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 09/23/10 EST. NO.03 TIME 10:51 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0E2504 --------------------------------------------------------------------------- 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 09/23/10 EST. NO.03 TIME 10:51 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0E2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E2504 TIME 10:51 AM ESTIMATE NO. 03 BID OPENING 04/22/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 09/23/10 LOCATION PROGRESS ESTIMATE 12-ORA-55-7.0/7.9 ----------------- BMC ENTERPRISES INC. IN ORANGE COUNTY IN SANTA ANA 14510 JOANBRIDGE STREET FROM 0.1 MILE NORTH OF MACARTHUR BALDWIN PARK CA 91706-1748 BOULEVARD UNDERCROSSING TO 0.2 MILE SOUTH OF DYER ROAD UNDERCROSSING FED. AID NO. N O N E WIDEN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.150 375.00 0.350 875.00 03 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.500 750.00 PREVENTION PLAN 04 TEMPORARY SILT FENCE LF 3.5000 10,045.00 3,171.000 11,098.50 05 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 4,000.00 2.000 4,000.00 06 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 1.000 200.00 07 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0.00 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.000 0.00 09 CONSTRUCTION AREA SIGNS LS 4,100.0000 4,100.00 0.100 410.00 0.450 1,845.00 10 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.100 3,000.00 0.300 9,000.00 11 TYPE III BARRICADE EA 50.0000 1,150.00 29.000 1,450.00 12 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 1,350.00 54.000 1,350.00 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.100 500.00 14 TEMPORARY RAILING (TYPE K) LF 8.7500 45,937.50 3,420.000 29,925.00 15 TEMPORARY CRASH CUSHION MODULE EA 300.0000 9,300.00 14.000 4,200.00 16 TEMPORARY TRAFFIC SCREEN LF 3.0000 13,950.00 3,000.000 9,000.00 17 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4600 5,198.00 6,285.000 2,891.10 STRIPE (HAZARDOUS WASTE) 18 REMOVE METAL BEAM GUARD RAILING LF 8.8000 7,744.00 488.000 4,294.40 19 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 8,715.00 0.000 0.00 20 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 6,685.00 9,698.000 3,394.30 21 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3200 2,204.00 0.000 0.00 22 REMOVE PAVEMENT MARKER EA 1.0000 3,610.00 1,050.000 1,050.00 PROGRAM CAS145 PAGE 2 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E2504 TIME 10:51 AM ESTIMATE NO. 03 BID OPENING 04/22/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE ROADSIDE SIGN EA 215.0000 4,085.00 7.000 1,505.00 24 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 780.00 0.000 0.00 25 RELOCATE ROADSIDE SIGN (WOOD POST) EA 170.0000 170.00 0.000 0.00 26 REMOVE CONCRETE CURB LF 7.2500 3,697.50 486.000 3,523.50 27 REMOVE CONCRETE (MISCELLANEOUS) CY 80.0000 1,840.00 0.000 0.00 28 CLEARING AND GRUBBING LS 4,200.0000 4,200.00 1.000 4,200.00 29 ROADWAY EXCAVATION CY 18.5000 141,895.00 8,320.000 153,920.00 30 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 31 HIGHWAY PLANTING LS 2,846.0000 2,846.00 0.000 0.00 32 TRANSPLANT PALM TREE EA 1,950.0000 1,950.00 0.300 585.00 33 MAINTAIN EXISTING PLANTED AREAS LS 5,600.0000 5,600.00 0.100 560.00 0.190 1,064.00 34 PLANT ESTABLISHMENT WORK LS 4,800.0000 4,800.00 0.000 0.00 35 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,400.0000 3,400.00 0.100 340.00 0.190 646.00 36 IRRIGATION SYSTEM LS 3,650.0000 3,650.00 0.000 0.00 37 CLASS 2 AGGREGATE SUBBASE CY 13.2500 49,290.00 4,552.000 60,314.00 38 HOT MIX ASPHALT (TYPE A) TON 65.0000 515,450.00 6,350.000 412,750.00 6,350.000 412,750.00 39 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 83.0000 102,920.00 900.000 74,700.00 900.000 74,700.00 40 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 9.3000 539.40 0.000 0.00 41 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.3000 2,976.00 0.000 0.00 42 TACK COAT TON 610.0000 610.00 0.000 0.00 43 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 3,200.00 2.250 4,500.00 2.250 4,500.00 F) 44 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 18.0000 6,660.00 0.000 0.00 45 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 2,160.00 0.000 0.00 (0.063"-UNFRAMED) 46 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2000 1,620.00 0.000 0.00 (0.080"-FRAMED) 47 ROADSIDE SIGN - ONE POST EA 180.0000 1,260.00 0.000 0.00 48 ROADSIDE SIGN - TWO POST EA 450.0000 5,400.00 0.000 0.00 49 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 23.0000 8,510.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E2504 TIME 10:51 AM ESTIMATE NO. 03 BID OPENING 04/22/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 18" REINFORCED CONCRETE PIPE LF 80.0000 5,360.00 67.000 5,360.00 67.000 5,360.00 51 ROCK SLOPE PROTECTION TON 86.0000 1,032.00 12.000 1,032.00 12.000 1,032.00 (FACING, METHOD B) 52 ROCK SLOPE PROTECTION FABRIC SQFT 0.5000 80.00 160.000 80.00 160.000 80.00 53 MINOR CONCRETE (CURB) CY 420.0000 7,560.00 0.000 0.00 54 MINOR CONCRETE (MISCELLANEOUS CY 180.0000 17,640.00 0.000 0.00 CONSTRUCTION) 55 MISCELLANEOUS IRON AND STEEL LB 1.2500 407.50 0.000 0.00 F) 56 GUARD RAILING DELINEATOR EA 16.5000 247.50 0.000 0.00 57 METAL BEAM GUARD RAILING (WOOD POST) LF 17.3000 66,432.00 0.000 0.00 58 METAL BEAM GUARD RAILING (8' POST) LF 25.0000 500.00 0.000 0.00 59 TRANSITION RAILING (TYPE WB) EA 3,375.0000 3,375.00 0.000 0.00 60 TERMINAL SYSTEM (TYPE CAT) EA 5,000.0000 5,000.00 0.000 0.00 61 TERMINAL SYSTEM (TYPE CAT) BACKUP EA 230.0000 230.00 0.000 0.00 62 END ANCHOR ASSEMBLY (TYPE SFT) EA 315.0000 630.00 0.000 0.00 63 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 4,200.00 0.000 0.00 64 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 7,840.00 0.000 0.00 65 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 1,900.60 0.000 0.00 66 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 470.00 0.000 0.00 (BROKEN 12-3) 67 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7800 2,641.00 0.000 0.00 68 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 3,090.00 0.000 0.00 (BROKEN 36-12) 69 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7800 374.40 0.000 0.00 (BROKEN 17-7) 70 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 688.00 0.000 0.00 (BROKEN 36-12) 71 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1300 4,199.00 16,863.000 2,192.19 72 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3200 2,468.40 668.000 881.76 73 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 4,375.00 392.000 980.00 74 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.500 1,250.00 SYSTEM ELEMENTS DURING CONSTRUCTION 75 MODIFY TRAFFIC MONITORING STATION LS 5,000.0000 5,000.00 0.600 3,000.00 0.600 3,000.00 76 MODIFY RAMP METERING SYSTEM LS 21,000.0000 21,000.00 0.450 9,450.00 0.600 12,600.00 PROGRAM CAS145 PAGE 4 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E2504 TIME 10:51 AM ESTIMATE NO. 03 BID OPENING 04/22/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 MODIFY LIGHTING AND SIGN ILLUMINATION LS 52,000.0000 52,000.00 0.500 26,000.00 1.000 52,000.00 PROGRAM CAS145 PAGE 5 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E2504 TIME 10:51 AM ESTIMATE NO. 03 BID OPENING 04/22/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/10 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 541,557.00 886,906.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,396.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 541,557.00 890,303.23 78 MOBILIZATION LS 120,500.0000 120,500.00 0.050 6,025.00 1.000 120,500.00 ORIGINAL CONTRACT AMOUNT 1,395,937.80 TOTAL WORK COMPLETED 547,582.00 1,010,803.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 547,582.00 1,010,803.23 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 06/02/10 270 06/17/10 06/17/10 07/14/11 66 0 0 0 71% 46% PROGRESS IS SATISFACTORY JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 09/23/10