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 11/22/13 EST. NO.02 TIME 01:34 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 --------------------------------------------------------------------------- 005 0001 10,431.00 E.W. @ U.P (+) 112013 N 0001 0 0002 -8,475.60 A.C. @ L.S.(-) 112013 N 0002 0 1,955.40 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 1,955.40 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 11/22/13 EST. NO.02 TIME 01:34 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 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:34 PM ESTIMATE NO. 02 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 11/19/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 11/22/13 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 3,100 002 TRAFFIC CONTROL SYSTEM LS 32,000.0000 32,000.00 0.533 17,056.00 0.800 25,600 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,500.0000 6,500.00 0.533 3,464.50 0.800 5,200 004 JOB SITE MANAGEMENT LS 1,868.0000 1,868.00 0.533 995.64 0.800 1,494 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,500.0000 4,500.00 0.750 3,375 006 TEMPORARY CONCRETE WASHOUT LS 860.0000 860.00 0.533 458.38 0.800 688 007 ASBESTOS COMPLIANCE PLAN LS 2,300.0000 2,300.00 0.750 1,725 008 TREATED WOOD WASTE LS 1,200.0000 1,200.00 0.533 639.60 0.800 960 009 REMOVE ROADSIDE SIGN EA 268.0000 3,484.00 4.000 1,072.00 9.000 2,412 010 REMOVE ROADSIDE SIGN PANEL EA 200.0000 600.00 1.000 200.00 3.000 600 011 REMOVE SIGN STRUCTURE (EA) EA 3,400.0000 6,800.00 0.500 1,700.00 1.000 3,400 012 REMOVE BRIDGE MOUNTED SIGN EA 2,980.0000 11,920.00 4.000 11,920.00 4.000 11,920 013 RELOCATE ROADSIDE SIGN EA 279.0000 558.00 1.000 279.00 2.000 558 014 MODIFY SIGN STRUCTURE EA 3,500.0000 14,000.00 2.000 7,000.00 3.000 10,500 (SAFETY CABLE RETROFIT) 015 60" CAST-IN-DRILLED-HOLE CONCRETE LF 5,500.0000 253,000.00 46.000 253,000 PILE (SIGN FOUNDATION) 016 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 6.0000 107,010.00 17,835.000 107,010.00 17,835.000 107,010 (F) WITH WALKWAY) 017 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.5000 44,587.50 17,835.000 44,587.50 17,835.000 44,587 (F) WITH WALKWAY) 018 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2500 165,210.25 38,873.000 165,210.25 38,873.000 165,210 (F) 019 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 14,685.60 36,714.000 14,685.60 36,714.000 14,685 (F) 020 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 21.0000 82,320.00 3,023.330 63,489.93 3,196.630 67,129 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 984.00 37.360 448.32 37.360 448 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 2,945.00 52.000 806.00 74.750 1,158 (0.063"-FRAMED) PROGRAM CAS145 PAGE 2 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:34 PM ESTIMATE NO. 02 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 11/19/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 (0.080"-FRAMED) 024 ROADSIDE SIGN - ONE POST EA 230.0000 1,150.00 3.000 690.00 3.000 690 025 ROADSIDE SIGN - TWO POST EA 540.0000 6,480.00 2.000 1,080.00 4.000 2,160 026 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 990.00 2.000 330 METHOD) 027 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 9.0000 23,670.00 1,374.170 12,367.53 1,547.470 13,927 028 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 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFY SIGN ILLUMINATION LS 80,000.0000 80,000.00 0.700 56,000.00 0.750 60,000 PROGRAM CAS145 PAGE 3 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F2404 TIME 01:34 PM ESTIMATE NO. 02 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 11/19/13 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 511,160.25 803,393.41 ADJUSTMENT OF COMPENSATION -8,475.60 -8,475.60 EXTRA WORK 10,431.00 10,431.00 SUBTOTAL AMOUNT EARNED 513,115.65 805,348.81 ORIGINAL CONTRACT AMOUNT 881,763.35 TOTAL WORK COMPLETED 513,115.65 805,348.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 513,115.65 805,348.81 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 11/25/13 25 4 0 0 90% 83% PROGRESS IS SATISFACTORY DELONG, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/13