 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.0000 2,000.00 400.000 2,000 063 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 845.00 169.000 845 064 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 715.00 143.000 715 065 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 310.00 62.000 310 066 PLACE HOT MIX ASPHALT SQYD 65.0000 11,960.00 140.000 9,100 (MISCELLANEOUS AREA) 067 TACK COAT TON 1,900.0000 2,280.00 1.160 2,204 068 TEMPORARY BRIDGE (BRIDGE REMOVAL) LS 27,500.0000 27,500.00 1.000 27,500 069 TEMPORARY BRIDGE (STRUCTURE EXCAVATION) CY 100.0000 5,000.00 50.000 5,000 (F) 070 TEMPORARY BRIDGE (STRUCTURE BACKFILL) CY 300.0000 7,500.00 25.000 7,500 (F) 071 TEMPORARY BRIDGE TON 150.0000 2,100.00 14.000 2,100 (HOT MIX ASPHALT (BRIDGE)) 072 TEMPORARY BRIDGE LB 1.5000 53,842.50 35,895.000 53,842 (F) (FURNISH STRUCTURAL STEEL) 073 TEMPORARY BRIDGE LB 1.0000 35,895.00 35,895.000 35,895 (F) (ERECT STRUCTURAL STEEL) 074 TEMPORARY BRIDGE MFBM 3,200.0000 57,600.00 18.000 57,600 (F) (UNTREATED LUMBER AND TIMBER) 075 FURNISH STEEL PILING (HP 14 X 117) LF 96.0000 44,160.00 460.000 44,160 076 DRIVE STEEL PILE (HP 14 X 117) EA 4,700.0000 65,800.00 14.000 65,800 PROGRAM CAS145 PAGE 4 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 7.000 4,900.00 239.000 167,300 (F) 078 FURNISH PRECAST PRESTRESSED CONCRETE EA 20,000.0000 120,000.00 6.000 120,000 GIRDER (90'-100') 079 ERECT PRECAST PRESTRESSED CONCRETE EA 5,000.0000 30,000.00 6.000 30,000 (F) GIRDER 080 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 21,060.00 14,040.000 21,060 (F) 081 BAR REINFORCING STEEL (EPOXY COATED) LB 1.7000 54,323.50 31,955.000 54,323 (F) (BRIDGE) 082 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 750.00 29.750 743.75 29.750 743 (0.080"-FRAMED) 083 ROADSIDE SIGN - TWO POST EA 525.0000 525.00 1.000 525.00 1.000 525 084 24" REINFORCED CONCRETE PIPE LF 185.0000 7,770.00 39.800 7,363 085 36" REINFORCED CONCRETE PIPE LF 250.0000 9,000.00 35.300 8,825 086 24" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500 087 36" CONCRETE FLARED END SECTION EA 1,700.0000 1,700.00 1.000 1,700 088 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 425.0000 5,525.00 10.070 4,279 (CY) 089 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.0000 56.00 41.460 41 090 FENCE (TYPE WM AND BW) LF 15.0000 7,500.00 279.000 4,185.00 279.000 4,185 091 TEMPORARY FENCE (TYPE BW) LF 20.0000 9,600.00 466.000 9,320.00 466.000 9,320 092 HIGHWAY POST MARKER EA 55.0000 110.00 2.000 110.00 2.000 110 093 MARKER (CULVERT) EA 55.0000 220.00 4.000 220.00 4.000 220 094 OBJECT MARKER (TYPE L-1) EA 55.0000 110.00 2.000 110.00 2.000 110 095 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 3,000.00 75.000 3,000 096 VEGETATION CONTROL (MINOR CONCRETE) SQYD 135.0000 22,005.00 162.110 21,884 097 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 8,000.00 2.000 8,000 098 END CAP (TYPE A) EA 250.0000 500.00 2.000 500 099 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 1,800.00 2.000 1,800 100 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,750.0000 5,500.00 2.000 5,500 101 CONCRETE BARRIER (TYPE 742) LF 150.0000 39,600.00 13.000 1,950.00 264.000 39,600 (F) 102 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,150.00 7,354.000 3,677.00 7,354.000 3,677 (ENHANCED WET NIGHT VISIBILITY) 103 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 150.00 280.000 140.00 280.000 140 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 5 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,781.000 1,390.50 2,781.000 1,390 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 450.00 126.000 630.00 126.000 630 PROGRAM CAS145 PAGE 6 DATE 12/15/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F6904 TIME 10:58 AM ESTIMATE NO. 013 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 12/07/16 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/15/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 74,988.55 2,057,221.47 ADJUSTMENT OF COMPENSATION -5,000.00 132,260.00 EXTRA WORK 0.00 132,746.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 69,988.55 2,322,227.81 106 MOBILIZATION LS 262,000.0000 262,000.00 1.000 262,000 ORIGINAL CONTRACT AMOUNT 2,632,505.00 TOTAL WORK COMPLETED 69,988.55 2,584,227.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 -25,834.00 TOTAL 73,988.55 2,558,393.81 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 06/11/15 150 08/05/15 08/05/15 12/07/16 150 183 0 0 100% 100% HARGROVE, BEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/15/16