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 12/02/13 EST. NO.05 TIME 09:57 AM R.E. NAME: YOUSSEF, MAGED 08-0N1204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 6,945.00 E.W. @ L.S.(+) 072013 N 100 0 003 0001 98,536.76 A.C. @ U.P.(+) 111013 N 300 0 105,481.76 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 105,481.76 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 12/02/13 EST. NO.05 TIME 09:57 AM R.E. NAME: YOUSSEF, MAGED 08-0N1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FEDERAL FINAL REPORT -10,000.00 05 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 03 MISSING DOCUMENTS -6,000.00 05 -6,000.00 -11,000.00 TOTAL DEDUCTIONS -16,000.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 12/02/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N1204 TIME 09:57 AM ESTIMATE NO. 05 BID OPENING 03/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/04/13 R.E. NAME: YOUSSEF, MAGED DATE OF THIS ESTIMATE 12/02/13 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 08-SBD-62-38.5/106.0 ---------------------------------- SKANSKA USA CIVIL WEST IN SAN BERNARDINO COUNTY NEAR CALIFORNIA DISTRICT INC TWENTYNINE PALMS AND RICE FROM 1995 AGUA MANSA ROAD GOPHER GROVE LANE TO 11 MILES EAST RIVERSIDE CA 92509 OF IRONAGE ROAD AND FROM 0.8 MILE WEST OF COLORADO RIVER AQUEDUCT FED. AID NO. ACST-P062(35)E ,P-P062(35)E OVERLAY EXISTING PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.350 875.00 1.000 2,500 002 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.120 18,000.00 1.000 150,000 003 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 550.0000 2,200.00 0.480 264.00 4.000 2,200 004 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.120 6,000.00 1.000 50,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.250 187.50 1.000 750 006 REMOVE PAVEMENT MARKER EA 1.0000 10,800.00 8,100.000 8,100 007 REPLACE ASPHALT CONCRETE SURFACING CY 180.0000 630,000.00 204.950 36,891.00 3,698.480 665,726 008 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 93.0000 4,371,000.00 1,000.000 93,000.00 41,849.720 3,892,023 009 DATA CORE LS 20,000.0000 20,000.00 0.000 0 010 TACK COAT TON 735.0000 161,700.00 25.160 18,492.60 165.000 121,275 011 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 450.00 75.000 450 012 THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 101,100.00 673,272.000 100,990 (SPRAYABLE) 013 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 21,600.00 9,357.000 18,714 PROGRAM CAS145 PAGE 2 DATE 12/02/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N1204 TIME 09:57 AM ESTIMATE NO. 05 BID OPENING 03/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/04/13 R.E. NAME: YOUSSEF, MAGED DATE OF THIS ESTIMATE 12/02/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 173,710.10 5,012,730.16 ADJUSTMENT OF COMPENSATION 98,536.76 98,536.76 EXTRA WORK 6,945.00 6,945.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 279,191.86 5,118,211.92 014 MOBILIZATION LS 604,026.0000 604,026.00 1.000 604,026 ORIGINAL CONTRACT AMOUNT 6,126,126.00 TOTAL WORK COMPLETED 279,191.86 5,722,237.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -16,000.00 -21,000.00 TOTAL 263,191.86 5,701,237.92 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/01/13 60 05/31/13 05/31/13 11/04/13 102 7 42 0 100% 100% YOUSSEF, MAGED RESIDENT ENGINEER PROGRAM CAS145 DATE 12/02/13