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 08/22/12 EST. NO.03 TIME 09:19 AM R.E. NAME: ALEXANDER, NATHAN 02-2E3204 --------------------------------------------------------------------------- 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 08/22/12 EST. NO.03 TIME 09:19 AM R.E. NAME: ALEXANDER, NATHAN 02-2E3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 09:19 AM ESTIMATE NO. 03 BID OPENING 07/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 08/22/12 LOCATION PROGRESS ESTIMATE 02-SHA-5-4.5/ .0 ----------------- MYERS AND SONS CONSTRUCTION LP IN SHASTA AND SISKIYOU COUNTIES 2554 MILLCREEK DRIVE AT VARIOUS LOCATIONS SACRAMENTO CA 95833 FED. AID NO. IM00-0C34(4E ) WIDEN BRIDGE, REPLACE SLAB AND SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 12,500.0000 12,500.00 0.200 2,500.00 0.440 5,500.00 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 003 TEMPORARY FIBER ROLL LF 25.0000 3,750.00 0.000 0.00 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,500.0000 3,500.00 0.200 700.00 0.440 1,540.00 005 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.740 18,500.00 006 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.200 10,000.00 0.440 22,000.00 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 78,000.00 19,976.000 29,964.00 008 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 10,000.00 221.000 5,525.00 009 PORTABLE CHANGEABLE MESSAGE SIGN LS 35,000.0000 35,000.00 0.200 7,000.00 0.440 15,400.00 010 TEMPORARY RAILING (TYPE K) LF 20.0000 102,400.00 2,620.000 52,400.00 011 TEMPORARY CRASH CUSHION MODULE EA 225.0000 31,500.00 70.000 15,750.00 012 REMOVE METAL BEAM GUARD RAILING LF 8.5000 1,530.00 50.000 425.00 013 REMOVE TRAFFIC STRIPE LF 2.2600 4,994.60 9,434.000 21,320.84 014 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.5000 91,700.00 13,845.000 48,457.50 015 REMOVE REINFORCED PORTLAND CEMENT SQFT 12.0000 57,600.00 2,588.250 31,059.00 CONCRETE OVERLAY 016 GRIND EPOXY GRIT OVERLAY SQFT 2.0000 10,674.00 5,480.000 10,960.00 017 RECONSTRUCT METAL BEAM GUARD RAILING LF 30.0000 14,400.00 0.000 0.00 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 77,100.00 3,180.000 95,400.00 3,180.000 95,400.00 019 REMOVE UNSOUND CONCRETE CF 30.0000 12,510.00 1.000 30.00 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2000 7,267.40 5,480.000 1,096.00 021 BRIDGE REMOVAL (PORTION), LOCATION A LS 25,000.0000 25,000.00 0.400 10,000.00 0.500 12,500.00 022 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,000.0000 25,000.00 0.400 10,000.00 0.500 12,500.00 PROGRAM CAS145 PAGE 2 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 09:19 AM ESTIMATE NO. 03 BID OPENING 07/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 0.400 14,000.00 0.500 17,500.00 024 BRIDGE REMOVAL (PORTION), LOCATION D LS 100,000.0000 100,000.00 0.400 40,000.00 0.500 50,000.00 025 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875.00 0.750 1,875.00 026 MULCH SQFT 1.1000 1,870.00 0.000 0.00 027 AGGREGATE BASE (APPROACH SLAB) CY 225.0000 8,775.00 15.000 3,375.00 15.000 3,375.00 028 HOT MIX ASPHALT (TYPE A) TON 300.0000 87,000.00 354.100 106,230.00 354.100 106,230.00 029 SHOULDER RUMBLE STRIP STA 35.0000 4,200.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 030 TACK COAT TON 1,750.0000 2,275.00 0.980 1,715.00 0.980 1,715.00 031 STRUCTURAL CONCRETE, BRIDGE CY 765.0000 341,190.00 0.000 0.00 (F) 032 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,050.0000 392,700.00 0.000 0.00 (TYPE R) 033 PAVING NOTCH EXTENSION CF 75.0000 19,425.00 67.500 5,062.50 67.500 5,062.50 034 DRILL AND BOND DOWEL LF 30.0000 108,150.00 1,432.000 42,960.00 1,432.000 42,960.00 035 CLEAN EXPANSION JOINT LF 25.0000 11,725.00 282.800 7,070.00 036 RAPID SETTING CONCRETE (PATCH) CF 80.0000 33,360.00 1.000 80.00 037 PLACE MULTILAYER POLYMER OVERLAY SQFT 4.0000 21,348.00 5,337.000 21,348.00 (F) (SIKADUR 22 LO-MOD) 038 SNOWPLOW DEFLECTOR EA 400.0000 23,200.00 0.000 0.00 039 JOINT SEAL (MR 1") LF 35.0000 28,490.00 282.800 9,898.00 040 BAR REINFORCING STEEL (EPOXY COATED) LB 2.3500 149,460.00 10,900.000 25,615.00 10,900.000 25,615.00 (F) (BRIDGE) 041 TRANSITION RAILING (TYPE WB) EA 4,500.0000 31,500.00 0.000 0.00 042 CONCRETE BARRIER (TYPE 736R) LF 90.0000 135,270.00 0.000 0.00 (F) 043 CONCRETE BARRIER (TYPE 736A MODIFIED) LF 150.0000 37,200.00 0.000 0.00 (F) 044 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 23,600.00 0.000 0.00 (SPRAYABLE) 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 120.00 0.000 0.00 046 PAVEMENT MARKER EA 20.0000 13,800.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.440 1,760.00 0.440 1,760.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 09:19 AM ESTIMATE NO. 03 BID OPENING 07/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 378,192.50 696,315.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 378,192.50 696,315.84 048 MOBILIZATION LS 250,000.0000 250,000.00 0.200 50,000.00 0.950 237,500.00 ORIGINAL CONTRACT AMOUNT 2,547,584.00 TOTAL WORK COMPLETED 428,192.50 933,815.84 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 428,192.50 933,815.84 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 11/08/11 95 06/11/12 12/13/11 11/05/12 42 131 0 0 36% 44% PROGRESS IS SATISFACTORY ALEXANDER, NATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/12