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 10/24/12 EST. NO.04 TIME 09:36 AM R.E. NAME: HAMIDI, FRED 12-0J4304 --------------------------------------------------------------------------- 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 10/24/12 EST. NO.04 TIME 09:36 AM R.E. NAME: HAMIDI, FRED 12-0J4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J4304 TIME 09:36 AM ESTIMATE NO. 04 BID OPENING 11/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: HAMIDI, FRED DATE OF THIS ESTIMATE 10/24/12 LOCATION PROGRESS ESTIMATE 12-ORA-74-0.0/1.1 ----------------- 12-ORA-74-3.0/13.3 ALL AMERICAN ASPHALT IN ORANGE COUNTY IN SAN JUAN P O BOX 2229 CAPISTRANO AND COUNTY OF ORANGE ON CORONA CA 92878-2229 ROUTE 74 FROM ROUTE 5 TO CALLE ENTRADERO AND 0.37 MILE EAST OF LA PATA AVENUE TO SAN JUAN CANYON BDGE FED. AID NO. STP-P074(54)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 21,800.0000 21,800.00 0.100 2,180.00 1.000 21,800 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 360.0000 4,320.00 13.000 4,680 004 STREET SWEEPING LS 8,200.0000 8,200.00 0.200 1,640.00 1.000 8,200 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,600.0000 1,600.00 1.000 1,600 006 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.500 1,750 007 TRAFFIC CONTROL SYSTEM LS 134,190.0000 134,190.00 0.100 13,419.00 0.900 120,771 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1900 37,810.00 -201,604.000 -38,304.76 248,750.000 47,262 009 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,900.0000 31,200.00 8.000 31,200 010 REMOVE METAL BEAM GUARD RAILING LF 6.0000 14,220.00 1,216.500 7,299.00 1,216.500 7,299 011 REMOVE PAVEMENT MARKING SQFT 5.0000 240.00 48.000 240 012 REMOVE PAVEMENT MARKER EA 2.3100 11,550.00 5,919.000 13,672 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 88,300.00 100,455.000 100,455 (.10' MAXIMUM) 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 30,000.00 36,011.000 36,011 (.20' MAXIMUM) 015 REMOVE CONCRETE (CURB, GUTTER, AND CY 150.0000 7,950.00 56.000 8,400 SIDEWALK) 016 ROADWAY EXCAVATION CY 37.0000 93,980.00 2,486.000 91,982 017 LEAD COMPLIANCE PLAN LS 1,050.0000 1,050.00 1.000 1,050 018 IMPORTED MATERIAL (SHOULDER BACKING) TON 4.0000 17,480.00 3,317.000 13,268.00 4,354.000 17,416 019 CLASS 2 AGGREGATE BASE CY 85.0000 22,100.00 267.000 22,695 020 HOT MIX ASPHALT (TYPE A) TON 93.0000 305,970.00 3,978.470 369,997 021 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 88.0000 1,839,200.00 981.630 86,383.44 21,754.470 1,914,393 022 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 88.0000 20,240.00 181.480 15,970 PROGRAM CAS145 PAGE 2 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J4304 TIME 09:36 AM ESTIMATE NO. 04 BID OPENING 11/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: HAMIDI, FRED DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CENTERLINE RUMBLE STRIP LF 0.3000 13,380.00 45,144.000 13,543.20 45,144.000 13,543 (RHMA, GROUND-IN-INDENTATIONS) 024 DATA CORE LS 9,700.0000 9,700.00 1.000 9,700 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.0000 2,850.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 15.0000 12,150.00 0.000 0 027 ASPHALTIC EMULSION (PAINT BINDER) TON 586.0000 28,128.00 0.000 0 028 MINOR CONCRETE (CURB, SIDEWALK AND CY 211.0000 18,568.00 91.000 19,201 CURB RAMP) 029 DELINEATOR (CLASS 1) EA 51.0000 6,630.00 0.000 0 030 GUARD RAILING DELINEATOR EA 12.5000 3,250.00 100.000 1,250.00 100.000 1,250 031 OBJECT MARKER (TYPE P) EA 51.0000 1,530.00 0.000 0 032 METAL BEAM GUARD RAILING (WOOD POST) LF 20.5000 30,135.00 551.000 11,295.50 551.000 11,295 033 TRANSITION RAILING (TYPE WB) EA 2,940.0000 23,520.00 2.000 5,880.00 2.000 5,880 034 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,210.0000 66,300.00 9.000 19,890.00 9.000 19,890 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 75,900.00 0.000 0 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,850.00 0.000 0 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 520.00 0.000 0 (BROKEN 12-3) 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 2,672.00 0.000 0 (BROKEN 36-12) 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 3,004.80 0.000 0 (BROKEN 17-7) 040 PAINT PAVEMENT MARKING SQFT 1.5000 2,235.00 1,560.000 2,340.00 1,560.000 2,340 041 PAVEMENT MARKER (REFLECTIVE) EA 4.0000 3,040.00 754.000 3,016 042 PAVEMENT MARKER EA 8.1000 34,425.00 5,165.000 41,836 (RETROREFLECTIVE-RECESSED) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.600 300 SYSTEM ELEMENTS DURING CONSTRUCTION 044 INDUCTIVE LOOP DETECTOR LS 7,850.0000 7,850.00 0.800 6,280.00 0.800 6,280 045 PEDESTRIAN PUSH BUTTON EA 350.0000 700.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J4304 TIME 09:36 AM ESTIMATE NO. 04 BID OPENING 11/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: HAMIDI, FRED DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 146,363.38 2,972,877.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 146,363.38 2,972,877.90 046 MOBILIZATION LS 24,662.2000 24,662.20 1.000 24,662 ORIGINAL CONTRACT AMOUNT 3,070,900.00 TOTAL WORK COMPLETED 146,363.38 2,997,540.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 146,363.38 2,997,540.10 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 01/05/12 90 06/18/12 01/20/12 10/26/12 84 106 0 0 91% 93% PROGRESS IS SATISFACTORY HAMIDI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/12