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 10/22/13 EST. NO.04 TIME 10:26 AM R.E. NAME: HAMIDI,FRED 12-0L6504 --------------------------------------------------------------------------- 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 10/22/13 EST. NO.04 TIME 10:26 AM R.E. NAME: HAMIDI,FRED 12-0L6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L6504 TIME 10:26 AM ESTIMATE NO. 04 BID OPENING 03/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 10/22/13 LOCATION PROGRESS ESTIMATE 12-ORA-22-R1.1/13.2 ----------------- ACME CONCRETE PAVING INC IN ORANGE COUNTY IN WEST MINISTER, 4124 E BROADWAY AVE GARDEN GROVE, SANTA ANA & ORANGE SPOKANE WA 99202 FROM VALLEY VIEW STREET TO RTE 55 FED. AID NO. NH-P022(24)E DIAMOND GRINDING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PREPARE WATER POLLUTION CONTROL LS 630.0000 630.00 0.750 472 PROGRAM 002 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.080 2,400.00 0.900 27,000 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.950 308,750 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.0500 5,124.00 1,500.000 1,575.00 3,452.000 3,624 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1800 86,400.00 125,000.000 22,500.00 317,000.000 57,060 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 42,000.0000 42,000.00 0.950 39,900 007 JOB SITE MANAGEMENT LS 79,278.4000 79,278.40 0.950 75,314 008 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 1.000 12,000 009 REMOVE PAVEMENT MARKER EA 1.2500 46,375.00 12,985.000 16,231.25 27,825.000 34,781 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.1000 47,120.00 14,810.000 45,911.00 14,810.000 45,911 011 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 012 HOT MIX ASPHALT TONN 80.0000 87,200.00 915.450 73,236.00 915.450 73,236 013 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TONN 97.0000 165,870.00 1,624.490 157,575.53 1,624.490 157,575 014 TACK COAT TONN 980.0000 14,700.00 9.950 9,751.00 9.950 9,751 015 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 620.0000 186,000.00 300.000 186,000 016 GROOVE EXISTING CONCRETE PAVEMENT SQYD 1.9000 925,300.00 24,350.000 46,265.00 24,350.000 46,265 017 GRIND EXISTING CONCRETE SQYD 2.4000 1,168,800.00 48,700.000 116,880.00 438,300.000 1,051,920 PAVEMENT 018 CONCRETE BARRIER MARKER EA 26.5000 5,035.00 190.000 5,035 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 45,850.00 0.000 0 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6800 2,529.60 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING SQFT 2.3600 12,036.00 0.000 0 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 47,200.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L6504 TIME 10:26 AM ESTIMATE NO. 04 BID OPENING 03/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 44,520.00 0.000 0 (BROKEN 36-12) 024 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 43,400.00 0.000 0 025 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0500 21,420.00 0.000 0 026 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.3600 39,412.00 0.000 0 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,500.0000 5,500.00 0.370 2,035.00 0.900 4,950 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L6504 TIME 10:26 AM ESTIMATE NO. 04 BID OPENING 03/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 494,359.78 2,140,846.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 494,359.78 2,140,846.36 028 MOBILIZATION LS 100,000.0000 100,000.00 0.050 5,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 3,590,000.00 TOTAL WORK COMPLETED 499,359.78 2,240,846.36 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 499,359.78 2,240,846.36 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 05/06/13 120 06/19/13 05/21/13 11/08/13 105 0 0 0 56% 88% PROGRESS UNSATISFACTORY HAMIDI,FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/13