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 01/20/17 EST. NO. 011 TIME 09:57 AM 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 --------------------------------------------------------------------------- 001 0041 618.13 E.W. @ F.A.(+) 062916 Y 0011.1 0042 822.46 081816 Y 0024.1 0044 417.96 091516 Y 0057.0 0045 607.95 091616 Y 0058.0 0046 265.98 092616 Y 0059.0 0047 753.73 092716 Y 0060.0 0048 899.52 092816 Y 0061.0 0049 1,288.29 092916 Y 0062.0 0050 212.08 100616 Y 0063.0 0051 804.41 101816 Y 0064.0 0052 558.16 101916 Y 0065.0 0055 852.05 110916 Y 0068.0 8,100.72 TOTAL THIS ESTIMATE 42,982.64 TOTAL PREVIOUS ESTIMATE 51,083.36 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 01/20/17 EST. NO. 011 TIME 09:57 AM 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 01/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 09:57 AM ESTIMATE NO. 011 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 01/20/17 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 01/20/17 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 0.800 9,600 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.950 71,250 004 TYPE III BARRICADE EA 175.0000 1,225.00 6.000 1,050 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.2000 40,920.00 13,962.000 30,716 006 TRAFFIC PLASTIC DRUM EA 125.0000 2,500.00 20.000 2,500 007 TEMPORARY PAVEMENT MARKER EA 10.0000 4,000.00 370.000 3,700 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.950 19,000 009 TEMPORARY RAILING (TYPE K) LF 25.0000 107,500.00 4,360.000 109,000 010 TEMPORARY CRASH CUSHION MODULE EA 400.0000 11,200.00 42.000 16,800 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 20,000.00 6.000 30,000 012 TEMPORARY TRAFFIC SCREEN LF 5.0000 21,000.00 4,190.000 20,950 013 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.950 950 014 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 3.000 750 016 STREET SWEEPING LS 2,000.0000 2,000.00 0.950 1,900 017 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 018 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 7.2500 6,960.00 802.000 5,814 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 0.0500 75.00 1,500.000 75 021 RAPID SETTING CONCRETE (PATCH) CF 90.0000 25,380.00 22.600 2,034 022 REMOVE GUARDRAIL LF 15.0000 2,400.00 140.500 2,107 PROGRAM CAS145 PAGE 2 DATE 01/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 09:57 AM ESTIMATE NO. 011 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 01/20/17 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 01/20/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,841.000 6,721 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 210.00 42.000 210 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 27,495.00 5,960.000 26,820 (WATER BLASTING) 026 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.0000 37,434.00 12,240.000 36,720 027 REMOVE CONCRETE DECK SURFACE SQFT 50.0000 1,150.00 23.000 1,150 028 SALVAGE METAL BRIDGE RAILING LF 25.0000 8,150.00 326.000 8,150 029 ADJUST INLET EA 2,500.0000 7,500.00 1.000 2,500 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 59,200.00 412.000 8,240.00 3,597.800 71,956 031 REMOVE UNSOUND CONCRETE CF 100.0000 28,200.00 22.600 2,260 032 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.8000 88,269.60 110,337.000 88,269 033 FURNISH POLYESTER CONCRETE OVERLAY CF 88.0000 601,392.00 5,766.310 507,435 034 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 136,662.00 68,331.000 136,662 (F) 035 TREAT BRIDGE DECK SQFT 0.8000 23,832.80 29,791.000 23,832 (F) 036 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 16,550.00 331.000 16,550 037 REMOVE CHIP SEAL SQFT 4.0000 48,140.00 12,035.000 48,140 038 BRIDGE REMOVAL (PORTION), LOCATION A LS 60,000.0000 60,000.00 1.000 60,000 039 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 1.000 20,000 040 CLEARING AND GRUBBING (LS) LS 7,500.0000 7,500.00 1.000 7,500 041 ROADWAY EXCAVATION CY 150.0000 1,200.00 8.000 1,200 042 HOT MIX ASPHALT (TYPE A) TON 300.0000 150,000.00 66.440 19,932.00 689.280 206,784 043 MINOR HOT MIX ASPHALT TON 1,200.0000 4,800.00 7.500 9,000 044 TACK COAT TON 500.0000 750.00 0.960 480 045 GRIND EXISTING BRIDGE DECK SQYD 110.0000 30,360.00 276.000 30,360 046 STRUCTURAL CONCRETE, BRIDGE CY 5,000.0000 19,000.00 3.800 19,000 (F) 047 STRUCTURAL CONCRETE,BRIDGE CY 750.0000 123,750.00 165.000 123,750 (F) (POLYMER FIBER) 048 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 20.0000 11,800.00 2,182.000 43,640 049 CLEAN EXPANSION JOINT LF 30.0000 22,170.00 556.000 16,680 PROGRAM CAS145 PAGE 3 DATE 01/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 09:57 AM ESTIMATE NO. 011 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 01/20/17 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 01/20/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 78.000 8,580 051 JOINT SEAL (MR 1 1/2") LF 90.0000 34,020.00 258.400 23,256 052 JOINT SEAL (MR 2") LF 130.0000 13,260.00 223.000 28,990 053 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 78,648.00 39,324.000 78,648 (F) 054 TEMPORARY STEEL PLATE PLACEMENT EA 2,500.0000 7,500.00 3.000 7,500 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 8,000.00 82.000 8,200 056 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 10,000.00 2.000 10,000 057 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 2.000 8,000 058 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 150.0000 26,100.00 174.000 26,100 (F) 059 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 120.0000 40,320.00 336.000 40,320 (F) 060 4" PERMANENT TAPE TRAFFIC STRIPE LF 3.2500 6,272.50 2,180.000 7,085.00 2,180.000 7,085 061 6" PERMANENT TAPE TRAFFIC STRIPE LF 4.9000 3,479.00 876.000 4,292.40 876.000 4,292 062 8"PERMANENT TAPE TRAFFIC STRIPE LF 6.5000 1,040.00 215.000 1,397.50 215.000 1,397 063 4" PERMANENT TAPE TRAFFIC STRIPE LF 2.5000 2,275.00 1,003.000 2,507.50 1,003.000 2,507 (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 5,934.000 35,604.00 7,860.000 47,160 066 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 3.0000 9,750.00 3,152.000 9,456.00 3,152.000 9,456 (BROKEN 36-12) 067 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 6.5000 845.00 170.000 1,105.00 170.000 1,105 068 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 20.0000 840.00 42.000 840.00 42.000 840 069 PAVEMENT MARKER (NON-REFLECTIVE) EA 20.0000 2,400.00 124.000 2,480 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 1,520.00 64.000 1,280.00 181.000 3,620 071 PAVEMENT MARKER EA 70.0000 8,400.00 4.000 280.00 4.000 280 (RETROREFLECTIVE-RECESSED) 072 LIGHTING (TEMPORARY) LS 75,000.0000 75,000.00 1.000 75,000 PROGRAM CAS145 PAGE 4 DATE 01/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G0304 TIME 09:57 AM ESTIMATE NO. 011 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 01/20/17 R.E. NAME: NANUGONDA, VEERA DATE OF THIS ESTIMATE 01/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 92,019.40 2,253,161.23 ADJUSTMENT OF COMPENSATION 0.00 2,970.00 EXTRA WORK 8,100.72 48,113.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 100,120.12 2,304,244.59 073 MOBILIZATION LS 250,000.0000 250,000.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 2,587,589.90 TOTAL WORK COMPLETED 100,120.12 2,554,244.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 100,120.12 2,554,244.59 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 01/27/17 150 32 14 0 93% 91% PROGRESS IS SATISFACTORY NANUGONDA, VEERA RESIDENT ENGINEER PROGRAM CAS145 DATE 01/20/17