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 09/22/14 EST. NO.03 TIME 10:37 AM R.E. NAME: PHAM,DAT 12-0M3004 --------------------------------------------------------------------------- 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 09/22/14 EST. NO.03 TIME 10:37 AM R.E. NAME: PHAM,DAT 12-0M3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M3004 TIME 10:37 AM ESTIMATE NO. 03 BID OPENING 03/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: PHAM,DAT DATE OF THIS ESTIMATE 09/22/14 LOCATION PROGRESS ESTIMATE 12-ORA-405-0.0/12.9 ----------------- ALL AMERICAN ASPHALT OC. ON RTE 405 FROM I-5 TO NB P O BOX 2229 EUCLID ON-RAMP. CORONA CA 92878 FED. AID NO. N O N E REMOVE & REPLACE RHMA TYPE G. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 750.0000 750.00 0.250 187.50 1.000 750 002 CONSTRUCTION AREA SIGNS LS 46,288.0000 46,288.00 0.750 34,716 003 TRAFFIC CONTROL SYSTEM LS 42,000.0000 42,000.00 0.600 25,200.00 1.000 42,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,390.0000 6,950.00 1.000 1,390.00 1.000 1,390 005 JOB SITE MANAGEMENT LS 15,500.0000 15,500.00 0.500 7,750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 825.0000 825.00 0.250 206.25 1.000 825 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5300 35,802.00 23,400.000 35,802 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 46,830.00 66,900.000 46,830 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 17,000.00 8,500.000 17,000 010 REMOVE PAVEMENT MARKER EA 0.5000 1,820.00 3,640.000 1,820 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0900 196,200.00 100,000.000 109,000.00 180,000.000 196,200 012 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.000 0 013 PREPAVING GRINDING DAY EA 4,000.0000 16,000.00 0.000 0 014 HOT MIX ASPHALT (OPEN GRADED) TON 77.0000 23,870.00 160.000 12,320.00 310.000 23,870 015 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 88.0000 1,337,600.00 5,200.000 457,600.00 15,200.000 1,337,600 016 TACK COAT TON 587.0000 76,310.00 90.000 52,830.00 130.000 76,310 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 882.00 31.000 434.00 63.000 882 (0.063"-UNFRAMED) 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 960.00 30.000 480.00 60.000 960 (0.080"-UNFRAMED) 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 748.00 22.000 374.00 44.000 748 (0.063"-FRAMED) 020 INSTALL ROADSIDE SIGN PANEL ON EA 85.0000 1,445.00 9.000 765.00 17.000 1,445 EXISTING POST 021 CONCRETE BARRIER MARKER EA 14.0000 546.00 0.000 0 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 39,600.00 110,000.000 39,600.00 110,000.000 39,600 PROGRAM CAS145 PAGE 2 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M3004 TIME 10:37 AM ESTIMATE NO. 03 BID OPENING 03/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: PHAM,DAT DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 17,325.00 23,100.000 17,325.00 23,100.000 17,325 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 730.00 730.000 730.00 730.000 730 (BROKEN 12-3) 025 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 37,250.00 14,900.000 37,250.00 14,900.000 37,250 026 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 8,250.00 33,000.000 8,250.00 33,000.000 8,250 (BROKEN 36-12) 027 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 2,530.00 2,530.000 2,530.00 2,530.000 2,530 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 7,240.00 3,620.000 7,240.00 3,620.000 7,240 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 030 INDUCTIVE LOOP DETECTOR (EA) EA 245.0000 68,600.00 280.000 68,600.00 280.000 68,600 PROGRAM CAS145 PAGE 3 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M3004 TIME 10:37 AM ESTIMATE NO. 03 BID OPENING 03/13/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: PHAM,DAT DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 842,311.75 2,008,423.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 842,311.75 2,008,423.00 031 MOBILIZATION LS 115,000.0000 115,000.00 1.000 115,000 ORIGINAL CONTRACT AMOUNT 2,168,851.00 TOTAL WORK COMPLETED 842,311.75 2,123,423.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 842,311.75 2,123,423.00 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 04/17/14 80 06/02/14 05/02/14 09/25/14 74 21 0 0 96% 93% PROGRESS IS SATISFACTORY PENDING CCO #3 PHAM,DAT RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/14