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 10/24/14 EST. NO.01 TIME 10:58 AM R.E. NAME: NGUYEN, VU 08-1C9204 --------------------------------------------------------------------------- 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 10/24/14 EST. NO.01 TIME 10:58 AM R.E. NAME: NGUYEN, VU 08-1C9204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 10:58 AM ESTIMATE NO. 01 BID OPENING 04/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 10/24/14 LOCATION PROGRESS ESTIMATE 08-SBD-18-T6.0/9.1 ----------------- ALL AMERICAN ASPHALT IN SBDO ON SR 18 FR SR 210 TO ARROW P O BOX 2229 HEAD SPRINGS RD & ON SR 210 FR MT CORONA CA 928782229 VIEW OC TO SAND CREEK. FED. AID NO. STP-X071(66)E SLURRY SEAL, COLD PLANE, OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 780.0000 780.00 0.800 624.00 0.800 624 002 CONSTRUCTION AREA SIGNS LS 1,720.0000 1,720.00 0.600 1,032.00 0.600 1,032 003 TRAFFIC CONTROL SYSTEM LS 211,000.0000 211,000.00 0.400 84,400.00 0.400 84,400 004 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.200 0.200 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 14,000.0000 84,000.00 2.000 28,000.00 2.000 28,000 006 JOB SITE MANAGEMENT LS 1,250.0000 1,250.00 0.400 500.00 0.400 500 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,040.0000 3,040.00 0.750 2,280.00 0.750 2,280 008 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0800 2,080.00 0.000 0 MARKING (HAZARDOUS WASTE) 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3100 5,828.00 6,562.000 2,034.22 6,562.000 2,034 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5600 54,288.00 6,852.000 10,689.12 6,852.000 10,689 011 REMOVE PAVEMENT MARKER EA 0.5200 2,548.00 1,952.000 1,015.04 1,952.000 1,015 012 REMOVE ROADSIDE SIGN EA 99.0000 198.00 0.000 0 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9000 231,300.00 167,248.530 150,523.68 167,248.530 150,523 014 SLURRY SEAL TON 212.0000 784,400.00 1,002.500 212,530.00 1,002.500 212,530 015 PREPAVING INERTIAL PROFILER LS 2,080.0000 2,080.00 0.000 0 016 REPLACE ASPHALT CONCRETE SURFACING CY 213.0000 244,950.00 109.750 23,376.75 109.750 23,376 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 86.0000 1,496,400.00 9,644.130 829,395.18 9,644.130 829,395 018 TACK COAT TON 600.0000 19,800.00 27.850 16,710.00 27.850 16,710 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 1,006.50 0.000 0 (0.080"-UNFRAMED) 020 ROADSIDE SIGN - ONE POST EA 296.0000 888.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING SQFT 2.3400 96,642.00 0.000 0 022 THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 81,480.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 2 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 10:58 AM ESTIMATE NO. 01 BID OPENING 04/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 10/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0800 499.20 0.000 0 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0800 16,224.00 0.000 0 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,040.0000 1,040.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 026 INDUCTIVE LOOP DETECTOR (EA) EA 200.0000 148,000.00 105.000 21,000.00 105.000 21,000 027 TYPE II BARRICADE EA 20.8000 2,080.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 10:58 AM ESTIMATE NO. 01 BID OPENING 04/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 10/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,384,109.99 1,384,109.99 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,384,109.99 1,384,109.99 ORIGINAL CONTRACT AMOUNT 3,493,521.70 TOTAL WORK COMPLETED 1,384,109.99 1,384,109.99 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,384,109.99 1,384,109.99 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 06/06/14 90 07/07/14 07/07/14 11/19/14 70 5 0 0 40% 78% PROGRESS UNSATISFACTORY NGUYEN, VU RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/14