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 10/24/14 EST. NO.05 TIME 08:45 AM R.E. NAME: TRAN, KEN 08-0G6204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0002 36,375.26 A.C. @ U.P.(+) 080814 N 2 0 004 0001 8,914.56 A.C. @ U.P.(+) 073014 N 1 0 45,289.82 TOTAL THIS ESTIMATE 88,966.72 TOTAL PREVIOUS ESTIMATE 134,256.54 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 10/24/14 EST. NO.05 TIME 08:45 AM R.E. NAME: TRAN, KEN 08-0G6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE UNDER PAYMENT WAGES -3,141.13 03 UNDERPAYMENT WAGES -48.72 04 MISSING CPM UPDATE -10,000.00 05 MISSING CPR - CA PRO -10,000.00 05 -20,000.00 -23,189.85 LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -10,000.00 03 MISS CERTIFY PAYROLL -10,000.00 04 MISSING APPRNT CERT -4,752.00 05 -4,752.00 -24,752.00 TOTAL DEDUCTIONS -24,752.00 -47,941.85 PROGRAM CAS145 PAGE 1 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G6204 TIME 08:45 AM ESTIMATE NO. 05 BID OPENING 02/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TRAN, KEN DATE OF THIS ESTIMATE 10/24/14 LOCATION PROGRESS ESTIMATE 08-SBD-38-15.0/49.5 ----------------- ALL AMERICAN ASPHALT NEAR ANGELUS OAKS FROM VALLEY OF P O BOX 2229 THE FALLS DR TO NORTH JCT RTE 18 CORONA CA 928782229 FED. AID NO. STP-P038(18)E COLD PLANE AND OVERLAY 0.2' HMA-C ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,580.0000 2,580.00 0.750 1,935 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 515.0000 515.00 0.450 231 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,070.0000 107,000.00 22.000 23,540.00 74.000 79,180 004 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.220 2,420.00 0.740 8,140 005 TRAFFIC CONTROL SYSTEM LS 567,000.0000 567,000.00 0.220 124,740.00 0.740 419,580 006 FLASHING BEACON (PORTABLE) EA 335.0000 1,005.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,025.0000 6,075.00 2.000 4,050 008 JOB SITE MANAGEMENT LS 515.0000 515.00 0.220 113.30 0.740 381 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,400.0000 5,400.00 0.750 4,050 010 TREATED WOOD WASTE LB 0.2300 736.00 1,700.000 391.00 1,700.000 391 011 REMOVE GUARDRAIL LF 16.2000 4,050.00 175.000 2,835.00 265.500 4,301 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9200 570,400.00 409,516.790 376,755 013 SHOULDER BACKING TON 51.0000 8,670.00 0.000 0 014 PREPAVING INERTIAL PROFILER LS 3,300.0000 3,300.00 0.500 1,650 015 PREPAVING GRINDING DAY EA 22,500.0000 67,500.00 3.000 67,500 016 REPLACE ASPHALT CONCRETE SURFACING CY 155.0000 353,400.00 246.200 38,161.00 2,508.010 388,741 017 HOT MIX ASPHALT (TYPE C) TON 87.0000 7,038,300.00 54,960.350 4,781,550 018 CENTERLINE RUMBLE STRIP STA 37.0000 67,710.00 490.930 18,164.41 490.930 18,164 019 DATA CORE LS 22,700.0000 22,700.00 0.000 0 020 TACK COAT TON 590.0000 64,900.00 125.290 73,921 021 GUARD RAILING DELINEATOR EA 17.5000 2,800.00 130.000 2,275.00 227.000 3,972 022 OBJECT MARKER (TYPE L-1) EA 67.0000 469.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G6204 TIME 08:45 AM ESTIMATE NO. 05 BID OPENING 02/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TRAN, KEN DATE OF THIS ESTIMATE 10/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 32.0000 201,600.00 3,040.730 97,303.36 6,834.480 218,703 024 VEGETATION CONTROL (MINOR CONCRETE) SQYD 42.0000 116,760.00 0.000 0 025 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,760.0000 66,240.00 16.000 44,160.00 21.000 57,960 026 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 12,500.00 7.000 17,500.00 8.000 20,000 027 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 2,201.00 0.000 0 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2600 910,980.00 139,672.000 175,986.72 139,672.000 175,986 (RECESSED) 029 PAVEMENT MARKER EA 5.1500 41,200.00 700.000 3,605.00 700.000 3,605 (RETROREFLECTIVE-RECESSED) 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 515.0000 515.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 031 MODIFY TRAFFIC MONITORING STATION LS 2,060.0000 2,060.00 1.000 2,060 (COUNT) 032 MODIFY SIGNAL AND LIGHTING LS 7,200.0000 7,200.00 1.000 7,200 PROGRAM CAS145 PAGE 3 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G6204 TIME 08:45 AM ESTIMATE NO. 05 BID OPENING 02/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TRAN, KEN DATE OF THIS ESTIMATE 10/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 551,194.79 6,720,010.49 ADJUSTMENT OF COMPENSATION 45,289.82 132,651.54 EXTRA WORK 0.00 1,605.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 596,484.61 6,854,267.03 033 MOBILIZATION LS 127,000.0000 127,000.00 1.000 127,000 ORIGINAL CONTRACT AMOUNT 10,394,281.00 TOTAL WORK COMPLETED 596,484.61 6,981,267.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -24,752.00 -47,941.85 TOTAL 571,732.61 6,933,325.18 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 03/26/14 100 05/20/14 05/20/14 12/02/14 74 33 0 0 65% 74% PROGRESS IS SATISFACTORY TRAN, KEN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/14