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 11/24/10 EST. NO.03 TIME 09:20 AM R.E. NAME: BERGEVIN, MIKE 08-0H9304 --------------------------------------------------------------------------- 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 11/24/10 EST. NO.03 TIME 09:20 AM R.E. NAME: BERGEVIN, MIKE 08-0H9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0H9304 TIME 09:20 AM ESTIMATE NO. 03 BID OPENING 06/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 11/24/10 LOCATION PROGRESS ESTIMATE 08-SBD-10-25.2/29.3 ----------------- TRAFFIC DEVELOPMENT SERVICES IN SAN BERNARDINO COUNTY IN SAN INC BERNARDINO, LOMA LINDA AND REDLANDS 4215 TIERRA REJADA RD STE 184 FROM WATERMAN AVENUE UNDERCROSSING MOORPARK CA 93021 TO ALABAMA STREET OVERCROSSING FED. AID NO. N O N E INSTALL OVERHEAD SIGN STRUCTURES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.850 850.00 0.850 850.00 03 PREPARE WATER POLLUTION CONTROL LS 100.0000 100.00 0.750 75.00 PROGRAM 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000.00 05 CONSTRUCTION AREA SIGNS LS 100.0000 100.00 0.100 10.00 0.850 85.00 06 TRAFFIC CONTROL SYSTEM LS 31,567.0000 31,567.00 0.850 26,831.95 0.850 26,831.95 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 400.0000 400.00 0.850 340.00 0.850 340.00 08 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 5,740.00 8,025.000 2,808.75 8,025.000 2,808.75 STRIPE (HAZARDOUS WASTE) 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 3,190.00 17,493.000 1,749.30 17,493.000 1,749.30 10 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 600.00 126.000 252.00 126.000 252.00 11 REMOVE PAVEMENT MARKER LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500.00 12 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 500.00 5.000 500.00 5.000 500.00 13 REMOVE SIGN STRUCTURE EA 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 14 REMOVE SIGN PANEL AND REMOVABLE SIGN EA 500.0000 1,000.00 1.000 500.00 1.000 500.00 PANEL FRAME 15 REMOVE SIGN PANEL EA 500.0000 500.00 0.000 0.00 16 REMOVE BRIDGE MOUNTED SIGN EA 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 17 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000.00 18 LEAD COMPLIANCE PLAN LS 4,700.0000 4,700.00 0.200 940.00 0.900 4,230.00 19 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.0000 9,310.00 1,330.000 9,310.00 1,330.000 9,310.00 WITH WALKWAY) 20 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 3.0000 3,990.00 1,330.000 3,990.00 1,330.000 3,990.00 WITH WALKWAY) 21 FURNISH SIGN STRUCTURE (TRUSS) LB 2.5000 184,250.00 73,700.000 184,250.00 73,700.000 184,250.00 22 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 36,850.00 72,226.000 36,113.00 72,226.000 36,113.00 PROGRAM CAS145 PAGE 2 DATE 11/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0H9304 TIME 09:20 AM ESTIMATE NO. 03 BID OPENING 06/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 11/24/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 8.0000 6,480.00 810.000 6,480.00 810.000 6,480.00 24 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 15.0000 3,000.00 200.000 3,000.00 200.000 3,000.00 25 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 15.0000 975.00 1.000 15.00 1.000 15.00 26 FURNISH LAMINATED PANEL SIGN SQFT 16.0000 2,240.00 135.000 2,160.00 135.000 2,160.00 (2 1/2"-TYPE H) 27 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,600.00 192.000 1,536.00 192.000 1,536.00 (0.080"-UNFRAMED) 28 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 660.00 66.000 660.00 66.000 660.00 (0.063"-FRAMED) 29 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 55,200.00 92.000 55,200.00 92.000 55,200.00 (SIGN FOUNDATION) 30 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 12.000 3,600.00 12.000 3,600.00 31 ROADSIDE SIGN - TWO POST EA 500.0000 2,000.00 3.000 1,500.00 3.000 1,500.00 32 INSTALL SIGN PANEL ON EXISTING SQFT 10.0000 4,050.00 128.300 1,283.00 128.300 1,283.00 STRUCTURE 33 INSTALL ROADSIDE SIGN EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 (LAMINATED WOOD BOX POST) 34 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 3,300.00 187.500 4,125.00 187.500 4,125.00 35 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 2,600.00 4.000 2,600.00 4.000 2,600.00 36 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,700.0000 10,800.00 3.000 8,100.00 3.000 8,100.00 37 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 9,820.00 3,810.000 7,620.00 3,810.000 7,620.00 38 THERMOPLASTIC TRAFFIC STRIPE LF 0.1400 7,784.00 56,499.000 7,909.86 56,499.000 7,909.86 (SPRAYABLE) 39 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 1,850.00 1,260.000 1,260.00 1,260.000 1,260.00 40 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 2,820.00 1,257.000 2,514.00 1,257.000 2,514.00 41 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.750 750.00 0.750 750.00 SYSTEM ELEMENTS DURING CONSTRUCTION 42 SIGN ILLUMINATION LS 10,000.0000 10,000.00 0.700 7,000.00 0.700 7,000.00 43 MODIFY SIGN ILLUMINATION LS 4,000.0000 4,000.00 0.750 3,000.00 0.750 3,000.00 44 INDUCTIVE LOOP DETECTOR EA 450.0000 15,300.00 0.000 0.00 45 RELOCATE CLOSED CIRCUIT TELEVISION LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250.00 SYSTEM PROGRAM CAS145 PAGE 3 DATE 11/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0H9304 TIME 09:20 AM ESTIMATE NO. 03 BID OPENING 06/10/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/10 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 11/24/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 418,507.86 421,947.86 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 418,507.86 421,947.86 ORIGINAL CONTRACT AMOUNT 466,626.00 TOTAL WORK COMPLETED 418,507.86 421,947.86 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 418,507.86 421,947.86 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 07/20/10 45 09/13/10 09/13/10 12/07/10 44 4 9 0 85% 81% PROGRESS IS SATISFACTORY BERGEVIN, MIKE RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 11/24/10