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 11/21/12 EST. NO.06 TIME 10:06 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 11/21/12 EST. NO.06 TIME 10:06 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 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 10:06 AM ESTIMATE NO. 06 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 11/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 11/21/12 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 12,500.0000 12,500.00 0.210 2,625.00 0.880 11,000 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500 PROGRAM 003 TEMPORARY FIBER ROLL LF 25.0000 3,750.00 0.000 0 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,500.0000 3,500.00 0.210 735.00 0.880 3,080 005 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.020 500.00 0.760 19,000 006 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.210 10,500.00 0.880 44,000 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 78,000.00 43,529.000 65,293 008 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 10,000.00 454.000 11,350 009 PORTABLE CHANGEABLE MESSAGE SIGN LS 35,000.0000 35,000.00 0.210 7,350.00 0.880 30,800 010 TEMPORARY RAILING (TYPE K) LF 20.0000 102,400.00 5,200.000 104,000 011 TEMPORARY CRASH CUSHION MODULE EA 225.0000 31,500.00 140.000 31,500 012 REMOVE METAL BEAM GUARD RAILING LF 8.5000 1,530.00 125.000 1,062.50 250.000 2,125 013 REMOVE TRAFFIC STRIPE LF 2.2600 4,994.60 9,434.000 21,320 014 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.5000 91,700.00 26,195.000 91,682 015 REMOVE REINFORCED PORTLAND CEMENT SQFT 12.0000 57,600.00 4,800.000 57,600 CONCRETE OVERLAY 016 GRIND EPOXY GRIT OVERLAY SQFT 2.0000 10,674.00 5,480.000 10,960 017 RECONSTRUCT METAL BEAM GUARD RAILING LF 30.0000 14,400.00 43.750 1,312.50 123.250 3,697 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 77,100.00 3,180.000 95,400 019 REMOVE UNSOUND CONCRETE CF 30.0000 12,510.00 1.000 30 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2000 7,267.40 14,156.750 2,831.35 36,070.000 7,214 021 BRIDGE REMOVAL (PORTION), LOCATION A LS 25,000.0000 25,000.00 1.000 25,000 022 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,000.0000 25,000.00 1.000 25,000 PROGRAM CAS145 PAGE 2 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 10:06 AM ESTIMATE NO. 06 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 11/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 1.000 35,000 024 BRIDGE REMOVAL (PORTION), LOCATION D LS 100,000.0000 100,000.00 1.000 100,000 025 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875 026 MULCH SQFT 1.1000 1,870.00 0.000 0 027 AGGREGATE BASE (APPROACH SLAB) CY 225.0000 8,775.00 15.000 3,375 028 HOT MIX ASPHALT (TYPE A) TON 300.0000 87,000.00 354.100 106,230 029 SHOULDER RUMBLE STRIP STA 35.0000 4,200.00 0.000 0 (AC, GROUND-IN INDENTATIONS) 030 TACK COAT TON 1,750.0000 2,275.00 0.980 1,715 031 STRUCTURAL CONCRETE, BRIDGE CY 765.0000 341,190.00 199.700 152,770.50 423.700 324,130 (F) 032 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,050.0000 392,700.00 182.170 191,278.50 373.170 391,828 (TYPE R) 033 PAVING NOTCH EXTENSION CF 75.0000 19,425.00 142.000 10,650.00 236.500 17,737 034 DRILL AND BOND DOWEL LF 30.0000 108,150.00 322.750 9,682.50 3,105.500 93,165 035 CLEAN EXPANSION JOINT LF 25.0000 11,725.00 282.800 7,070 036 RAPID SETTING CONCRETE (PATCH) CF 80.0000 33,360.00 1.000 80 037 PLACE MULTILAYER POLYMER OVERLAY SQFT 4.0000 21,348.00 5,337.000 21,348 (F) (SIKADUR 22 LO-MOD) 038 SNOWPLOW DEFLECTOR EA 400.0000 23,200.00 0.000 0 039 JOINT SEAL (MR 1") LF 35.0000 28,490.00 282.800 9,898 040 BAR REINFORCING STEEL (EPOXY COATED) LB 2.3500 149,460.00 31,200.000 73,320.00 63,000.000 148,050 (F) (BRIDGE) 041 TRANSITION RAILING (TYPE WB) EA 4,500.0000 31,500.00 2.000 9,000.00 7.000 31,500 042 CONCRETE BARRIER (TYPE 736R) LF 90.0000 135,270.00 601.200 54,108.00 1,352.700 121,743 (F) 043 CONCRETE BARRIER (TYPE 736A MODIFIED) LF 150.0000 37,200.00 99.200 14,880.00 223.200 33,480 (F) 044 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 23,600.00 0.000 0 (SPRAYABLE) 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 120.00 0.000 0 046 PAVEMENT MARKER EA 20.0000 13,800.00 0.000 0 (RETROREFLECTIVE-RECESSED) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.210 840.00 0.880 3,520 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2E3204 TIME 10:06 AM ESTIMATE NO. 06 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 11/20/12 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 543,445.85 2,113,298.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,795.45 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 543,445.85 2,115,094.29 048 MOBILIZATION LS 250,000.0000 250,000.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 2,547,584.00 TOTAL WORK COMPLETED 543,445.85 2,365,094.29 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 543,445.85 2,365,094.29 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 12/10/12 83 153 0 0 90% 87% PROGRESS IS SATISFACTORY ALEXANDER, NATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/12