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 02/22/16 EST. NO. 006 TIME 01:11 PM R.E. NAME: TECLE, DANIEL 03-3F3404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0002 13,750.00 E.W. @ L.S.(+) 021516 N 002 0 13,750.00 TOTAL THIS ESTIMATE 17,558.93 TOTAL PREVIOUS ESTIMATE 31,308.93 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 02/22/16 EST. NO. 006 TIME 01:11 PM R.E. NAME: TECLE, DANIEL 03-3F3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F3404 TIME 01:11 PM ESTIMATE NO. 006 BID OPENING 03/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: TECLE, DANIEL DATE OF THIS ESTIMATE 02/22/16 LOCATION PROGRESS ESTIMATE 03-SAC-160-L7.0/ .0 ----------------- FD THOMAS, INC NEAR ISLETON AT THREE MILE SLOUGH 217 BATEMAN DR BRIDGE 24-121 CENTRAL POINT OR 97502 FED. AID NO. BHNH-P160(24)E PAINT ENTIRE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,759.0000 10,759.00 0.250 2,689 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,700.0000 357,000.00 21.000 35,700.00 101.000 171,700 004 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.750 12,750 005 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.130 32,500.00 0.480 120,000 006 TYPE III BARRICADE EA 1,134.0000 9,072.00 8.000 9,072 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.7700 9,802.00 500.000 1,885 008 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 42.2400 13,516.80 250.000 10,560 009 TRAFFIC PLASTIC DRUM EA 249.2700 5,483.94 22.000 5,483 010 TEMPORARY SIGNAL SYSTEM LS 299,630.0000 299,630.00 0.550 164,796 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,908.0000 25,908.00 0.070 1,813.56 0.480 12,435 012 TEMPORARY RAILING (TYPE K) LF 75.0000 36,000.00 480.000 36,000 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 10,000.0000 40,000.00 4.000 40,000 014 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.070 700.00 0.480 4,800 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,083.3600 10,083.36 0.750 7,562 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.4300 8,423.30 1,250.000 8,037 STRIPE (HAZARDOUS WASTE) 017 WORK AREA MONITORING (BRIDGE) LS 50,000.0000 50,000.00 0.070 3,500.00 0.480 24,000 018 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) WDAY 902.0000 90,200.00 4.000 3,608.00 10.000 9,020 019 SPECIES PROTECTION LS 3,000.0000 3,000.00 0.500 1,500 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.1400 6,908.00 1,500.000 4,710 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 40.0600 4,807.20 0.000 0 022 CLEAN AND PAINT STRUCTURAL STEEL LS 6,433,092.0000 6,433,092.00 0.180 1,157,956.56 0.450 2,894,891 (EXISTING BRIDGE) PROGRAM CAS145 PAGE 2 DATE 02/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F3404 TIME 01:11 PM ESTIMATE NO. 006 BID OPENING 03/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: TECLE, DANIEL DATE OF THIS ESTIMATE 02/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SPOT BLAST CLEAN & PAINT UNDERCOAT SQFT 63.6400 14,000.80 0.000 0 (CONTROL HOUSE) 024 CLEAN STRUCTURAL STEEL (CONTROL HOUSE) LS 41,704.0000 41,704.00 0.000 0 025 PAINT STRUCTURAL STEEL (CONTROL HOUSE) LS 39,300.0000 39,300.00 0.000 0 026 ADJUST LIFT SPAN BALANCE LS 137,340.0000 137,340.00 0.000 0 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.6100 14,079.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING SQFT 39.2400 7,063.20 0.000 0 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 36.1900 4,342.80 0.000 0 (BROKEN 12-3) 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 51.4600 5,660.60 0.000 0 031 BUILDING WORK LS 121,424.0000 121,424.00 0.310 37,641 PROGRAM CAS145 PAGE 3 DATE 02/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F3404 TIME 01:11 PM ESTIMATE NO. 006 BID OPENING 03/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: TECLE, DANIEL DATE OF THIS ESTIMATE 02/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,235,778.12 3,589,535.89 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,750.00 31,308.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,249,528.12 3,620,844.82 032 MOBILIZATION LS 898,400.0000 898,400.00 0.950 853,480 ORIGINAL CONTRACT AMOUNT 8,984,000.00 TOTAL WORK COMPLETED 1,249,528.12 4,474,324.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,249,528.12 4,474,324.82 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 07/13/15 210 09/08/15 09/08/15 07/27/16 100 10 0 0 49% 48% PROGRESS IS SATISFACTORY TECLE, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 02/22/16