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 11/25/14 EST. NO. 002 TIME 06:50 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 11/25/14 EST. NO. 002 TIME 06:50 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 11/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 06:50 AM ESTIMATE NO. 002 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 11/18/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 11/25/14 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 0.800 624 002 CONSTRUCTION AREA SIGNS LS 1,720.0000 1,720.00 0.600 1,032 003 TRAFFIC CONTROL SYSTEM LS 211,000.0000 211,000.00 0.300 63,300.00 0.700 147,700 004 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.200 0.400 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 14,000.0000 84,000.00 2.000 28,000.00 4.000 56,000 006 JOB SITE MANAGEMENT LS 1,250.0000 1,250.00 0.300 375.00 0.700 875 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,040.0000 3,040.00 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 9,989.000 3,096.59 16,551.000 5,130 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5600 54,288.00 15,270.000 23,821.20 22,122.000 34,510 011 REMOVE PAVEMENT MARKER EA 0.5200 2,548.00 3,280.000 1,705.60 5,232.000 2,720 012 REMOVE ROADSIDE SIGN EA 99.0000 198.00 0.000 0 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9000 231,300.00 97,378.730 87,640.86 264,627.260 238,164 014 SLURRY SEAL TON 212.0000 784,400.00 2,963.680 628,300.16 3,966.180 840,830 015 PREPAVING INERTIAL PROFILER LS 2,080.0000 2,080.00 0.000 0 016 REPLACE ASPHALT CONCRETE SURFACING CY 213.0000 244,950.00 897.730 191,216.49 1,007.480 214,593 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 86.0000 1,496,400.00 6,411.370 551,377.82 16,055.500 1,380,773 018 TACK COAT TON 600.0000 19,800.00 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 6,623.000 15,497.82 6,623.000 15,497 022 THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 81,480.00 94,973.000 19,944.33 94,973.000 19,944 (SPRAYABLE) PROGRAM CAS145 PAGE 2 DATE 11/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 06:50 AM ESTIMATE NO. 002 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 11/18/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 11/25/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 499.20 240.000 499.20 240.000 499 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0800 16,224.00 2,077.000 4,320.16 2,077.000 4,320 025 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 148,000.00 350.000 70,000.00 455.000 91,000 027 TYPE II BARRICADE EA 20.8000 2,080.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C9204 TIME 06:50 AM ESTIMATE NO. 002 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 11/18/14 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 11/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,689,095.23 3,073,205.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,689,095.23 3,073,205.21 ORIGINAL CONTRACT AMOUNT 3,493,521.70 TOTAL WORK COMPLETED 1,689,095.23 3,073,205.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,689,095.23 3,073,205.21 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 11/25/14 85 8 0 0 87% 94% PROGRESS IS SATISFACTORY NGUYEN, VU RESIDENT ENGINEER PROGRAM CAS145 DATE 11/25/14