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 06/25/20 EST. NO. 005 TIME 08:56 AM R.E. NAME: WALI WAZIRI 10-0H4804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 4,830.00 E.W. @ F.A.(+) 031320 N 0008.0 0002 2,714.00 040220 N 0009.0 0004 2,714.00 050220 N 0011.0 002 0001 5,414.81 E.W. @ F.A.(+) 020520 N 0001.0 0002 3,645.58 020620 N 0002.0 0003 690.06 021120 N 0003.0 0004 731.88 021220 N 0004.0 0005 762.15 021320 N 0005.0 0006 4,281.08 021420 N 0006.0 0007 1,792.74 021820 N 0007.0 27,576.30 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 27,576.30 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 06/25/20 EST. NO. 005 TIME 08:56 AM R.E. NAME: WALI WAZIRI 10-0H4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0H4804 TIME 08:56 AM ESTIMATE NO. 005 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 06/25/20 LOCATION PROGRESS ESTIMATE 10-STA-108-33.1/33.4 ----------------- VIKING CONSTRUCTION COMPANY, IN STANISLAUS COUNTY NEAR THE CITY INC. OF RIVERBANK ON STATE ROUTE 108 AT 11315 SUNRISE GOLD CR STE A VARIOUS LOCATIONS FROM EIGHTH RANCHO CORDOVA CA 95742 STREET TO PEKA STREET FED. AID NO. ACST-S108(56)E SLOPE REPAIR ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.100 1,000.00 0.900 9,000 003 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 0.900 45,000 004 TYPE III BARRICADE EA 150.0000 1,350.00 9.000 1,350 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 96.00 32.000 128 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 1,620.00 810.000 1,620 007 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 1,275.00 17.000 1,275 008 FLASHING BEACON (PORTABLE) EA 1,500.0000 3,000.00 2.000 3,000 009 PORTABLE TEMPORARY SIGNAL SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 65,000.0000 65,000.00 0.500 32,500.00 0.900 58,500 011 TEMPORARY RAILING (TYPE K) LF 40.0000 51,200.00 1,160.000 46,400 012 TEMPORARY CRASH CUSHION MODULE EA 475.0000 10,450.00 22.000 10,450 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 8,000.0000 16,000.00 2.000 16,000 014 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.300 15,000.00 0.700 35,000 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.900 1,350 016 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 1,350.00 3.000 1,350 017 TEMPORARY SILT FENCE LF 8.0000 4,640.00 580.000 4,640 018 STREET SWEEPING LS 20,000.0000 20,000.00 0.400 8,000.00 0.800 16,000 019 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.100 1,000.00 0.950 9,500 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 9,090.00 868.000 2,604 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 0.2500 870.00 3,480.000 870 022 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 40,000.0000 40,000.00 0.100 4,000.00 0.900 36,000 PROGRAM CAS145 PAGE 2 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0H4804 TIME 08:56 AM ESTIMATE NO. 005 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 NATURAL RESOURCE PROTECTION PLAN LS 5,000.0000 5,000.00 1.000 5,000 024 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 9,350.00 1,870.000 9,350 025 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 1.000 50,000 026 ROADWAY EXCAVATION CY 1,000.0000 8,000.00 8.000 8,000 027 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 95,400.00 477.000 95,400 (F) 028 STRUCTURE BACKFILL (BRIDGE) CY 350.0000 9,450.00 0.000 0 (F) 029 HYDROSEED SQFT 0.4500 2,052.00 0.000 0 030 CLASS 2 AGGREGATE BASE (CY) CY 600.0000 10,800.00 18.000 10,800 031 HOT MIX ASPHALT (TYPE A) TON 205.0000 53,300.00 279.000 57,195.00 279.000 57,195 032 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 32.0000 6,720.00 210.000 6,720.00 210.000 6,720 (PAVING FABRIC) 033 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 25.0000 5,500.00 230.000 5,750.00 230.000 5,750 034 TACK COAT TON 500.0000 500.00 1.000 500.00 1.000 500 035 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 3,800.00 57.000 1,140.00 190.000 3,800 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 12.5000 18,625.00 1,490.000 18,625.00 1,490.000 18,625 037 MINOR CONCRETE (WASTE SLAB) CY 1,000.0000 74,000.00 74.000 74,000 (F) 038 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 200.0000 334,400.00 1,672.000 334,400 039 STRUCTURAL CONCRETE, BRIDGE CY 1,508.0000 628,836.00 417.090 628,971 (F) (POLYMER FIBER) 040 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,500.0000 8,100.00 1.800 8,100.00 1.800 8,100 041 JOINT SEAL (MR 1") LF 250.0000 11,250.00 0.000 0 042 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 181,792.50 110,000.000 137,500 (F) 043 BAR REINFORCING STEEL (GALVANIZED) LB 3.0000 6,774.00 2,258.000 6,774 (F) 044 12" CORRUGATED STEEL PIPE (.079" THICK) LF 175.0000 5,425.00 31.000 5,425.00 31.000 5,425 045 18" CORRUGATED STEEL PIPE (.138" THICK) LF 550.0000 3,850.00 7.000 3,850.00 7.000 3,850 046 18" STEEL FLARED END SECTION EA 750.0000 1,500.00 2.000 1,500.00 2.000 1,500 047 REMOVE CULVERT (LF) LF 80.0000 5,360.00 67.000 5,360 048 ROCK SLOPE PROTECTION CY 1,000.0000 5,000.00 5.000 5,000.00 5.000 5,000 (150 LB, CLASS III, METHOD B) (CY) 049 ROCK SLOPE PROTECTION CY 550.0000 5,500.00 10.000 5,500.00 10.000 5,500 (60 LB, CLASS II, METHOD B) (CY) PROGRAM CAS145 PAGE 3 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0H4804 TIME 08:56 AM ESTIMATE NO. 005 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 540.00 54.000 540.00 54.000 540 051 MISCELLANEOUS IRON AND STEEL LB 8.0000 1,912.00 239.000 1,912.00 239.000 1,912 (F) 052 MANHOLE FRAME AND COVER EA 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 053 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 9,504.00 1,188.000 9,504 (F) 054 REMOVE PAVEMENT MARKER EA 2.0000 280.00 76.000 152.00 76.000 152 055 CONCRETE BARRIER DELINEATOR EA 30.0000 300.00 10.000 300.00 10.000 300 056 GUARD RAILING DELINEATOR EA 30.0000 810.00 27.000 810.00 27.000 810 057 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 588.00 0.000 0 058 OBJECT MARKER (TYPE P) EA 75.0000 150.00 0.000 0 059 REMOVE ROADSIDE SIGN EA 100.0000 1,300.00 6.000 600 060 RESET ROADSIDE SIGN EA 200.0000 800.00 4.000 800.00 4.000 800 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 612.00 34.000 612.00 34.000 612 (0.063"-UNFRAMED) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 968.00 34.000 748.00 34.000 748 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETI NG (TYPE XI) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 704.00 44.000 704.00 44.000 704 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 952.00 34.000 952.00 34.000 952 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 065 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 650.00 130.000 650.00 130.000 650 066 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 12.000 3,600.00 12.000 3,600 067 ROADSIDE SIGN - TWO POST EA 350.0000 350.00 1.000 350.00 1.000 350 068 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 200.00 2.000 200.00 2.000 200 METHOD) 069 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 35.0000 19,250.00 550.000 19,250.00 550.000 19,250 070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 34,000.00 400.000 34,000.00 400.000 34,000 071 TRANSITION RAILING (TYPE WB-31) EA 6,000.0000 12,000.00 2.000 12,000.00 2.000 12,000 072 END CAP (TYPE TC) EA 300.0000 600.00 2.000 600.00 2.000 600 073 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 10,000.00 2.000 10,000.00 2.000 10,000 074 CONCRETE BARRIER TRANSITION LF 500.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0H4804 TIME 08:56 AM ESTIMATE NO. 005 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 CONCRETE BARRIER (TYPE 842 LF 165.0000 77,220.00 468.000 77,220 (F) MODIFIED) 076 REMOVE GUARDRAIL LF 15.0000 3,000.00 200.000 3,000 077 THERMOPLASTIC PAVEMENT MARKING SQFT 20.0000 560.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 810.00 450.000 450.00 450.000 450 080 REMOVE PAINTED PAVEMENT MARKING SQFT 5.0000 120.00 0.000 0 081 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,310.00 900.000 900.00 900.000 900 082 12" RUMBLE STRIP STA 450.0000 5,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 5 DATE 06/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0H4804 TIME 08:56 AM ESTIMATE NO. 005 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: WALI WAZIRI DATE OF THIS ESTIMATE 06/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 277,835.00 2,047,411.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 27,576.30 27,576.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 305,411.30 2,074,988.02 083 MOBILIZATION LS 242,900.0000 242,900.00 1.000 242,900 ORIGINAL CONTRACT AMOUNT 2,429,275.50 TOTAL WORK COMPLETED 305,411.30 2,317,888.02 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 305,411.30 2,317,888.02 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 12/04/19 170 01/28/20 01/28/20 09/29/20 94 2 0 0 93% 55% PROGRESS IS SATISFACTORY WALI WAZIRI RESIDENT ENGINEER PROGRAM CAS145 DATE 06/25/20