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 10/26/06 EST. NO.14 TIME 10:10 AM R.E. NAME: OKPALA, MESHACK 03-0A8404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0007 1,512.50 E.W. @ F.A.(+) 120805 Y 0017.0 007 0007 18.00 A.C. @ U.P.(+) 032606 Y 0018.0 0008 11.60 042306 Y 0019.0 0009 52.80 052106 Y 0020.0 0010 276.40 062506 Y 0021.0 1,871.30 TOTAL THIS ESTIMATE 25,505.52 TOTAL PREVIOUS ESTIMATE 27,376.82 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 10/26/06 EST. NO.14 TIME 10:10 AM R.E. NAME: OKPALA, MESHACK 03-0A8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE OPEN OF CLOSURE -60,200.00 10 LATE OPENING OF CLOS -8,600.00 13 0.00 -68,800.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/05 -10,000.00 03 PER LTR DATED 12/05 -3,000.00 04 PER LTR DATED 1/06 -2,000.00 05 PER LTR DATED 2/06 -7,000.00 06 RETURN 01/06 DEDUCT 2,000.00 06 RETURN 11/05 DEDUCT 10,000.00 06 RETURN 12/05 DEDUCT 3,000.00 06 PER LTR DATED 05/06 -10,000.00 09 PER LTR DATED 7/06 -10,000.00 11 RETURN 5/06 DEDUCT 10,000.00 11 PER LTR DATED 8/06 -5,000.00 12 PER LTR DATED 9/06 -10,000.00 13 PER LTR DATED 10/06 -5,000.00 14 -5,000.00 -37,000.00 TOTAL DEDUCTIONS -5,000.00 -105,800.00 PROGRAM CAS145 PAGE 1 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A8404 TIME 10:10 AM ESTIMATE NO. 14 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 10/26/06 LOCATION PROGRESS ESTIMATE 03-YOL-50-0.0/3.1 ----------------- C C MYERS INC IN YOLO AND SACRAMENTO COUNTIES IN P O BOX 2948 WEST SACRAMENTO AND SACRAMENTO RANCHO CORDOVA CA 957412948 FROM 0.6 KM WEST OF ROUTE 80 AND 50 SEPARATION TO 0.4 KM EAST OF 65TH STREET UNDERCROSSING FED. AID NO. ACIM-305 -3(46)E GRIND PORTLAND CEMENT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.750 3,000.00 1.000 4,000.00 02 TIME-RELATED OVERHEAD WDAY 3,000.0000 525,000.00 6.000 18,000.00 175.000 525,000.00 03 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 0.250 200.00 1.000 800.00 PROGRAM 04 WATER POLLUTION CONTROL LS 250,000.0000 250,000.00 0.430 107,500.00 1.000 250,000.00 05 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.500 25,000.00 1.000 50,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.030 15,000.00 0.993 496,500.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 150,000.0000 150,000.00 0.030 4,500.00 0.993 148,950.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 50.0000 12,000.00 230.950 11,547.50 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 6.0000 48,420.00 6,167.000 37,002.00 8,247.000 49,482.00 S) STRIPE 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 29,000.00 11,297.600 22,595.20 S) 11 REMOVE ASPHALT CONCRETE DIKE M 6.0000 32,520.00 801.000 4,806.00 5,072.780 30,436.68 12 RECONSTRUCT METAL BEAM GUARD RAILING M 50.0000 16,000.00 40.000 2,000.00 353.030 17,651.50 S) 13 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.5000 181,250.00 70,891.770 177,229.43 S) 14 GRIND ASPHALT CONCRETE PAVEMENT M 3.0000 81,300.00 24.000 72.00 25,207.840 75,623.52 S) 15 REMOVE UNSOUND CONCRETE M3 6,000.0000 1,200.00 0.100 600.00 0.422 2,532.00 16 REMOVE METAL RAILING M 30.0000 1,350.00 44.400 1,332.00 44.400 1,332.00 17 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 18 IMPORTED BORROW M3 60.0000 18,600.00 158.870 9,532.20 158.870 9,532.20 19 AGGREGATE BASE (APPROACH SLAB) M3 100.0000 6,700.00 121.380 12,138.00 20 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 420.0000 10,080.00 0.562 236.04 7.462 3,134.04 21 SEAL RANDOM CRACKS LNKM 850.0000 21,250.00 28.390 24,131.50 22 ASPHALT CONCRETE (TYPE A) TONN 95.0000 1,282,500.00 13,464.380 1,279,116.10 PROGRAM CAS145 PAGE 2 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A8404 TIME 10:10 AM ESTIMATE NO. 14 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 10/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 3.0000 750.00 119.000 357.00 239.600 718.80 24 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 3.0000 9,450.00 1,343.000 4,029.00 3,165.030 9,495.09 25 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 3.0000 6,060.00 1,309.500 3,928.50 1,793.700 5,381.10 26 ASPHALTIC EMULSION (PAINT BINDER) TONN 300.0000 6,000.00 13.250 3,975.00 27 REPLACE CONCRETE PAVEMENT M3 919.8900 2,198,537.10 2,337.110 2,149,884.12 (RAPID STRENGTH CONCRETE) 28 APPROACH SLAB PAVEMENT JACKING M2 300.0000 33,000.00 94.010 28,203.00 S) 29 GRIND EXISTING CONCRETE M2 8.0000 2,192,000.00 274,000.000 2,192,000.00 S) PAVEMENT 30 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,350.0000 891,000.00 689.970 931,459.50 (TYPE R) 31 MINOR CONCRETE (MINOR STRUCTURE) M3 3,000.0000 4,200.00 0.000 0.00 F) 32 PAVING NOTCH EXTENSION M3 3,500.0000 52,500.00 16.904 59,164.00 33 CLEAN EXPANSION JOINT M 100.0000 26,300.00 156.400 15,640.00 156.400 15,640.00 34 RAPID SETTING CONCRETE (PATCH) M3 5,000.0000 1,000.00 0.100 500.00 0.422 2,110.00 35 JOINT SEAL (MR 15 MM) M 105.0000 52,710.00 347.600 36,498.00 428.900 45,034.50 S) 36 OBJECT MARKER (TYPE L-1) EA 50.0000 300.00 5.000 250.00 37 METAL BEAM GUARD RAILING (WOOD POST) M 75.0000 9,000.00 118.120 8,859.00 S) 38 TRANSITION RAILING (TYPE WB) EA 3,000.0000 18,000.00 3.000 9,000.00 4.000 12,000.00 S) 39 TERMINAL SYSTEM (TYPE ET) EA 3,000.0000 30,000.00 3.000 9,000.00 10.000 30,000.00 S) 40 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 15,000.00 6.000 15,000.00 S) 41 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 2,000.00 4.000 2,000.00 S) 42 CRASH CUSHION (QUADGUARD MODEL QN9006J) EA 35,000.0000 35,000.00 1.000 35,000.00 1.000 35,000.00 S) 43 CRASH CUSHION (REACT 9CBB) EA 50,000.0000 300,000.00 3.000 150,000.00 6.000 300,000.00 S) 44 CRASH CUSHION (QUADGUARD MODEL QS9011L) EA 75,000.0000 75,000.00 1.000 75,000.00 1.000 75,000.00 S) 45 CONCRETE BARRIER (TYPE 60E MODIFIED) M 250.0000 3,750.00 14.120 3,530.00 46 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 18,000.00 218.650 10,932.50 S) 47 THERMOPLASTIC TRAFFIC STRIPE M 0.7500 45,975.00 31,108.280 23,331.21 51,156.580 38,367.44 S) (SPRAYABLE) 48 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2500 8,235.00 4,178.110 9,400.75 S) 49 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 11,620.00 4,143.000 8,286.00 S) (BROKEN 3.66 M - 0.92 M) PROGRAM CAS145 PAGE 3 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A8404 TIME 10:10 AM ESTIMATE NO. 14 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 10/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 80,700.00 119,265.970 119,265.97 S) (BROKEN 10.98 M - 3.66 M) 51 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 1,240.00 719.640 719.64 S) (BROKEN 5.18 M - 2.14 M) 52 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 540.00 198.280 594.84 198.280 594.84 S) 53 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 49,750.00 2,387.000 11,935.00 9,051.000 45,255.00 S) 54 LIGHTING LS 25,000.0000 25,000.00 0.230 5,750.00 0.330 8,250.00 S) 55 MODIFY ELECTRICAL SERVICE LS 15,000.0000 15,000.00 0.640 9,600.00 0.860 12,900.00 S) 56 MODIFY LOOP DETECTORS LS 250,000.0000 250,000.00 0.650 162,500.00 S) PROGRAM CAS145 PAGE 4 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A8404 TIME 10:10 AM ESTIMATE NO. 14 BID OPENING 06/07/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 10/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 618,943.79 9,536,907.92 ADJUSTMENT OF COMPENSATION 358.80 17,440.80 EXTRA WORK 1,512.50 9,936.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 620,815.09 9,564,284.74 57 MOBILIZATION LS 900,000.0000 900,000.00 1.000 900,000.00 ORIGINAL CONTRACT AMOUNT 10,593,587.10 TOTAL WORK COMPLETED 620,815.09 10,464,284.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -105,800.00 TOTAL 615,815.09 10,358,484.74 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 08/08/05 175 09/12/05 08/23/05 10/29/06 166 123 0 0 96% 95% PROGRESS IS SATISFACTORY OKPALA, MESHACK RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/06