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 12/19/13 EST. NO.03 TIME 06:11 AM R.E. NAME: PETER MULLAY 06-0P9204 --------------------------------------------------------------------------- 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 12/19/13 EST. NO.03 TIME 06:11 AM R.E. NAME: PETER MULLAY 06-0P9204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P9204 TIME 06:11 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: PETER MULLAY DATE OF THIS ESTIMATE 12/19/13 LOCATION PROGRESS ESTIMATE 06-KER-46-0.0/7.3 ----------------- 06-KER-46-19.3/27.0 W JAXON BAKER INC IN KERN CO NEAR LOST HILLS FROM P O BOX 994248 KERN CO LINE TO KECKS RD & FROM 1.2 REDDING CA 960994248 MILES WEST OF ROUTE 33 TO 0.5 MILE WEST OF BROWN MATERIAL RD FED. AID NO. ACNH-P046(48)E RHMA TYPE G OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 750.0000 750.00 1.000 750 002 CONSTRUCTION AREA SIGNS LS 2,575.0000 2,575.00 0.053 136.48 0.860 2,214 003 TRAFFIC CONTROL SYSTEM LS 388,500.0000 388,500.00 0.178 69,153.00 0.867 336,829 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 42,800.0000 42,800.00 0.178 7,618.40 0.867 37,107 005 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.178 445.00 0.867 2,167 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.750 375 007 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 7,680.00 16,210.000 4,863 008 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 8,370.00 5,638.000 8,457 009 ADJUST MONUMENT COVER EA 750.0000 4,500.00 0.000 0 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.5000 6,840.00 1,964.000 18,658 011 SHOULDER BACKING TON 36.0000 60,120.00 533.410 19,202.76 3,668.600 132,069 012 PREPAVING INERTIAL PROFILER LS 9,800.0000 9,800.00 1.000 9,800 013 PREPAVING GRINDING DAY EA 10,200.0000 10,200.00 0.000 0 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,880,000.00 4,420.940 442,094.00 17,960.780 1,796,078 015 ASPHALTIC EMULSION MEMBRANE TON 660.0000 138,600.00 192.180 126,838 (BONDED WEARING COURSE) 016 RUBBERIZED HOT MIX ASPHALT TON 114.0000 2,074,800.00 16,393.630 1,868,873 (BONDED WEARING COURSE-GAP GRADED) 017 SHOULDER RUMBLE STRIP STA 16.0000 50,240.00 2,500.000 40,000.00 2,500.000 40,000 (HMA,GROUND-IN INDENTATIONS) 018 DATA CORE LS 8,530.0000 8,530.00 0.000 0 019 TACK COAT TON 425.0000 63,750.00 20.770 8,827.25 100.770 42,827 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3900 124,800.00 82,959.000 32,354.01 238,855.000 93,153 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 8,960.00 630.000 441.00 4,614.000 3,229 022 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 11,160.00 2,460.000 4,920 PROGRAM CAS145 PAGE 2 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P9204 TIME 06:11 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: PETER MULLAY DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 106.00 0.000 0 (BROKEN 12-3) 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 30,000.00 75,594.000 15,118.80 150,538.000 30,107 (BROKEN 36-12) 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 17,750.00 3,036.000 7,590.00 6,474.000 16,185 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 850.0000 850.00 0.220 187.00 0.870 739 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P9204 TIME 06:11 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: PETER MULLAY DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 643,167.70 4,576,244.92 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 643,167.70 4,576,244.92 ORIGINAL CONTRACT AMOUNT 4,954,681.00 TOTAL WORK COMPLETED 643,167.70 4,576,244.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 643,167.70 4,576,244.92 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 07/24/13 45 10/07/13 12/12/13 12/23/13 39 12 0 0 91% 87% PROGRESS IS SATISFACTORY PETER MULLAY RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/13