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 05/21/20 EST. NO. 007 TIME 09:52 AM R.E. NAME: MENDOZA, ARIEL 10-0X6904 --------------------------------------------------------------------------- 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 05/21/20 EST. NO. 007 TIME 09:52 AM R.E. NAME: MENDOZA, ARIEL 10-0X6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NS OF LCS 12/8-15/19 -50,000.00 002 MISS ANNUAL CEM-4401 -10,000.00 003 NONSTATUSLCS 12/8-15 50,000.00 003 NON-STATUS LCS 2/2-9 -118,132.00 004 NON-STATUS LCS 2/2-9 118,132.00 005 RECD ANNUAL CEM 4401 10,000.00 005 NONSTAT LCS 3/22-28 -38,764.16 006 NON-STAT LCS 5/3-9 -95,127.30 007 -95,127.30 -133,891.46 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 007 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -100,127.30 -138,891.46 PROGRAM CAS145 PAGE 1 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6904 TIME 09:52 AM ESTIMATE NO. 007 BID OPENING 05/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: MENDOZA, ARIEL DATE OF THIS ESTIMATE 05/21/20 LOCATION PROGRESS ESTIMATE 10-SJ-4 ----------------- 10-SJ-5 VIKING CONSTRUCTION COMPANY, IN SAN JOAQUIN COUNTY IN STOCKTON 10-SJ-99 INC. AT STATE ROUTE 4 FROM INTERSTATE-5 11315 SUNRISE GOLD CIR, STE A TO STATE ROUTE 99 RANCHO CORDOVA CA 95742 FED. AID NO. ACNH-X077(26)E ROADSIDE PAVING, MVP'S AND ACCESS ------------------------------------------------------------------------------------------------------------------------------------ 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 40,000.0000 40,000.00 0.750 30,000 003 TRAFFIC CONTROL SYSTEM LS 650,000.0000 650,000.00 0.087 56,550.00 0.825 536,250 004 TYPE III BARRICADE EA 1,100.0000 23,100.00 17.000 18,700 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 21,000.0000 21,000.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 125,000.0000 125,000.00 0.087 10,875.00 0.825 103,125 007 TEMPORARY RAILING (TYPE K) LF 320.0000 12,800.00 30.000 9,600 008 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.087 1,305.00 0.825 12,375 009 PREPARE STORM WATER POLLUTION PREVENTION LS 7,500.0000 7,500.00 0.900 6,750 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 500.00 5.000 2,500 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,200.0000 3,600.00 3.000 3,600 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 775.0000 37,200.00 41.000 31,775 014 TEMPORARY FIBER ROLL LF 8.0000 13,600.00 579.000 4,632 015 TEMPORARY CONCRETE WASHOUT LS 11,000.0000 11,000.00 0.150 1,650.00 1.000 11,000 016 TREATED WOOD WASTE LB 0.5000 1,135.00 3,280.000 1,640 017 CLEARING AND GRUBBING (LS) LS 150,000.0000 150,000.00 1.000 150,000 018 ROADWAY EXCAVATION CY 105.0000 344,400.00 62.000 6,510.00 3,224.100 338,530 019 ROCK BLANKET SQFT 30.0000 402,000.00 2,126.100 63,783.00 10,645.400 319,362 020 CHECK AND TEST EXISTING IRRIGATION LS 7,000.0000 7,000.00 1.000 7,000 FACILITIES 021 OPERATE EXISTING IRRIGATION FACILITIES LS 7,000.0000 7,000.00 0.087 609.00 0.825 5,775 022 CONTROL AND NEUTRAL CONDUCTORS LS 7,000.0000 7,000.00 0.800 5,600 (ARMOR-CLAD) PROGRAM CAS145 PAGE 2 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6904 TIME 09:52 AM ESTIMATE NO. 007 BID OPENING 05/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: MENDOZA, ARIEL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 17.0000 680.00 32.000 544 (F) LINE) 024 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 17.0000 3,485.00 164.000 2,788 (F) (SUPPLY LINE) 025 3" PLASTIC PIPE (CLASS 315) LF 21.0000 6,720.00 256.000 5,376 (F) (SUPPLY LINE) 026 8" CORRUGATED HIGH DENSITY LF 60.0000 1,920.00 26.000 1,560 POLYETHYLENE PIPE CONDUIT 027 12" WELDED STEEL PIPE CONDUIT LF 350.0000 11,200.00 26.000 9,100 028 CLASS 2 AGGREGATE BASE (CY) CY 155.0000 182,900.00 15.000 2,325.00 1,143.130 177,185 029 MINOR HOT MIX ASPHALT TON 275.0000 209,000.00 730.000 200,750.00 730.000 200,750 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 50.0000 5,500.00 91.000 4,550.00 91.000 4,550 031 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 21.0000 31,080.00 0.000 0 032 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 12,640.00 1,584.000 12,672 033 16" CAST-IN-DRILLED-HOLE CONCRETE LF 475.0000 167,200.00 352.000 167,200 PILING (SOUND WALL) 034 STRUCTURAL CONCRETE, PILE CAP CY 10,000.0000 100,000.00 0.050 500.00 10.000 100,000 035 DRILL AND BOND DOWEL LF 340.0000 3,740.00 11.000 3,740.00 11.000 3,740 (CHEMICAL ADHESIVE)(LF) 036 SOUND WALL (MASONRY BLOCK) SQFT 110.0000 159,500.00 1,088.000 119,680.00 1,088.000 119,680 (F) 037 REMOVE SOUND WALL (LS) LS 125,000.0000 125,000.00 1.000 125,000 038 MINOR CONCRETE (TEXTURED PAVING) CY 900.0000 1,062,000.00 174.400 156,960.00 1,073.710 966,339 039 TEMPORARY FENCE (TYPE CL-6) LF 40.0000 4,400.00 40.000 1,600 040 RESET ROADSIDE SIGN (ONE POST) EA 350.0000 8,750.00 25.000 8,750 041 RESET ROADSIDE SIGN (TWO POST) EA 400.0000 400.00 0.000 0 042 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 175.0000 6,125.00 37.500 6,562 043 CONCRETE BARRIER (TYPE 25SV) LF 1,500.0000 27,000.00 0.900 1,350.00 18.000 27,000 (F) 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,725.0000 1,725.00 1.000 1,725 045 REMOVE GUARDRAIL LF 15.0000 2,550.00 170.000 2,550 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 35,000.0000 35,000.00 0.087 3,045.00 0.825 28,875 SYSTEM ELEMENTS DURING CONSTRUCTION 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 2" GATE VALVE EA 750.0000 750.00 1.000 750 PROGRAM CAS145 PAGE 3 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6904 TIME 09:52 AM ESTIMATE NO. 007 BID OPENING 05/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: MENDOZA, ARIEL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 634,182.00 3,575,011.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 634,182.00 3,575,011.15 049 MOBILIZATION LS 450,000.0000 450,000.00 1.000 450,000 ORIGINAL CONTRACT AMOUNT 4,502,600.00 TOTAL WORK COMPLETED 634,182.00 4,025,011.15 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -100,127.30 -138,891.46 TOTAL 534,054.70 3,886,119.69 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 09/17/19 80 00/00/00 10/15/19 06/10/20 66 82 0 0 89% 83% PROGRESS IS SATISFACTORY MENDOZA, ARIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/20