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 05/20/16 EST. NO. 002 TIME 01:40 PM R.E. NAME: NANUGONDA, VEERA 03-0G0304 --------------------------------------------------------------------------- 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 05/20/16 EST. NO. 002 TIME 01:40 PM R.E. NAME: NANUGONDA, VEERA 03-0G0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 01:40 PM ESTIMATE NO. 002 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 05/20/16 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- VIKING CONSTRUCTION COMPANY, IN EL DORADO AND PLACER COUNTIES AT INC. VARIOUS LOCATIONS (FED SPES NUMBER P. O. BOX 1508 00PE015) RANCHO CORDOVA CA 95741 FED. AID NO. STP-000C(404) BRIDGE DECK REHABILITATION WORK AT ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.100 1,200.00 0.100 1,200 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.100 7,500.00 0.100 7,500 004 TYPE III BARRICADE EA 175.0000 1,225.00 6.000 1,050.00 6.000 1,050 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 40,920.00 4,783.000 10,522.60 4,783.000 10,522 006 TRAFFIC PLASTIC DRUM EA 125.0000 2,500.00 19.000 2,375.00 19.000 2,375 007 TEMPORARY PAVEMENT MARKER EA 10.0000 4,000.00 68.000 680.00 68.000 680 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.100 2,000.00 0.100 2,000 009 TEMPORARY RAILING (TYPE K) LF 25.0000 107,500.00 720.000 18,000.00 720.000 18,000 010 TEMPORARY CRASH CUSHION MODULE EA 400.0000 11,200.00 0.000 0 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 20,000.00 4.000 20,000.00 4.000 20,000 012 TEMPORARY TRAFFIC SCREEN LF 5.0000 21,000.00 690.000 3,450.00 690.000 3,450 013 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 0.100 100 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 015 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 5,000.00 0.000 0 016 STREET SWEEPING LS 2,000.0000 2,000.00 0.000 0 017 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 018 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 7.2500 6,960.00 0.000 0 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 0.0500 75.00 0.000 0 021 RAPID SETTING CONCRETE (PATCH) CF 90.0000 25,380.00 0.000 0 022 REMOVE GUARDRAIL LF 15.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 01:40 PM ESTIMATE NO. 002 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 18,375.00 0.000 0 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 210.00 0.000 0 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 27,495.00 5,960.000 26,820.00 5,960.000 26,820 (WATER BLASTING) 026 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.0000 37,434.00 0.000 0 027 REMOVE CONCRETE DECK SURFACE SQFT 50.0000 1,150.00 0.000 0 028 SALVAGE METAL BRIDGE RAILING LF 25.0000 8,150.00 0.000 0 029 ADJUST INLET EA 2,500.0000 7,500.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 59,200.00 0.000 0 031 REMOVE UNSOUND CONCRETE CF 100.0000 28,200.00 0.000 0 032 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.8000 88,269.60 0.000 0 033 FURNISH POLYESTER CONCRETE OVERLAY CF 88.0000 601,392.00 0.000 0 034 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 136,662.00 0.000 0 (F) 035 TREAT BRIDGE DECK SQFT 0.8000 23,832.80 0.000 0 (F) 036 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 16,550.00 0.000 0 037 REMOVE CHIP SEAL SQFT 4.0000 48,140.00 0.000 0 038 BRIDGE REMOVAL (PORTION), LOCATION A LS 60,000.0000 60,000.00 0.000 0 039 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 0.000 0 040 CLEARING AND GRUBBING (LS) LS 7,500.0000 7,500.00 0.000 0 041 ROADWAY EXCAVATION CY 150.0000 1,200.00 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 300.0000 150,000.00 0.000 0 043 MINOR HOT MIX ASPHALT TON 1,200.0000 4,800.00 0.000 0 044 TACK COAT TON 500.0000 750.00 0.000 0 045 GRIND EXISTING BRIDGE DECK SQYD 110.0000 30,360.00 0.000 0 046 STRUCTURAL CONCRETE, BRIDGE CY 5,000.0000 19,000.00 0.000 0 (F) 047 STRUCTURAL CONCRETE,BRIDGE CY 750.0000 123,750.00 0.000 0 (F) (POLYMER FIBER) 048 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 20.0000 11,800.00 0.000 0 049 CLEAN EXPANSION JOINT LF 30.0000 22,170.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 01:40 PM ESTIMATE NO. 002 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 JOINT SEAL (MR 1") LF 110.0000 28,490.00 0.000 0 051 JOINT SEAL (MR 1 1/2") LF 90.0000 34,020.00 0.000 0 052 JOINT SEAL (MR 2") LF 130.0000 13,260.00 0.000 0 053 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 78,648.00 0.000 0 (F) 054 TEMPORARY STEEL PLATE PLACEMENT EA 2,500.0000 7,500.00 3.000 7,500.00 3.000 7,500 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 8,000.00 0.000 0 056 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 10,000.00 0.000 0 057 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 058 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 150.0000 26,100.00 0.000 0 (F) 059 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 120.0000 40,320.00 0.000 0 (F) 060 4" PERMANENT TAPE TRAFFIC STRIPE LF 3.2500 6,272.50 0.000 0 061 6" PERMANENT TAPE TRAFFIC STRIPE LF 4.9000 3,479.00 0.000 0 062 8"PERMANENT TAPE TRAFFIC STRIPE LF 6.5000 1,040.00 0.000 0 063 4" PERMANENT TAPE TRAFFIC STRIPE LF 2.5000 2,275.00 0.000 0 (BROKEN 36-12) 064 4" PERMANENT TAPE TRAFFIC STRIPE LF 2.5000 100.00 0.000 0 (BROKEN 17-7) 065 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 6.0000 44,280.00 0.000 0 066 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 3.0000 9,750.00 0.000 0 (BROKEN 36-12) 067 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 6.5000 845.00 0.000 0 068 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 20.0000 840.00 0.000 0 069 PAVEMENT MARKER (NON-REFLECTIVE) EA 20.0000 2,400.00 0.000 0 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 1,520.00 0.000 0 071 PAVEMENT MARKER EA 70.0000 8,400.00 0.000 0 (RETROREFLECTIVE-RECESSED) 072 LIGHTING (TEMPORARY) LS 75,000.0000 75,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 01:40 PM ESTIMATE NO. 002 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 05/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 101,197.60 113,072.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 101,197.60 113,072.60 073 MOBILIZATION LS 250,000.0000 250,000.00 0.500 125,000.00 0.500 125,000 ORIGINAL CONTRACT AMOUNT 2,587,589.90 TOTAL WORK COMPLETED 226,197.60 238,072.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 226,197.60 238,072.60 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 03/03/16 150 04/28/16 04/28/16 12/06/16 15 2 0 0 9% 10% PROGRESS IS SATISFACTORY NANUGONDA, VEERA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/16