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 07/24/13 EST. NO.04 TIME 04:47 PM R.E. NAME: BENJAMIN, AMGAD 08-0Q7304 --------------------------------------------------------------------------- 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 0026 396.98 E.W. @ F.A.(+) 053013 N 026 0 0027 293.54 053113 N 027 0 0028 357.50 060313 N 028 0 0029 289.02 060413 N 029 0 0030 289.02 060513 N 030 0 0031 391.74 060613 N 031 0 0032 152.07 060713 N 032 0 0033 357.50 061013 N 033 0 0034 314.58 061113 N 034 0 0035 357.50 061213 N 035 0 0036 258.90 061313 N 036 0 0037 357.50 061013 N 037 0 0038 314.58 061113 N 038 0 0039 357.50 061213 N 039 0 0040 258.90 061313 N 040 0 0041 152.07 061713 N 041 0 0042 289.02 061813 N 042 0 0043 289.02 061913 N 043 0 0044 289.02 062413 N 044 0 0045 152.07 062513 N 045 0 0046 251.00 062613 N 046 0 0047 1,137.25 062713 N 047 0 0048 640.43 062813 N 048 0 006 0001 1,492.19 E.W. @ F.A.(+) 041113 N 001 0 0002 5,654.78 042413 N 002 0 0004 11,152.58 042613 N 004 0 0005 608.74 042613 N 005 0 0006 4,295.77 042513 N 006 0 31,150.77 TOTAL THIS ESTIMATE 235,487.70 TOTAL PREVIOUS ESTIMATE 266,638.47 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 07/24/13 EST. NO.04 TIME 04:47 PM R.E. NAME: BENJAMIN, AMGAD 08-0Q7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7304 TIME 04:47 PM ESTIMATE NO. 04 BID OPENING 12/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/13 R.E. NAME: BENJAMIN, AMGAD DATE OF THIS ESTIMATE 07/24/13 LOCATION PROGRESS ESTIMATE 08-SBD-62-15.1/29.3 ----------------- MATICH CORPORATION IN YUCCA VALLEY TO 29 PALMS. ON P O BOX 10 ST 62 FR YUCCA MESA RD TO BERMUDA HIGHLAND CA 92346 AVENUE FED. AID NO. NH-P062(33) PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 1,000.00 0.250 250.00 0.750 750 002 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.280 280.00 0.796 796 003 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750 PROGRAM 004 TEMPORARY CONCRETE WASHOUT BIN EA 1,000.0000 2,000.00 2.000 2,000 005 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 60,000.00 25.000 12,500.00 77.000 38,500 006 CONSTRUCTION AREA SIGNS LS 36,000.0000 36,000.00 0.620 22,320 007 TRAFFIC CONTROL SYSTEM LS 240,000.0000 240,000.00 0.200 48,000.00 0.800 192,000 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,000.0000 12,000.00 0.250 1,500.00 1.750 10,500 009 REMOVE METAL BEAM GUARD RAILING LF 15.0000 2,700.00 0.000 0 010 REMOVE ASPHALT CONCRETE DIKE LF 0.2000 3,080.00 15,675.000 3,135 011 RELOCATE ROADSIDE SIGN (WOOD POST) EA 400.0000 2,000.00 5.000 2,000 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9100 500,500.00 176,459.200 160,577.87 533,764.590 485,725 013 REMOVE CONCRETE (CY) CY 183.0000 8,235.00 100.550 18,400 014 REMOVE PORTION OF BARRIER RAILING LF 255.0000 1,020.00 0.000 0 015 REMOVE PORTION OF WINGWALL CY 22,000.0000 6,600.00 0.000 0 016 ROADWAY EXCAVATION CY 178.0000 21,360.00 118.390 21,073 017 LEAD COMPLIANCE PLAN LS 714.0000 714.00 0.000 0 018 SHOULDER BACKING TON 16.0000 55,360.00 740.000 11,840 019 HOT MIX ASPHALT (TYPE C) TON 70.0000 6,195,000.00 92,474.650 6,473,225 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 89.0000 4,850,500.00 32,856.540 2,924,232.06 47,193.660 4,200,235 021 HOT MIX ASPHALT (AC DIKE) TON 73.0000 68,620.00 0.000 0 022 DATA CORE LS 7,000.0000 7,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7304 TIME 04:47 PM ESTIMATE NO. 04 BID OPENING 12/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/13 R.E. NAME: BENJAMIN, AMGAD DATE OF THIS ESTIMATE 07/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.8000 43,120.00 0.000 0 024 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 025 TACK COAT TON 1.0000 280.00 146.960 146 026 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 12,500.00 0.000 0 027 MINOR CONCRETE (MISCELLANEOUS CY 425.0000 76,500.00 -151.500 -64,387.50 209.100 88,867 CONSTRUCTION) 028 CURB RAMP DETECTABLE WARNING SURFACE SQFT 34.0000 816.00 24.000 816 029 METAL BEAM GUARD RAILING (STEEL POST) LF 37.0000 3,256.00 0.000 0 030 TRANSITION RAILING (TYPE WB) EA 3,400.0000 6,800.00 0.000 0 031 END CAP (TYPE TC) EA 305.0000 610.00 0.000 0 032 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 3,576.00 0.000 0 034 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 17,950.00 0.000 0 035 THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 76,000.00 0.000 0 (SPRAYABLE) 036 PAVEMENT MARKER EA 5.7600 77,760.00 0.000 0 (RETROREFLECTIVE-RECESSED) 037 INDUCTIVE LOOP DETECTOR (EA) EA 255.0000 33,150.00 32.000 8,160 038 ADJUST PULL BOX EA 510.0000 1,530.00 5.000 2,550 PROGRAM CAS145 PAGE 3 DATE 07/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7304 TIME 04:47 PM ESTIMATE NO. 04 BID OPENING 12/06/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/13 R.E. NAME: BENJAMIN, AMGAD DATE OF THIS ESTIMATE 07/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,082,952.43 11,583,792.55 ADJUSTMENT OF COMPENSATION 0.00 219,035.43 EXTRA WORK 31,150.77 47,603.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,114,103.20 11,850,431.02 039 MOBILIZATION LS 178,463.0000 178,463.00 1.000 178,463 ORIGINAL CONTRACT AMOUNT 12,614,000.00 TOTAL WORK COMPLETED 3,114,103.20 12,028,894.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,114,103.20 12,028,894.02 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 02/14/13 150 03/01/13 03/01/13 09/25/13 73 25 0 0 92% 49% PROGRESS IS SATISFACTORY BENJAMIN, AMGAD RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/13