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 04/23/14 EST. NO.14 TIME 04:03 PM R.E. NAME: DAVIS, DARCY 08-0K2704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0011 5,715.12 E.W. @ F.A.(+) 101613 N 35 0 0012 4,302.00 110613 N 22 0 0013 1,926.71 013014 N LI02 0 003 0001 3,065.20 E.W. @ F.A.(+) 021714 N VEN217 0002 3,236.39 032514 N VN0050 006 0007 375.00 E.W. @ F.A.(+) 121013 N DJP123 0008 375.00 030414 N DP04 0 0009 375.00 121013 N DP03 0 19,370.42 TOTAL THIS ESTIMATE 253,115.93 TOTAL PREVIOUS ESTIMATE 272,486.35 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 04/23/14 EST. NO.14 TIME 04:03 PM R.E. NAME: DAVIS, DARCY 08-0K2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2704 TIME 04:03 PM ESTIMATE NO. 14 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/17/14 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/23/14 LOCATION PROGRESS ESTIMATE 08-SBD-40-R119.0/R138.3 ----------------- LAS VEGAS PAVING CORPORATION FROM 0.5 MI W/O TANK TOWER DITCH TO 4420 SOUTH DECATUR BLVD BUZZARD WASH NEAR NEEDLES LAS VEGAS NEVADA 89103 FED. AID NO. IM-402(58) MILL,OVERLAY AC, MBGR, DIKES,DRAINS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,700.0000 2,700.00 0.744 2,008 002 PREPARE WATER POLLUTION CONTROL LS 1,600.0000 1,600.00 0.998 1,596 PROGRAM 003 TEMPORARY CONCRETE WASHOUT BIN EA 800.0000 800.00 0.000 0 004 TIME-RELATED OVERHEAD (WDAY) WDAY 1,150.0000 253,000.00 18.000 20,700.00 210.000 241,500 005 CONSTRUCTION AREA SIGNS LS 31,800.0000 31,800.00 0.747 23,754 006 TRAFFIC CONTROL SYSTEM LS 315,000.0000 315,000.00 0.997 314,055 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,800.0000 8,400.00 2.000 5,600 008 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.997 19,940 009 REMOVE MARKER EA 8.0000 880.00 0.000 0 010 REMOVE METAL BEAM GUARD RAILING LF 8.0000 24,000.00 362.500 2,900.00 2,012.500 16,100 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6000 4,128.00 0.000 0 012 REMOVE PAVEMENT MARKER EA 1.1000 30,250.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 0.4900 24,304.00 11,609.000 5,688 014 RECONSTRUCT METAL BEAM GUARD RAILING LF 16.5000 541,200.00 5,462.500 90,131.25 23,495.000 387,667 015 RESET MILEPOST MARKER EA 65.0000 1,040.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.6600 1,039,160.00 530,030.930 879,851 017 ROADWAY EXCAVATION CY 70.0000 18,200.00 5.800 406 018 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 1.000 1,100 019 SHOULDER BACKING TON 21.5000 95,460.00 0.000 0 020 LEAN CONCRETE BASE RAPID SETTING CY 490.0000 39,200.00 54.000 26,460 021 SAND COVER (SEAL) TON 34.0000 15,980.00 0.000 0 022 ASPHALT-RUBBER BINDER TON 680.0000 265,200.00 366.790 249,417 PROGRAM CAS145 PAGE 2 DATE 04/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2704 TIME 04:03 PM ESTIMATE NO. 14 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/17/14 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,060.0000 20,140.00 0.000 0 024 SCREENINGS (HOT-APPLIED) TON 260.0000 704,600.00 3,010.670 782,774 025 HOT MIX ASPHALT (TYPE C) TON 72.0000 10,872,000.00 143,630.440 10,341,391 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 98.0000 6,340,600.00 0.000 0 027 HOT MIX ASPHALT TON 87.5000 197,750.00 6.100 533 (FOR AC DIKES AND MISC. AREAS) 028 RUMBLE STRIP STA 9.2500 37,740.00 0.000 0 029 DATA CORE LS 24,500.0000 24,500.00 0.212 5,194 030 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 0.7200 187.20 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 0.7200 22,968.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.7200 12,600.00 0.000 0 033 PLACE HOT MIX ASPHALT SQYD 73.0000 47,450.00 25.700 1,876 (MISCELLANEOUS AREA) 034 TACK COAT TON 750.0000 217,500.00 91.960 68,970 035 JOINTED PLAIN CONCRETE PAVEMENT CY 500.0000 60,000.00 120.000 60,000 (RAMP TERMINI-RAPID STRENGTH CONCRETE) 036 SEAL PAVEMENT JOINT LF 17.0000 6,970.00 0.000 0 037 MINOR CONCRETE (MINOR STRUCTURE) CY 1,925.0000 61,600.00 32.000 61,600 038 DELINEATOR (CLASS 1) EA 64.0000 20,480.00 0.000 0 039 OBJECT MARKER EA 75.0000 12,000.00 0.000 0 040 METAL BEAM GUARD RAILING (WOOD POST) LF 22.5000 65,925.00 387.500 8,718.75 1,475.000 33,187 041 TRANSITION RAILING (TYPE WB) EA 2,900.0000 92,800.00 3.000 8,700.00 16.000 46,400 042 END CAP (TYPE A) EA 53.0000 106.00 0.000 0 043 END CAP (TYPE TC) EA 128.0000 4,096.00 3.000 384.00 16.000 2,048 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 785.0000 25,120.00 4.000 3,140.00 24.000 18,840 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,700.0000 13,500.00 2.000 5,400 046 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 119,600.00 6.000 13,800.00 31.000 71,300 047 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,510.00 0.000 0 048 THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 107,200.00 0.000 0 (SPRAYABLE) 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 18,810.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2704 TIME 04:03 PM ESTIMATE NO. 14 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/17/14 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.4000 25,200.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 INDUCTIVE LOOP DETECTOR (EA) EA 1,060.0000 8,480.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2704 TIME 04:03 PM ESTIMATE NO. 14 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/17/14 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 148,474.00 13,674,660.88 ADJUSTMENT OF COMPENSATION 0.00 227,548.36 EXTRA WORK 19,370.42 44,937.99 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 167,844.42 13,947,147.23 053 MOBILIZATION LS 1,522,064.8000 1,522,064.80 1.000 1,522,064 ORIGINAL CONTRACT AMOUNT 23,399,999.00 TOTAL WORK COMPLETED 167,844.42 15,469,212.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 167,844.42 15,469,212.03 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 01/11/13 220 03/07/13 03/07/13 06/19/14 181 101 0 0 65% 82% PROGRESS UNSATISFACTORY DAVIS, DARCY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/14