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 06/18/15 EST. NO. 006 TIME 01:17 PM R.E. NAME: KEWAL VIRK / STAN OSHITA 10-0J92U4 --------------------------------------------------------------------------- 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 06/18/15 EST. NO. 006 TIME 01:17 PM R.E. NAME: KEWAL VIRK / STAN OSHITA 10-0J92U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 005 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J92U4 TIME 01:17 PM ESTIMATE NO. 006 BID OPENING 07/02/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: KEWAL VIRK / STAN OSHITA DATE OF THIS ESTIMATE 06/18/15 LOCATION PROGRESS ESTIMATE 10-SJ-12-0.0/ .0 ----------------- MYERS AND SONS CONSTRUCTION, ON STATE ROUTE 12 AT MOKELUMNE LP RIVER BRIDGE 4600 NORTHGATE BLVD SACRAMENTO CA 95834 FED. AID NO. NHP-P012(115)E REMOVE/REPLACE CONCRETE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,750.0000 593,750.00 20.000 95,000.00 85.000 403,750 003 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.750 4,500 004 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.500 15,000 005 TYPE III BARRICADE EA 50.0000 1,100.00 22.000 1,100 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.5000 36.00 24.000 36 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 1,935.00 3,870.000 1,935 008 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 800.00 0.000 0 009 TEMPORARY SIGNAL SYSTEM LS 160,000.0000 160,000.00 1.000 160,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.500 17,500 011 TEMPORARY RAILING (TYPE K) LF 45.0000 59,400.00 1,320.000 59,400 012 TEMPORARY ALTERNAITVE CRASH CUSHION EA 2,000.0000 8,000.00 5.000 10,000 013 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.150 2,250.00 0.850 12,750 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.150 300.00 0.900 1,800 015 STREET SWEEPING LS 15,000.0000 15,000.00 0.100 1,500.00 0.900 13,500 016 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 1.000 3,500 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 2,110.00 2,110.000 2,110 STRIPE (HAZARDOUS WASTE) 018 WORK AREA MONITORING (BRIDGE) LS 3,500.0000 3,500.00 1.000 3,500 019 RAPID SETTING CONCRETE (PATCH) CF 50.0000 1,100.00 0.000 0 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,055.00 1,846.000 923 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 48.00 24.000 48 022 REMOVE PAVEMENT MARKER EA 1.5000 135.00 90.000 135 PROGRAM CAS145 PAGE 2 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J92U4 TIME 01:17 PM ESTIMATE NO. 006 BID OPENING 07/02/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: KEWAL VIRK / STAN OSHITA DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE UNSOUND CONCRETE CF 50.0000 1,100.00 0.000 0 024 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 5,400.00 0.000 0 025 TREAT BRIDGE DECK SQFT 0.2500 8,725.00 0.000 0 (F) 026 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 20,900.00 0.000 0 027 BRIDGE REMOVAL (PORTION) LS 150,000.0000 150,000.00 0.850 127,500 028 REMOVE RIVETS EA 50.0000 8,500.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 030 SHOULDER BACKING TON 400.0000 17,600.00 0.000 0 031 TEMPORARY SUPPORT LS 75,000.0000 75,000.00 0.000 0 032 STRUCTURAL CONCRETE, BRIDGE CY 1,600.0000 288,000.00 179.200 286,720 (F) (LIGHTWEIGHT FIBER REINFORCED) 033 CLEAN EXPANSION JOINT LF 15.0000 2,475.00 0.000 0 034 JOINT SEAL (MR 1") LF 20.0000 3,300.00 0.000 0 035 BAR REINFORCING STEEL (BRIDGE) LB 1.6000 80,000.00 50,000.000 80,000 (F) 036 STRUCTURAL STEEL (BRIDGE) LB 12.0000 89,880.00 0.000 0 (F) 037 HEAT STRAIGHTEN STEEL GIRDERS LS 25,000.0000 25,000.00 0.000 0 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 135.00 0.000 0 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 120.00 0.000 0 (0.080"-UNFRAMED) 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 135.0000 270.00 0.000 0 METHOD) 041 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 200.00 0.000 0 EXISTING POST 042 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 55,000.0000 55,000.00 0.900 49,500 043 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 70,000.0000 70,000.00 0.900 63,000 044 CLEAN AND PAINT STRUCTURAL STEEL LS 16,500.0000 16,500.00 0.000 0 045 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 70.0000 295,050.00 4,215.000 295,050 (F) 046 MISCELLANEOUS METAL (BRIDGE) LB 14.0000 28,700.00 0.000 0 (F) 047 BARRIER POST SYSTEM LS 50,000.0000 50,000.00 0.900 45,000 048 WASTE AND WATER SUPPLY SYSTEMS LS 15,000.0000 15,000.00 0.400 6,000 049 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.0000 6,000.00 159.000 4,770 PROGRAM CAS145 PAGE 3 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J92U4 TIME 01:17 PM ESTIMATE NO. 006 BID OPENING 07/02/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: KEWAL VIRK / STAN OSHITA DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COMPOSITE BARRIER LF 300.0000 172,200.00 574.000 172,200 051 PIPE HANDRAILING LF 385.0000 5,390.00 0.000 0 (F) 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 3,200.00 3.000 2,400 053 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 10,000.00 3.000 7,500 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 3,789.00 4,300.000 3,870 055 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 96.00 24.000 96 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 450.00 92.000 460 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 058 EXTINGUISHABLE MESSAGE SIGN LS 30,000.0000 30,000.00 0.000 0 059 RADAR SPEED FEEDBACK SIGN LS 25,000.0000 25,000.00 0.000 0 060 MODIFY FLASHING BEACON LS 25,000.0000 25,000.00 0.000 0 061 BUILDING WORK LS 1,600,000.0000 1,600,000.00 0.900 1,440,000 PROGRAM CAS145 PAGE 4 DATE 06/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J92U4 TIME 01:17 PM ESTIMATE NO. 006 BID OPENING 07/02/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: KEWAL VIRK / STAN OSHITA DATE OF THIS ESTIMATE 06/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 99,050.00 3,306,553.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 31,351.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 99,050.00 3,337,904.34 062 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 4,488,449.00 TOTAL WORK COMPLETED 99,050.00 3,687,904.34 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 99,050.00 3,684,904.34 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 08/12/14 125 02/02/15 02/02/15 12/31/16 86 0 -20 0 79% 82% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/17/15. KEWAL VIRK / STAN OSHITA RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/15