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 02/21/14 EST. NO.02 TIME 10:42 AM R.E. NAME: OKPALA, MESHACK 03-0F2304 --------------------------------------------------------------------------- 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 02/21/14 EST. NO.02 TIME 10:42 AM R.E. NAME: OKPALA, MESHACK 03-0F2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-OF-STATE INSP#65 -16,200.00 02 OUT-OF-STATE INSP#66 -5,000.00 02 -21,200.00 -21,200.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 2/14 -7,000.00 02 -7,000.00 -7,000.00 TOTAL DEDUCTIONS -28,200.00 -28,200.00 PROGRAM CAS145 PAGE 1 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 LOCATION PROGRESS ESTIMATE 03-SAC-50-1.6/ .0 ----------------- MYERS AND SONS CONSTRUCTION LP IN SACRAMENTO COUNTY AT CAMELLIA 2554 MILLCREEK DRIVE CITY VIADUCT FR 0.3 MI E OF SACRAMENTO CA 95833 RIVERSIDE BLVD UC TO 26TH UC FED. AID NO. BHNH-P050(132)E BRIDGE WIDENING, PCC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 900,000.0000 900,000.00 0.103 92,700.00 0.157 141,300 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.150 3,000 005 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.000 0 006 TYPE III BARRICADE EA 50.0000 1,400.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 37.50 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 3,010.00 0.000 0 009 TRAFFIC PLASTIC DRUM EA 40.0000 11,600.00 0.000 0 010 TEMPORARY PAVEMENT MARKER EA 2.0000 11,800.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,750.0000 420,000.00 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 25.0000 296,500.00 0.000 0 013 TEMPORARY CRASH CUSHION (ABSORB 350) EA 8,500.0000 17,000.00 0.000 0 014 TEMPORARY TRAFFIC SCREEN LF 2.5000 29,050.00 0.000 0 015 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 017 TEMPORARY DRAINAGE INLET PROTECTION EA 85.0000 9,350.00 62.000 5,270 018 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.000 0 019 ASBESTOS COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.000 0 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 10,362.00 0.000 0 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 0.1000 120.00 0.000 0 022 INJECT CRACK (EPOXY) LF 75.0000 3,750.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CORE AND PRESSURE GROUT DOWEL LF 150.0000 4,200.00 0.000 0 024 REPAIR SPALLED SURFACE AREA SQFT 35.0000 2,800.00 0.000 0 025 REMOVE CHAIN LINK FENCE LF 3.3500 3,015.00 0.000 0 026 REMOVE PAINTED PAVEMENT MARKING SQFT 2.5000 37.50 0.000 0 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 1,654.00 0.000 0 028 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2500 877.50 0.000 0 029 REMOVE ROADSIDE SIGN EA 100.0000 1,300.00 0.000 0 030 REMOVE SIGN STRUCTURE (EA) EA 4,100.0000 16,400.00 0.000 0 031 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 2,500.00 0.000 0 032 SALVAGE METAL BRIDGE RAILING LF 3.0000 32,850.00 0.000 0 033 RECONSTRUCT FENCE LF 12.0000 9,600.00 0.000 0 034 RECONSTRUCT WOODEN BUMPER LF 18.0000 20,160.00 0.000 0 035 RECONSTRUCT METAL BEAM GUARD RAILING LF 105.0000 5,250.00 0.000 0 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 12,645.00 0.000 0 037 REMOVE CONCRETE CURB (LF) LF 10.0000 9,700.00 0.000 0 038 REMOVE CONCRETE BARRIER LF 35.0000 30,800.00 0.000 0 039 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 122,250.00 0.000 0 040 REMOVE CRASH CUSHION EA 155.0000 155.00 0.000 0 041 BRIDGE REMOVAL (PORTION) LS 415,000.0000 415,000.00 0.000 0 042 ROADWAY EXCAVATION CY 160.0000 17,600.00 0.000 0 043 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 18,500.00 0.000 0 044 HOT MIX ASPHALT (TYPE A) TON 180.0000 88,200.00 0.000 0 045 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 60.0000 4,200.00 0.000 0 046 PLACE HOT MIX ASPHALT SQYD 7.5000 2,625.00 0.000 0 (MISCELLANEOUS AREA) 047 TACK COAT TON 2,800.0000 4,480.00 0.000 0 048 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 475.0000 323,000.00 0.000 0 049 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 315,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE (MODIFIED) CY 925.0000 786,250.00 0.000 0 (F) 051 STRUCTURAL CONCRETE, FIBER-REINFORCED CY 320.0000 2,003,200.00 0.000 0 (F) PCC OVERLAY 052 AGGREGATE BASE (APPROACH SLAB) CY 225.0000 8,100.00 0.000 0 053 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 296,000.00 0.000 0 (TYPE R) 054 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 7,350.00 0.000 0 (F) 055 PAVING NOTCH EXTENSION CF 75.0000 15,000.00 0.000 0 056 DRILL AND BOND DOWEL LF 18.0000 894,600.00 0.000 0 057 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 12.0000 148,680.00 0.000 0 058 CLEAN EXPANSION JOINT LF 20.0000 41,920.00 0.000 0 059 JOINT SEAL (MR 1/2") LF 15.0000 6,615.00 0.000 0 060 JOINT SEAL (MR 2") LF 55.0000 88,330.00 0.000 0 061 JOINT SEAL (TYPE AL) LF 45.0000 2,205.00 0.000 0 062 BAR REINFORCING STEEL (BRIDGE) LB 0.8000 1,664,000.00 0.000 0 (F) 063 HEADED BAR REINFORCEMENT EA 20.0000 2,000.00 0.000 0 (F) 064 ASPHALT MEMBRANE WATERPROOFING SQFT 90.0000 13,500.00 0.000 0 (F) 065 COLUMN CASING LB 4.0000 3,240,000.00 0.000 0 (F) 066 FURNISH SIGN STRUCTURE (TRUSS) LB 3.7500 350,043.75 0.000 0 (F) 067 INSTALL SIGN STRUCTURE (TRUSS) LB 0.6000 56,007.00 0.000 0 (F) 068 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 30.0000 43,200.00 0.000 0 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 4,050.00 0.000 0 (0.080"-UNFRAMED) 070 ROADSIDE SIGN - ONE POST EA 300.0000 600.00 0.000 0 071 ROADSIDE SIGN (BRIDGE RAIL MOUNTED) LB 9.0000 29,340.00 0.000 0 072 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 250.00 0.000 0 METHOD) 073 6" WELDED STEEL PIPE (.134" THICK) LF 300.0000 3,300.00 0.000 0 074 MINOR CONCRETE (CURB) (CY) CY 750.0000 9,000.00 0.000 0 075 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 4,500.00 0.000 0 CONSTRUCTION) 076 MINOR CONCRETE (CURB AND GUTTER) CY 750.0000 9,750.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MISCELLANEOUS IRON AND STEEL LB 10.0000 1,750.00 0.000 0 (F) 078 BRIDGE DECK DRAINAGE SYSTEM LB 15.0000 132,000.00 0.000 0 (F) 079 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 1,700.00 0.000 0 080 CHAIN LINK FENCE (TYPE CL-6) LF 13.0000 7,800.00 0.000 0 081 CHAIN LINK FENCE (TYPE CL-6, SLATTED) LF 20.0000 6,000.00 0.000 0 082 CONCRETE BARRIER DELINEATOR (16-INCH) EA 35.0000 910.00 0.000 0 083 MILEPOST MARKER EA 65.0000 130.00 0.000 0 084 OBJECT MARKER (TYPE L-1) EA 45.0000 45.00 0.000 0 085 CHAIN LINK RAILING (TYPE 7) LF 65.0000 26,910.00 0.000 0 (F) 086 TRANSITION RAILING (TYPE WB) EA 3,200.0000 3,200.00 0.000 0 087 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 110.0000 96,800.00 0.000 0 088 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 85.0000 161,755.00 0.000 0 (F) 089 CONCRETE BARRIER (TYPE 732) LF 90.0000 810,000.00 0.000 0 (F) 090 CONCRETE BARRIER (TYPE 732B) LF 100.0000 12,000.00 0.000 0 (F) 091 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8000 1,900.00 0.000 0 092 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 11,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 093 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 75.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 094 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 9,040.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 095 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 2,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 096 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,312.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 097 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.7000 4,471.00 0.000 0 098 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2500 3,847.50 0.000 0 099 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 100 LIGHTING (TEMPORARY) LS 130,000.0000 130,000.00 0.000 0 101 LIGHTING (PARKING LOT) LS 185,000.0000 185,000.00 0.100 18,500.00 0.100 18,500 PROGRAM CAS145 PAGE 5 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 MODIFY TRAFFIC MONITORING STATION LS 34,000.0000 34,000.00 0.000 0 103 MODIFY CLOSED CIRCUIT TELEVISION SYSTEM LS 17,000.0000 17,000.00 0.000 0 104 MODIFY LIGHTING AND SIGN ILLUMINATION LS 490,000.0000 490,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 02/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 10:42 AM ESTIMATE NO. 02 BID OPENING 07/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 02/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 111,200.00 169,195.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 111,200.00 169,195.00 105 MOBILIZATION LS 1,700,000.0000 1,700,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 17,322,574.75 TOTAL WORK COMPLETED 111,200.00 169,195.00 MATERIALS ON HAND ON SITE 291,331.19 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -28,200.00 -28,200.00 TOTAL 83,000.00 432,326.19 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 09/17/13 185 01/06/14 10/02/13 10/01/14 29 64 0 0 1% 16% PROGRESS IS SATISFACTORY OKPALA, MESHACK RESIDENT ENGINEER PROGRAM CAS145 DATE 02/21/14