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 08/22/16 EST. NO. 005 TIME 06:25 PM R.E. NAME: HERNANDEZ, DANIEL 11-2M6504 --------------------------------------------------------------------------- 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 08/22/16 EST. NO. 005 TIME 06:25 PM R.E. NAME: HERNANDEZ, DANIEL 11-2M6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED SCREENING GRD -1,617.87 002 FAILED TEST NO 1 -1,029.23 002 DEDUCT ITEM #19 -32,525.29 005 -32,525.29 -35,172.39 EQUAL EMPLOYMENT OPPORTUNITY O/S FHWA 1391 -10,000.00 005 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION DEL MAY 16 CPR -10,000.00 003 RECD MAY 16 DEL 10,000.00 004 DEL JULY 16 CPR -5,000.00 005 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -47,525.29 -50,172.39 PROGRAM CAS145 PAGE 1 DATE 08/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M6504 TIME 06:25 PM ESTIMATE NO. 005 BID OPENING 01/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 08/22/16 LOCATION PROGRESS ESTIMATE 11-IMP-86-43.1/67.8 ----------------- AMERICAN PAVEMENT SYSTEMS, IN IMPERIAL COUNTY NEAR SALTON CITY INC. FROM 0.5 MILE SOUTH OF NORTH JUNCTI 1012 11TH STREET STE 1000 ON ROUTE 78 TO RIVERSIDE COUNTY MODESTO CA 95354 LINE FED. AID NO. STP-P086(74)E APPLY ASPHALT RUBBER CHIP SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 CONSTRUCTION AREA SIGNS LS 125,000.0000 125,000.00 0.028 3,500.00 0.778 97,250 003 TRAFFIC CONTROL SYSTEM LS 393,000.0000 393,000.00 0.255 100,215.00 0.944 370,992 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 20,000.00 0.511 5,110.00 1.889 18,890 005 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.061 610.00 0.750 7,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 007 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 14,406.00 56,899.000 11,948 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0500 18,270.00 18,354.000 19,271 010 LEAN CONCRETE BASE RAPID SETTING CY 1,113.0000 244,860.00 223.070 248,276 011 SAND COVER (SEAL) TON 125.0000 251,250.00 1,764.030 220,503 012 ASPHALT-RUBBER BINDER TON 750.0000 1,665,000.00 2,120.000 1,590,000 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 950.0000 209,000.00 249.960 237,462 014 PRECOATED SCREENINGS TON 65.0000 1,306,500.00 18,140.790 1,179,151 015 PREPAVING INERTIAL PROFILER LS 20,000.0000 20,000.00 1.000 20,000 016 PREPAVING GRINDING DAY EA 14,000.0000 112,000.00 8.955 125,370 017 SHOULDER RUMBLE STRIP STA 25.0000 113,000.00 4,003.750 100,093.75 4,426.150 110,653 (HMA,GROUND-IN INDENTATIONS) 018 DRILL AND BOND (DOWEL BAR) EA 25.0000 21,250.00 456.000 11,400 019 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,323.0000 423,360.00 322.920 427,223 020 JOINT SEAL (SILICONE) LF 6.1500 14,760.00 2,136.000 13,136.40 2,136.000 13,136 021 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 61,740.00 18,000.000 56,700.00 18,000.000 56,700 (ENHANCED WET NIGHT VISIBILITY) 022 PAINT TRAFFIC STRIPE (1-COAT) LF 0.0800 1,440.00 14,700.000 1,176.00 14,700.000 1,176 PROGRAM CAS145 PAGE 2 DATE 08/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M6504 TIME 06:25 PM ESTIMATE NO. 005 BID OPENING 01/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 08/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1100 90,245.10 800,000.000 88,000.00 800,000.000 88,000 024 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0500 22,890.00 20,000.000 21,000.00 20,000.000 21,000 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 27,720.00 12,500.000 26,250.00 12,500.000 26,250 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M6504 TIME 06:25 PM ESTIMATE NO. 005 BID OPENING 01/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/16 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 08/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 415,791.15 4,924,905.81 ADJUSTMENT OF COMPENSATION 0.00 47,496.24 EXTRA WORK 0.00 5,996.94 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 415,791.15 4,978,398.99 027 MOBILIZATION LS 278,500.0000 278,500.00 1.000 278,500 ORIGINAL CONTRACT AMOUNT 5,470,191.10 TOTAL WORK COMPLETED 415,791.15 5,256,898.99 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -47,525.29 -50,172.39 TOTAL 368,265.86 5,206,726.60 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 03/03/16 90 04/18/16 04/18/16 08/29/16 84 4 0 0 98% 93% PROGRESS IS SATISFACTORY HERNANDEZ, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/16