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 01/24/22 EST. NO. 004 TIME 09:46 AM R.E. NAME: KRIS RABER 06-0U2704 --------------------------------------------------------------------------- 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 01/24/22 EST. NO. 004 TIME 09:46 AM R.E. NAME: KRIS RABER 06-0U2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U2704 TIME 09:46 AM ESTIMATE NO. 004 BID OPENING 05/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: KRIS RABER DATE OF THIS ESTIMATE 01/24/22 LOCATION PROGRESS ESTIMATE 06-TUL-99-6.1/12.8 ----------------- VIKING CONSTRUCTION COMPANY, IN TULARE COUNTY ON ROUTE 99 AT INC. VARIOUS LOCATIONS 11315 SUNRISE GOLD CIR.,STE A RANCHO CORDOVA CA 95742 FED. AID NO. N O N E BRIDGE RAIL UPGRADE ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 1,300.0000 156,000.00 15.000 19,500.00 49.000 63,700 003 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.030 750.00 0.720 18,000 004 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 0.130 14,300.00 0.410 45,100 005 TYPE III BARRICADE EA 100.0000 3,800.00 26.000 2,600 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 550.0000 33,000.00 19.000 10,450 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 65,000.0000 65,000.00 0.130 8,450.00 0.410 26,650 008 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.130 2,600.00 0.410 8,200 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,000.00 10.000 3,000 011 TEMPORARY FIBER ROLL LF 3.0000 5,100.00 720.000 2,160 012 STREET SWEEPING LS 2,000.0000 2,000.00 0.130 260.00 0.410 820 013 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 014 STRUCTURE EXCAVATION (BRIDGE) CY 175.0000 14,175.00 69.000 12,075 (F) 015 STRUCTURE BACKFILL (BRIDGE) CY 350.0000 23,800.00 0.000 0 (F) 016 STRUCTURAL CONCRETE, BRIDGE CY 2,045.0000 351,740.00 33.000 67,485.00 73.000 149,285 (F) 017 DRILL AND BOND DOWEL LF 45.0000 56,700.00 816.000 36,720.00 816.000 36,720 018 CLEAN EXPANSION JOINT LF 35.0000 8,190.00 0.000 0 019 JOINT SEAL (MR 1") LF 90.0000 13,500.00 0.000 0 020 JOINT SEAL (MR 2") LF 150.0000 12,600.00 0.000 0 021 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 104,010.00 25,690.000 77,070.00 25,690.000 77,070 (F) 022 REFINISH BRIDGE DECK SQFT 100.0000 23,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U2704 TIME 09:46 AM ESTIMATE NO. 004 BID OPENING 05/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: KRIS RABER DATE OF THIS ESTIMATE 01/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REFINISH CONCRETE SURFACE SQFT 100.0000 24,000.00 0.000 0 024 BRIDGE REMOVAL (PORTION), LOCATION A LS 180,000.0000 180,000.00 0.730 131,400 025 BRIDGE REMOVAL (PORTION), LOCATION B LS 200,000.0000 200,000.00 0.820 164,000 026 BRIDGE REMOVAL (PORTION), LOCATION C LS 185,000.0000 185,000.00 0.000 0 027 MANHOLE FRAME AND COVER EA 3,200.0000 12,800.00 0.000 0 028 MISCELLANEOUS METAL (BRIDGE) LB 13.0000 16,198.00 0.000 0 (F) 029 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 125.0000 187,125.00 0.000 0 (F) 030 CONCRETE BARRIER LF 290.0000 298,120.00 0.000 0 (F) (TYPE 732SW MODIFIED) 031 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 155.0000 72,695.00 0.000 0 (F) 032 SALVAGE METAL BRIDGE RAILING LF 15.0000 22,455.00 1,056.000 15,840 033 SALVAGE CHAIN LINK RAILING LF 15.0000 3,585.00 0.000 0 (TYPE 7 MODIFIED) 034 CONDUIT SYSTEM LS 100,000.0000 100,000.00 0.404 40,400.00 0.404 40,400 PROGRAM CAS145 PAGE 3 DATE 01/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U2704 TIME 09:46 AM ESTIMATE NO. 004 BID OPENING 05/18/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: KRIS RABER DATE OF THIS ESTIMATE 01/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 267,535.00 814,970.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 267,535.00 814,970.00 035 MOBILIZATION LS 261,000.0000 261,000.00 0.950 247,950 ORIGINAL CONTRACT AMOUNT 2,611,593.00 TOTAL WORK COMPLETED 267,535.00 1,062,920.00 MATERIALS ON HAND ON SITE -64,355.00 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 193,180.00 1,052,920.00 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 06/28/21 120 00/00/00 10/20/21 05/03/22 49 14 0 0 40% 41% PROGRESS IS SATISFACTORY KRIS RABER RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/22