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 01/24/01 EST. NO.02 TIME 09:35 AM R.E. NAME: RIVAS, OCTAVIO 12-097704 --------------------------------------------------------------------------- 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 01/24/01 EST. NO.02 TIME 09:35 AM R.E. NAME: RIVAS, OCTAVIO 12-097704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/24/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/01 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 01/24/01 LOCATION PROGRESS ESTIMATE 12-ORA-405-0.2/11.4 ----------------- J. MCLOUGHLIN ENGINEERING IN ORANGE COUNTY IN IRVINE AND CO., INC. COSTA MESA FROM 0.4 KM NORTH ROUTE 10722 ARROW ROUTE, SUITE 716 5/405 SEPARATION TO HARBOR RANCHO CUCAMONGA, CA 91730 BOULEVARD UNDERCROSSING 909-944-1037 FED. AID NO. ACIM-405 -2(889)93E GRIND AND REPLACE CONCRETE SLABS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH) LS 10,000.0000 10,000.00 0.100 1,000.00 0.600 6,000.00 002 TIME-RELATED OVERHEAD WDAY 1,000.0000 200,000.00 17.000 17,000.00 40.000 40,000.00 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.100 3,000.00 0.400 12,000.00 (S) 004 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.100 30,000.00 0.160 48,000.00 (S) 005 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.3500 11,340.00 8,519.000 2,981.65 8,519.000 2,981.65 (S) 006 TEMPORARY PAVEMENT MARKER EA 2.0000 70,400.00 1,295.000 2,590.00 1,522.000 3,044.00 (S) 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 60,000.0000 60,000.00 0.090 5,400.00 0.150 9,000.00 (S) 008 REMOVE HEADLIGHT GLARE SCREEN M 6.0000 52,800.00 335.500 2,013.00 009 REMOVE PAVEMENT MARKER EA 1.0000 35,700.00 4,289.000 4,289.00 6,224.000 6,224.00 010 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 191,700.00 0.000 0.00 (S) 011 ASPHALT CONCRETE (TYPE B) TONN 55.0000 506,000.00 0.000 0.00 012 RETROFIT CONCRETE PAVEMENT DOWEL EA 42.0000 2532,600.00 2,475.000 103,950.00 3,245.000 136,290.00 013 REPLACE CONCRETE PAVEMENT M3 885.0000 3239,100.00 155.500 137,617.50 155.500 137,617.50 014 GRIND EXISTING CONCRETE PAVEMENT M2 5.4000 2408,400.00 36,374.000 196,419.60 76,671.000 414,023.40 (S) 015 DOWEL (SMOOTH, EPOXY COATED) EA 14.0000 98,000.00 121.000 1,694.00 121.000 1,694.00 016 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 30.0000 129,900.00 276.000 8,280.00 276.000 8,280.00 017 DRILL AND BOND TIE BAR (EPOXY CARTRIDGE) EA 23.0000 177,330.00 275.000 6,325.00 275.000 6,325.00 018 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 2,450.00 0.000 0.00 (S) 019 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 49,950.00 0.000 0.00 (S) 020 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,100.00 0.000 0.00 (S) 021 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 9,540.00 0.000 0.00 (S) (BROKEN 3.66 M - 0.92 M) 022 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 55,800.00 3,397.000 6,794.00 4,647.000 9,294.00 (S) PROGRAM CAS145 PAGE 2 DATE 01/24/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/01 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 01/24/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 31,480.00 930.000 3,720.00 1,258.000 5,032.00 (S) 024 INDUCTIVE LOOP DETECTOR LS 50,000.0000 50,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 3 DATE 01/24/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 09:35 AM ESTIMATE NO. 02 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/01 R.E. NAME: RIVAS, OCTAVIO DATE OF THIS ESTIMATE 01/24/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 531,060.75 847,818.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 531,060.75 847,818.55 025 MOBILIZATION LS 900,000.0000 900,000.00 0.500 450,000.00 0.500 450,000.00 ORIGINAL CONTRACT AMOUNT 11,154,590.00 TOTAL WORK COMPLETED 981,060.75 1,297,818.55 MATERIALS ON HAND ON SITE 114,674.47 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 981,060.75 1,412,493.02 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 11/02/00 230 00/00/00 11/17/00 08/20/01 40 13 0 0 12% 17% PROGRESS IS SATISFACTORY RIVAS, OCTAVIO RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/01