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 10/25/12 EST. NO.03 TIME 09:14 AM R.E. NAME: YOUSSEF, MAGED 08-0Q2104 --------------------------------------------------------------------------- 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 10/25/12 EST. NO.03 TIME 09:14 AM R.E. NAME: YOUSSEF, MAGED 08-0Q2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q2104 TIME 09:14 AM ESTIMATE NO. 03 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: YOUSSEF, MAGED DATE OF THIS ESTIMATE 10/25/12 LOCATION RERUN PROGRESS ESTIMATE 08-RIV-15-9.0/31.0 ----------------------- BEADOR CONSTRUCTION COMPANY IN RIVERSIDE COUNTY NEAR MURRIETA INC ON RTE 15 AT VAR LOCATIONS FROM 0.3 26320 LESTER CIRCLE MILE NORTH OF RTE 15/215 SEPARATION CORONA CA 92883 TO 10.5 MILES SOUTH OF RTE 15/91 SEPARATION FED. AID NO. N O N E BRIDGE REHAB & SLOPE PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 7,500.0000 7,500.00 0.370 2,775.00 0.970 7,275 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.740 1,110.00 0.740 1,110 004 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.150 900.00 0.690 4,140 005 TRAFFIC CONTROL SYSTEM LS 70,206.1500 70,206.15 0.370 25,976.28 0.970 68,099 006 PORTABLE CHANGEABLE MESSAGE SIGN EA 500.0000 1,000.00 0.740 370.00 1.940 970 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 15,600.00 4,838.000 4,838 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 24,780.00 7,519.000 5,263 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 2,880.00 45.000 540 010 REMOVE PAVEMENT MARKER EA 1.0000 1,100.00 750.000 750 011 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1000 25,785.10 58,206.000 5,820.60 257,851.000 25,785 012 LEAD COMPLIANCE PLAN LS 2,750.0000 2,750.00 1.000 2,750 013 IMPORTED BORROW (CY) CY 155.0000 9,300.00 0.000 0 014 AGGREGATE BASE (APPROACH SLAB) CY 350.0000 8,750.00 19.000 6,650.00 19.000 6,650 015 STRUCTURAL CONCRETE, APPROACH SLAB CY 725.0000 181,975.00 139.400 101,065.00 139.400 101,065 (TYPE R) 016 JOINT SEAL (MR 1 1/2") LF 57.0000 17,271.00 0.000 0 017 TREAT BRIDGE DECK SQFT 0.2500 64,462.75 58,206.000 14,551.50 257,851.000 64,462 (F) 018 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 46.0000 148,442.00 2,995.000 137,770 019 PUBLIC SAFETY PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 020 SLOPE PAVING (CONCRETE) CY 2,000.0000 10,000.00 5.000 10,000.00 5.000 10,000 021 4' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 4,000.00 0.000 0 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 1,782.00 1,020.000 1,836.00 1,020.000 1,836 PROGRAM CAS145 PAGE 2 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q2104 TIME 09:14 AM ESTIMATE NO. 03 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: YOUSSEF, MAGED DATE OF THIS ESTIMATE 10/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 2,750.00 111.000 2,775.00 111.000 2,775 024 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 23,500.00 45,762.000 22,881.00 45,762.000 22,881 (SPRAYABLE) 025 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.1000 3,366.00 685.000 3,493.50 685.000 3,493 026 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 3,600.00 405.000 3,240.00 405.000 3,240 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.600 600 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q2104 TIME 09:14 AM ESTIMATE NO. 03 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/12 R.E. NAME: YOUSSEF, MAGED DATE OF THIS ESTIMATE 10/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 204,443.88 478,044.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 204,443.88 478,044.62 028 MOBILIZATION LS 68,000.0000 68,000.00 0.050 3,400.00 1.000 68,000 ORIGINAL CONTRACT AMOUNT 709,300.00 TOTAL WORK COMPLETED 207,843.88 546,044.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 207,843.88 546,044.62 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 07/03/12 65 07/23/12 07/23/12 10/24/12 62 0 0 0 76% 95% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO DAYS PENDING YOUSSEF, MAGED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/12