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 08/07/13 EST. NO.09 TIME 10:46 AM R.E. NAME: ALIPANAH, FEREYDOON 08-0L0404 --------------------------------------------------------------------------- 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 08/07/13 EST. NO.09 TIME 10:46 AM R.E. NAME: ALIPANAH, FEREYDOON 08-0L0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE APPART VIOL OF PPC -8,925.00 03 APPART VIOL OF PCC 8,925.00 04 VIOL SUBCONT PENALTY -1,785.00 04 SOLID WASTE RPT (F) -10,000.00 07 SOLID WASTE REPORT 10,000.00 08 0.00 -1,785.00 LABOR COMPLIANCE VIOLATION MISSING CPR'S -8,000.00 04 MISSING CPR'S 8,000.00 05 STATE FINAL REPORT -10,000.00 07 STATE FINAL REPORT 10,000.00 08 0.00 0.00 TOTAL DEDUCTIONS 0.00 -1,785.00 PROGRAM CAS145 PAGE 1 DATE 08/07/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0L0404 TIME 10:46 AM ESTIMATE NO. 09 BID OPENING 05/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: ALIPANAH, FEREYDOON DATE OF THIS ESTIMATE 08/07/13 LOCATION FINAL ESTIMATE 08-SBD-60-R4.8/ .0 -------------- WESTCOAST PUBLIC WORK INC IN SAN BERNARDINO COUNTY IN ONTARIO 20058 VENTURA BLVD, #318 AT EUCLID AVENUE UNDERCROSSING WOODLAND HILLS CA 91364 FED. AID NO. N O N E EXIT RAMP WIDENING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.990 990 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.840 840 PROGRAM 003 TEMPORARY FIBER ROLL LF 0.3000 330.00 53.000 15 004 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 100.00 1.000 50 005 STREET SWEEPING LS 500.0000 500.00 0.990 495 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 400.0000 400.00 1.000 400 007 TEMPORARY SOIL BINDER SQYD 1.0000 2,200.00 0.000 0 008 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.800 3,200 009 TRAFFIC CONTROL SYSTEM LS 3,000.0000 3,000.00 0.990 2,970 010 TYPE II BARRICADE EA 30.0000 120.00 4.000 120 011 TYPE III BARRICADE EA 50.0000 350.00 7.000 350 012 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.0000 3,780.00 627.000 3,762 013 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 2,095.00 4,190.000 2,095 014 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 2,600.00 105.000 2,100 015 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,000.0000 2,000.00 1.985 1,985 016 TEMPORARY RAILING (TYPE K) LF 17.0000 9,860.00 580.000 9,860 017 TEMPORARY CRASH CUSHION MODULE EA 240.0000 6,000.00 25.000 6,000 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 7,200.00 816.000 6,528 STRIPE (HAZARDOUS WASTE) 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,077.50 2,008.000 1,506 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 2,860.00 683.000 1,366 021 REMOVE ROADSIDE SIGN (WOOD POST) EA 150.0000 300.00 0.000 0 022 RELOCATE ROADSIDE SIGN EA 100.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/07/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0L0404 TIME 10:46 AM ESTIMATE NO. 09 BID OPENING 05/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: ALIPANAH, FEREYDOON DATE OF THIS ESTIMATE 08/07/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CURB, GUTTER, AND CY 134.0000 2,010.00 15.000 2,010 SIDEWALK) 024 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 1.000 40,000 025 DEVELOP WATER SUPPLY LS 4,000.0000 4,000.00 1.000 4,000 026 ROADWAY EXCAVATION CY 33.0000 20,130.00 609.880 20,126 027 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 028 HIGHWAY PLANTING LS 10,000.0000 10,000.00 1.000 10,000 029 MAINTAIN EXISTING PLANTED AREAS LS 1,000.0000 1,000.00 1.000 1,000 030 PLANT ESTABLISHMENT WORK LS 2,000.0000 2,000.00 1.000 2,000 031 MAINTAIN EXISTING IRRIGATION FACILITIES LS 500.0000 500.00 1.000 500 032 IRRIGATION SYSTEM LS 10,000.0000 10,000.00 0.900 9,000 033 6" CORRUGATED STEEL PIPE CONDUIT LF 200.0000 10,000.00 57.000 11,400 (.064" THICK) 034 CLASS 2 AGGREGATE SUBBASE CY 115.0000 5,980.00 52.000 5,980 035 CLASS 2 AGGREGATE BASE CY 115.0000 12,650.00 130.000 14,950 036 LEAN CONCRETE BASE CY 600.0000 21,000.00 33.304 19,982 037 HOT MIX ASPHALT (TYPE C) TON 138.0000 64,860.00 0.000 0 038 HOT MIX ASPHALT (TYPE A) TON 138.0000 12,558.00 170.630 23,546 039 TACK COAT TON 2,307.0000 2,999.10 0.395 911 040 CONCRETE PAVEMENT (RAMP TERMINI) CY 600.0000 43,800.00 73.000 43,800 041 SEAL PAVEMENT JOINT LF 10.0000 1,400.00 140.000 1,400 042 SEAL ISOLATION JOINT LF 10.0000 1,800.00 42.000 420 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 460.00 0.000 0 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 75.00 6.250 62 (0.080"-UNFRAMED) 045 ROADSIDE SIGN - ONE POST EA 200.0000 600.00 0.000 0 046 DRAINAGE INLET MARKER EA 100.0000 100.00 0.000 0 047 MINOR CONCRETE (CURB, SIDEWALK AND CY 600.0000 5,400.00 14.000 8,400 CURB RAMP) 048 DELINEATOR (CLASS 1) EA 25.0000 250.00 4.000 100 049 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 8,280.00 1,414.000 4,242 PROGRAM CAS145 PAGE 3 DATE 08/07/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0L0404 TIME 10:46 AM ESTIMATE NO. 09 BID OPENING 05/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: ALIPANAH, FEREYDOON DATE OF THIS ESTIMATE 08/07/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,685.00 5,370.000 2,685 (SPRAYABLE) 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.900 900 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 58,000.0000 58,000.00 1.000 58,000 053 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 80,000.0000 80,000.00 1.000 80,000 PROGRAM CAS145 PAGE 4 DATE 08/07/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0L0404 TIME 10:46 AM ESTIMATE NO. 09 BID OPENING 05/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: ALIPANAH, FEREYDOON DATE OF THIS ESTIMATE 08/07/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 411,049.05 ADJUSTMENT OF COMPENSATION 0.00 64,860.00 EXTRA WORK 0.00 32,864.28 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 508,773.33 054 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000 ORIGINAL CONTRACT AMOUNT 486,809.60 TOTAL WORK COMPLETED 0.00 518,773.33 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,785.00 TOTAL 0.00 516,988.33 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/28/11 300 11/28/11 11/28/11 03/20/13 309 17 9 0 100% 100% ALIPANAH, FEREYDOON RESIDENT ENGINEER PROGRAM CAS145 DATE 08/07/13