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 10/21/13 EST. NO.01 TIME 01:48 PM R.E. NAME: DELONG, ERIC 03-3F2404 --------------------------------------------------------------------------- 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 10/21/13 EST. NO.01 TIME 01:48 PM R.E. NAME: DELONG, ERIC 03-3F2404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:48 PM ESTIMATE NO. 01 BID OPENING 04/23/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 10/21/13 LOCATION PROGRESS ESTIMATE 03-PLA-80-4.1/R19.5 ----------------- MC GUIRE PACIFIC CONSTRUCTOR'S IN PLACER COUNTY AT VARIOUS P O BOX 4072 LOCATIONS AUBURN CA 95604 FED. AID NO. N O N E REPLACE AND INSTALL NEW SIGNS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,100.0000 3,100.00 1.000 3,100.00 1.000 3,100 002 TRAFFIC CONTROL SYSTEM LS 32,000.0000 32,000.00 0.267 8,544.00 0.267 8,544 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,500.0000 6,500.00 0.267 1,735.50 0.267 1,735 004 JOB SITE MANAGEMENT LS 1,868.0000 1,868.00 0.267 498.76 0.267 498 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,500.0000 4,500.00 0.750 3,375.00 0.750 3,375 006 TEMPORARY CONCRETE WASHOUT LS 860.0000 860.00 0.267 229.62 0.267 229 007 ASBESTOS COMPLIANCE PLAN LS 2,300.0000 2,300.00 0.750 1,725.00 0.750 1,725 008 TREATED WOOD WASTE LS 1,200.0000 1,200.00 0.267 320.40 0.267 320 009 REMOVE ROADSIDE SIGN EA 268.0000 3,484.00 5.000 1,340.00 5.000 1,340 010 REMOVE ROADSIDE SIGN PANEL EA 200.0000 600.00 2.000 400.00 2.000 400 011 REMOVE SIGN STRUCTURE (EA) EA 3,400.0000 6,800.00 0.500 1,700.00 0.500 1,700 012 REMOVE BRIDGE MOUNTED SIGN EA 2,980.0000 11,920.00 0.000 0 013 RELOCATE ROADSIDE SIGN EA 279.0000 558.00 1.000 279.00 1.000 279 014 MODIFY SIGN STRUCTURE EA 3,500.0000 14,000.00 1.000 3,500.00 1.000 3,500 (SAFETY CABLE RETROFIT) 015 60" CAST-IN-DRILLED-HOLE CONCRETE LF 5,500.0000 253,000.00 46.000 253,000.00 46.000 253,000 PILE (SIGN FOUNDATION) 016 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 6.0000 107,010.00 0.000 0 (F) WITH WALKWAY) 017 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.5000 44,587.50 0.000 0 (F) WITH WALKWAY) 018 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2500 165,210.25 0.000 0 (F) 019 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 14,685.60 0.000 0 (F) 020 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 21.0000 82,320.00 173.300 3,639.30 173.300 3,639 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 984.00 0.000 0 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 2,945.00 22.750 352.63 22.750 352 (0.063"-FRAMED) PROGRAM CAS145 PAGE 2 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:48 PM ESTIMATE NO. 01 BID OPENING 04/23/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 2,275.00 45.000 731.25 45.000 731 (0.080"-FRAMED) 024 ROADSIDE SIGN - ONE POST EA 230.0000 1,150.00 0.000 0 025 ROADSIDE SIGN - TWO POST EA 540.0000 6,480.00 2.000 1,080.00 2.000 1,080 026 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 990.00 2.000 330.00 2.000 330 METHOD) 027 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 9.0000 23,670.00 173.300 1,559.70 173.300 1,559 028 VEGETATION CONTROL (MINOR CONCRETE) SQYD 140.0000 5,180.00 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,586.0000 1,586.00 0.500 793.00 0.500 793 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFY SIGN ILLUMINATION LS 80,000.0000 80,000.00 0.050 4,000.00 0.050 4,000 PROGRAM CAS145 PAGE 3 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:48 PM ESTIMATE NO. 01 BID OPENING 04/23/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 292,233.16 292,233.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 292,233.16 292,233.16 ORIGINAL CONTRACT AMOUNT 881,763.35 TOTAL WORK COMPLETED 292,233.16 292,233.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 292,233.16 292,233.16 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 06/10/13 30 10/08/13 10/08/13 11/20/13 7 0 0 0 33% 23% PROGRESS IS SATISFACTORY DELONG, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/13