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 12/27/12 EST. NO.06 TIME 02:04 PM R.E. NAME: CHAUDRY, MONAS 12-0H2324 --------------------------------------------------------------------------- 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 12/27/12 EST. NO.06 TIME 02:04 PM R.E. NAME: CHAUDRY, MONAS 12-0H2324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2324 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 08/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: CHAUDRY, MONAS DATE OF THIS ESTIMATE 12/27/12 LOCATION PROGRESS ESTIMATE 12-ORA-5-0.3/ .0 ----------------- SULLY-MILLER CONTRACTING IN ORANGE COUNTY AT VARIOUS COMPANY LOCATION 135 S STATE COLLEGE BLVD 400 BREA CA 92821 FED. AID NO. HSST-X059(53)E ,PHG-X059(53)E INSTALL CHANGEABLE MS AND MBGR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 3,745.0000 3,745.00 0.500 1,872 002 PREPARE WATER POLLUTION CONTROL LS 616.0000 616.00 1.000 616 PROGRAM 003 TEMPORARY GRAVEL BAG BERM LF 4.7000 517.00 50.000 235 004 TEMPORARY DRAINAGE INLET PROTECTION EA 131.0000 1,441.00 6.000 786 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,695.0000 2,695.00 0.750 2,021 006 CONSTRUCTION AREA SIGNS LS 2,783.0000 2,783.00 0.500 1,391 007 TRAFFIC CONTROL SYSTEM LS 14,595.0000 14,595.00 0.600 8,757 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,316.0000 20,316.00 0.600 12,189 009 REMOVE METAL BEAM GUARD RAILING LF 13.5000 1,215.00 0.000 0 010 REMOVE ROADSIDE SIGN EA 107.0000 107.00 0.000 0 011 REMOVE ASPHALT CONCRETE DIKE LF 8.2000 6,970.00 0.000 0 012 RELOCATE ROADSIDE SIGN (WOOD POST) EA 533.0000 533.00 0.000 0 013 CLEARING AND GRUBBING LS 4,491.0000 4,491.00 0.750 3,368 014 ROADWAY EXCAVATION CY 91.0000 19,110.00 0.000 0 015 LEAD COMPLIANCE PLAN LS 1,336.0000 1,336.00 1.000 1,336 016 HIGHWAY PLANTING LS 11,563.0000 11,563.00 0.000 0 017 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,123.0000 1,123.00 0.500 561 018 IRRIGATION SYSTEM LS 11,227.0000 11,227.00 0.000 0 019 CLASS 2 AGGREGATE SUBBASE CY 125.7500 7,545.00 0.000 0 020 HOT MIX ASPHALT (TYPE A) TON 181.8800 18,188.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 13.0000 4,290.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 13.0000 2,470.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2324 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 08/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: CHAUDRY, MONAS DATE OF THIS ESTIMATE 12/27/12 ------------------------------------------------------------------------------------------------------------------------------------ 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 F) LF 13.0000 4,420.00 0.000 0 024 STRUCTURAL CONCRETE CY 730.0000 6,570.00 9.000 6,570 (F) 025 BAR REINFORCING STEEL LB 2.2500 2,340.00 1,040.000 2,340 (F) 026 FURNISH SIGN STRUCTURE (TRUSS) LB 4.3200 355,644.00 9,235.000 39,895.20 9,235.000 39,895 (F) 027 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3200 26,344.00 9,235.000 2,955.20 9,235.000 2,955 (F) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 135.00 0.000 0 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5500 622.00 0.000 0 (0.080"-UNFRAMED) 030 48" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 522.0000 13,050.00 25.000 13,050 (SIGN FOUNDATION) 031 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 672.0000 73,920.00 66.000 44,352 (SIGN FOUNDATION) 032 ROADSIDE SIGN - TWO POST EA 533.0000 1,066.00 0.000 0 033 STONE VENEER SQFT 33.6800 5,052.00 128.000 4,311.04 128.000 4,311 034 MINOR CONCRETE (SIDEWALK) CY 5,726.0000 5,726.00 0.300 1,717.80 0.300 1,717 035 DELINEATOR (CLASS 1) EA 40.0000 2,280.00 0.000 0 036 METAL BEAM GUARD RAILING (WOOD POST) LF 29.2000 16,352.00 0.000 0 037 VEGETATION CONTROL (MINOR CONCRETE) SQYD 47.1500 18,860.00 0.000 0 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 786.0000 3,930.00 0.000 0 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,480.0000 3,480.00 0.000 0 040 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,638.0000 7,914.00 0.000 0 041 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,861.0000 2,861.00 0.750 2,145 SYSTEM ELEMENTS DURING CONSTRUCTION 042 CHANGEABLE MESSAGE SIGN SYSTEM LS 51,904.0000 51,904.00 0.750 38,928 (LOCATION 1) 043 CHANGEABLE MESSAGE SIGN SYSTEM LS 18,010.0000 18,010.00 0.750 13,507 (LOCATION 2) 044 CHANGEABLE MESSAGE SIGN SYSTEM LS 37,652.0000 37,652.00 0.750 28,239 (LOCATION 3) 045 CHANGEABLE MESSAGE SIGN SYSTEM LS 68,054.0000 68,054.00 0.750 51,040 (LOCATION 4) 046 CHANGEABLE MESSAGE SIGN SYSTEM LS 137,570.0000 137,570.00 0.750 103,177 (LOCATION 5) 047 CHANGEABLE MESSAGE SIGN SYSTEM LS 37,581.0000 37,581.00 0.600 22,548 (LOCATION 6) 048 COMMUNICATION SYSTEMS LS 65,005.0000 65,005.00 0.000 0 049 SYSTEMS TESTING AND DOCUMENTATION LS 8,420.0000 8,420.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2324 TIME 02:04 PM ESTIMATE NO. 06 BID OPENING 08/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: CHAUDRY, MONAS DATE OF THIS ESTIMATE 12/27/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,879.24 407,912.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,879.24 407,912.69 050 MOBILIZATION LS 116,691.0000 116,691.00 0.950 110,856 ORIGINAL CONTRACT AMOUNT 1,228,329.00 TOTAL WORK COMPLETED 48,879.24 518,769.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 48,879.24 518,769.14 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 12/21/11 150 04/17/12 04/17/12 05/30/13 167 18 0 0 42% 100% PROGRESS UNSATISFACTORY CHAUDRY, MONAS RESIDENT ENGINEER PROGRAM CAS145 DATE 12/27/12