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 06/18/14 EST. NO.06 TIME 08:56 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 --------------------------------------------------------------------------- 001 0009 130.27 E.W. @ F.A.(+) 052814 N 0067.0 0010 196.39 051514 N 0076.0 0025 274.48 051514 N 0025.0 0026 271.48 051614 N 0026.0 0028 374.27 051814 N 0028.0 020 0003 1,489.63 E.W. @ F.A.(+) 042514 N 0077.0 2,736.52 TOTAL THIS ESTIMATE 1,255,632.91 TOTAL PREVIOUS ESTIMATE 1,258,369.43 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 06/18/14 EST. NO.06 TIME 08:56 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 0.00 -21,200.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 2/14 -7,000.00 02 PER LTR DATED 3/14 -3,000.00 03 RETURN DEDUCT 2/14 7,000.00 03 PER LTR DATED 4/14 -3,000.00 04 PER LTR DATED 5/14 -10,000.00 05 PER LTR DATED 6/14 -10,000.00 06 RETURN DEDUCT 3/14 3,000.00 06 RETURN DEDUCT 4/14 3,000.00 06 -4,000.00 -20,000.00 TOTAL DEDUCTIONS -4,000.00 -41,200.00 PROGRAM CAS145 PAGE 1 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 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 0.500 5,000 003 TIME-RELATED OVERHEAD (LS) LS 900,000.0000 900,000.00 0.092 82,800.00 0.596 536,400 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.670 13,400 005 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.350 175,000.00 0.800 400,000 006 TYPE III BARRICADE EA 50.0000 1,400.00 42.000 2,100.00 81.000 4,050 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 37.50 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 3,010.00 25.000 875.00 25.000 875 009 TRAFFIC PLASTIC DRUM EA 40.0000 11,600.00 296.000 11,840.00 465.000 18,600 010 TEMPORARY PAVEMENT MARKER EA 2.0000 11,800.00 1,669.000 3,338 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,750.0000 420,000.00 45.000 393,750 012 TEMPORARY RAILING (TYPE K) LF 25.0000 296,500.00 6,040.000 151,000.00 12,480.000 312,000 013 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 5,304.000 13,260.00 10,768.000 26,920 015 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 0.400 6,000 019 ASBESTOS COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 020 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 1,200.000 120 022 INJECT CRACK (EPOXY) LF 75.0000 3,750.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 28.000 4,200 024 REPAIR SPALLED SURFACE AREA SQFT 35.0000 2,800.00 0.000 0 025 REMOVE CHAIN LINK FENCE LF 3.3500 3,015.00 388.000 1,299.80 388.000 1,299 026 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 8.000 800.00 13.000 1,300 030 REMOVE SIGN STRUCTURE (EA) EA 4,100.0000 16,400.00 2.000 8,200.00 4.000 16,400 031 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 2,500.00 100.000 2,500.00 100.000 2,500 032 SALVAGE METAL BRIDGE RAILING LF 3.0000 32,850.00 5,475.000 16,425.00 10,950.000 32,850 033 RECONSTRUCT FENCE LF 12.0000 9,600.00 731.000 8,772 034 RECONSTRUCT WOODEN BUMPER LF 18.0000 20,160.00 373.000 6,714 035 RECONSTRUCT METAL BEAM GUARD RAILING LF 105.0000 5,250.00 0.000 0 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 12,645.00 304.540 1,370.43 1,152.320 5,185 037 REMOVE CONCRETE CURB (LF) LF 10.0000 9,700.00 744.200 7,442.00 834.800 8,348 038 REMOVE CONCRETE BARRIER LF 35.0000 30,800.00 0.000 0 039 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 122,250.00 122,250.000 30,562.50 489,000.000 122,250 040 REMOVE CRASH CUSHION EA 155.0000 155.00 1.000 155.00 1.000 155 041 BRIDGE REMOVAL (PORTION) LS 415,000.0000 415,000.00 0.500 207,500.00 1.000 415,000 042 ROADWAY EXCAVATION CY 160.0000 17,600.00 55.320 8,851.20 57.690 9,230 043 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 18,500.00 55.320 2,766.00 55.320 2,766 044 HOT MIX ASPHALT (TYPE A) TON 180.0000 88,200.00 205.920 37,065 045 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 0.620 1,736 048 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 475.0000 323,000.00 863.420 410,124.50 863.420 410,124 049 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 315,000.00 137.000 287,700 (F) PROGRAM CAS145 PAGE 3 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 786,250.00 297.000 274,725.00 807.000 746,475 (F) 051 STRUCTURAL CONCRETE, FIBER-REINFORCED CY 320.0000 2,003,200.00 3,067.000 981,440.00 6,197.000 1,983,040 (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 296,000.00 162.000 129,600.00 370.000 296,000 (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 90.000 6,750.00 160.000 12,000 056 DRILL AND BOND DOWEL LF 18.0000 894,600.00 14,304.000 257,472.00 47,635.000 857,430 057 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 12.0000 148,680.00 12,390.000 148,680 058 CLEAN EXPANSION JOINT LF 20.0000 41,920.00 1,048.000 20,960.00 2,096.000 41,920 059 JOINT SEAL (MR 1/2") LF 15.0000 6,615.00 221.000 3,315.00 441.000 6,615 060 JOINT SEAL (MR 2") LF 55.0000 88,330.00 803.000 44,165.00 1,606.000 88,330 061 JOINT SEAL (TYPE AL) LF 45.0000 2,205.00 0.000 0 062 BAR REINFORCING STEEL (BRIDGE) LB 0.8000 1,664,000.00 936,000.000 748,800.00 2,080,000.000 1,664,000 (F) 063 HEADED BAR REINFORCEMENT EA 20.0000 2,000.00 100.000 2,000 (F) 064 ASPHALT MEMBRANE WATERPROOFING SQFT 90.0000 13,500.00 0.000 0 (F) 065 COLUMN CASING LB 4.0000 3,240,000.00 226,800.000 907,200.00 226,800.000 907,200 (F) 066 FURNISH SIGN STRUCTURE (TRUSS) LB 3.7500 350,043.75 37,643.000 141,161 (F) 067 INSTALL SIGN STRUCTURE (TRUSS) LB 0.6000 56,007.00 37,643.000 22,585 (F) 068 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 30.0000 43,200.00 570.000 17,100 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 4,050.00 84.000 1,260 (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 1,297.000 11,673 072 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 2.130 1,597.50 2.130 1,597 075 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 4,500.00 3.000 4,500.00 3.000 4,500 CONSTRUCTION) 076 MINOR CONCRETE (CURB AND GUTTER) CY 750.0000 9,750.00 7.200 5,400.00 11.330 8,497 PROGRAM CAS145 PAGE 4 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,960.000 59,400.00 8,360.000 125,400 (F) 079 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 1,700.00 135.000 1,350 080 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 1.000 3,200 087 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 110.0000 96,800.00 0.000 0 088 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 85.0000 161,755.00 903.000 76,755.00 1,807.000 153,595 (F) 089 CONCRETE BARRIER (TYPE 732) LF 90.0000 810,000.00 4,275.000 384,750.00 8,550.000 769,500 (F) 090 CONCRETE BARRIER (TYPE 732B) LF 100.0000 12,000.00 56.000 5,600.00 113.000 11,300 (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 0.500 65,000.00 1.000 130,000 101 LIGHTING (PARKING LOT) LS 185,000.0000 185,000.00 0.100 18,500.00 0.300 55,500 PROGRAM CAS145 PAGE 5 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.240 8,160.00 0.680 23,120 103 MODIFY CLOSED CIRCUIT TELEVISION SYSTEM LS 17,000.0000 17,000.00 0.400 6,800 104 MODIFY LIGHTING AND SIGN ILLUMINATION LS 490,000.0000 490,000.00 0.440 215,600.00 0.880 431,200 PROGRAM CAS145 PAGE 6 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2304 TIME 08:56 AM ESTIMATE NO. 06 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 06/16/14 R.E. NAME: OKPALA, MESHACK DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,354,560.93 11,776,974.79 ADJUSTMENT OF COMPENSATION 0.00 1,249,174.70 EXTRA WORK 2,736.52 9,194.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,357,297.45 13,035,344.22 105 MOBILIZATION LS 1,700,000.0000 1,700,000.00 1.000 1,700,000 ORIGINAL CONTRACT AMOUNT 17,322,574.75 TOTAL WORK COMPLETED 5,357,297.45 14,735,344.22 MATERIALS ON HAND ON SITE 868,418.70 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,000.00 -41,200.00 TOTAL 5,353,297.45 15,562,562.92 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 10/01/14 102 71 0 0 66% 55% PROGRESS IS SATISFACTORY OKPALA, MESHACK RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/14