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 02/24/15 EST. NO. 010 TIME 10:25 AM R.E. NAME: WANG,T H 12-0L3804 --------------------------------------------------------------------------- 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 02/24/15 EST. NO. 010 TIME 10:25 AM R.E. NAME: WANG,T H 12-0L3804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NONSUBTLCEM4401-2014 -10,000.00 010 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 02/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L3804 TIME 10:25 AM ESTIMATE NO. 010 BID OPENING 06/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: WANG,T H DATE OF THIS ESTIMATE 02/24/15 LOCATION PROGRESS ESTIMATE 12-ORA-39-1.1/19.2 ----------------- HIGHLAND CONSTRUCTION, INC. ON SR-39 FROM INDIANAPOLIS TO 133 N. PIXLEY STREET IMPERIAL HWY. ORANGE, CA 92868 FED. AID NO. CSTP-P039(25)E INSTALL NEW & UPGRADE CURB RAMPS AT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 34,000.0000 34,000.00 1.000 34,000 003 TRAFFIC CONTROL SYSTEM LS 83,100.0000 83,100.00 1.000 83,100 004 TYPE II BARRICADE EA 100.0000 8,400.00 84.000 8,400 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 1.000 6,000 006 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 007 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 008 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 1,875.00 25.000 1,875 010 TEMPORARY GRAVEL BAG BERM LF 4.0000 2,480.00 620.000 2,480 011 STREET SWEEPING LS 1,150.0000 1,150.00 1.000 1,150 012 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500 013 REMOVE PAINTED TRAFFIC STRIPE LF 0.6000 10,440.00 20,168.000 12,100.80 20,168.000 12,100 014 REMOVE PAINTED PAVEMENT MARKING SQFT 1.7500 18,025.00 4,905.000 8,583.75 4,905.000 8,583 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 26,940.00 30,108.000 18,064.80 30,108.000 18,064 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.7500 12,687.50 10,098.000 17,671.50 10,098.000 17,671 017 REMOVE PAVEMENT MARKER EA 0.6000 2,424.00 4,673.000 2,803.80 4,673.000 2,803 018 REMOVE ROADSIDE SIGN EA 100.0000 2,800.00 28.000 2,800 019 REMOVE ROADSIDE SIGN EA 100.0000 5,300.00 53.000 5,300 (STRAP AND SADDLE BRACKET METHOD) 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 100.0000 36,000.00 659.000 65,900 021 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 1,100.00 214.000 1,070 022 REMOVE INLET FRAME AND GRATE EA 120.0000 8,160.00 68.000 8,160 PROGRAM CAS145 PAGE 2 DATE 02/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L3804 TIME 10:25 AM ESTIMATE NO. 010 BID OPENING 06/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: WANG,T H DATE OF THIS ESTIMATE 02/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE INLET EA 2,500.0000 12,500.00 0.000 0 024 RELOCATE IRRIGATION FACILITIES LS 24,750.0000 24,750.00 1.000 24,750 025 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 120.0000 63,600.00 706.000 84,720 026 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 1.000 1,000 027 ROADWAY EXCAVATION CY 50.0000 3,500.00 219.000 10,950 028 ROADWAY EXCAVATION (TYPE Z-2) CY 295.0000 212,400.00 922.000 271,990 (AERIALLY DEPOSITED LEAD) 029 EMBANKMENT CY 30.0000 1,530.00 51.000 1,530 030 HOT MIX ASPHALT (TYPE A) TON 200.0000 16,000.00 80.000 16,000 031 GRIND EXISTING CONCRETE SQYD 150.0000 150.00 1.000 150 PAVEMENT 032 MINOR CONCRETE (MINOR STRUCTURE) CY 4,620.0000 92,400.00 6.870 31,739 (F) 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 15,210.00 1,170.000 15,210 (0.063"-UNFRAMED) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 690.00 46.000 690 (0.080"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 342.00 18.000 342 (0.063"-FRAMED) 036 ROADSIDE SIGN - ONE POST EA 250.0000 24,500.00 98.000 24,500 037 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 10,950.00 73.000 10,950 METHOD) 038 DETECTABLE WARNING SURFACE SQFT 25.0000 35,000.00 1,400.000 35,000 039 MINOR CONCRETE (CURB, SIDEWALK AND CY 325.0000 500,500.00 1,867.110 606,810 CURB RAMP) 040 MISCELLANEOUS IRON AND STEEL LB 3.0000 51,600.00 17,200.000 51,600 (F) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 22,110.00 39,114.000 21,512.70 39,114.000 21,512 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 8,268.00 6,444.000 8,377.20 6,444.000 8,377 043 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 46,200.00 13,075.000 39,225.00 13,075.000 39,225 044 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 6,150.00 16,040.000 4,812.00 16,040.000 4,812 045 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.0000 5,360.00 2,015.000 4,030.00 2,015.000 4,030 046 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 9,320.00 3,330.000 13,320.00 3,330.000 13,320 047 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 10,620.00 2,146.000 12,876.00 2,146.000 12,876 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 0.500 3,000.00 1.000 6,000 SYSTEM ELEMENTS DURING CONSTRUCTION 049 MODIFY SIGNAL LS 350,000.0000 350,000.00 0.749 262,150 PROGRAM CAS145 PAGE 3 DATE 02/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L3804 TIME 10:25 AM ESTIMATE NO. 010 BID OPENING 06/27/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: WANG,T H DATE OF THIS ESTIMATE 02/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 166,377.55 1,859,694.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 139,885.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 166,377.55 1,999,580.37 050 MOBILIZATION LS 25,000.0000 25,000.00 1.000 25,000 ORIGINAL CONTRACT AMOUNT 1,836,531.50 TOTAL WORK COMPLETED 166,377.55 2,024,580.37 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 156,377.55 2,014,580.37 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 11/06/13 180 05/28/14 11/20/13 04/22/15 146 170 0 0 94% 81% PROGRESS IS SATISFACTORY WANG,T H RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/15