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 11/03/10 EST. NO.03 TIME 07:46 AM R.E. NAME: UPADHYAYA, NITA 12-0K2704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 225.36 A.C. @ L.S.(+) 110110 N A1 0 225.36 TOTAL THIS ESTIMATE -1,385.65 TOTAL PREVIOUS ESTIMATE -1,160.29 TOTAL TO DATE 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 11/03/10 EST. NO.03 TIME 07:46 AM R.E. NAME: UPADHYAYA, NITA 12-0K2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LIQUIDATED DAMAGES LD'S 7 DAYS @ 950.00 -6,650.00 02 RET LD'S @$950/DAY 6,650.00 03 6,650.00 0.00 TOTAL DEDUCTIONS 6,650.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/03/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K2704 TIME 07:46 AM ESTIMATE NO. 03 BID OPENING 04/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/18/10 R.E. NAME: UPADHYAYA, NITA DATE OF THIS ESTIMATE 11/03/10 LOCATION SEMI-FINAL ESTIMATE 12-ORA-133-11.8/12.9 ------------------- BEADOR CONSTRUCTION CO. INC. IN ORANGE COUNTY IN IRVINE AT 26320 LESTER CIRCLE VARIOUS LOCATIONS CORONA CA 92883 FED. AID NO. ACHS-P133(12)E ,STPH-P133(12)E HOT MIX ASPHALT OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 03 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750.00 PROGRAM 04 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 1.000 1,000.00 05 TRAFFIC CONTROL SYSTEM LS 48,469.8000 48,469.80 1.000 48,469.80 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 1.000 1,500.00 07 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 2,061.50 5,831.000 2,040.85 STRIPE (HAZARDOUS WASTE) 08 REMOVE METAL BEAM GUARD RAILING LF 12.0000 2,100.00 175.000 2,100.00 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 2,342.00 3,993.000 399.30 3,993.000 399.30 10 REMOVE PAVEMENT MARKER EA 0.3000 522.00 1,734.000 520.20 11 REMOVE ROADSIDE SIGN EA 50.0000 150.00 3.000 150.00 (STRAP AND SADDLE BRACKET METHOD) 12 REMOVE ROADSIDE SIGN PANEL EA 125.0000 500.00 4.000 500.00 13 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 14,564.00 185.500 408.10 8,227.500 18,100.50 14 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 15 HOT MIX ASPHALT (OPEN GRADED) TON 65.0000 192,400.00 2,527.050 164,258.25 16 DATA CORE EA 1,750.0000 5,250.00 3.000 5,250.00 17 TACK COAT TON 1,125.0000 9,000.00 8.520 9,585.00 18 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 319.00 29.000 319.00 (0.063"-UNFRAMED) 19 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 1,364.00 124.000 1,364.00 (0.080"-UNFRAMED) 20 ROADSIDE SIGN - ONE POST EA 400.0000 1,200.00 3.000 1,200.00 21 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 500.00 4.000 500.00 8.000 1,000.00 METHOD) 22 INSTALL ROADSIDE SIGN PANEL ON EA 125.0000 500.00 4.000 500.00 EXISTING POST PROGRAM CAS145 PAGE 2 DATE 11/03/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K2704 TIME 07:46 AM ESTIMATE NO. 03 BID OPENING 04/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/18/10 R.E. NAME: UPADHYAYA, NITA DATE OF THIS ESTIMATE 11/03/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 DELINEATOR (CLASS 1) EA 55.0000 5,500.00 104.000 5,720.00 24 GUARD RAILING DELINEATOR EA 12.0000 336.00 23.000 276.00 25 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 1,890.00 62.500 1,875.00 26 DOUBLE METAL BEAM GUARD RAILING LF 28.0000 6,720.00 237.000 6,636.00 (WOOD POST) 27 TRANSITION RAILING (TYPE WB) EA 3,400.0000 3,400.00 1.000 3,400.00 28 RAIL TENSIONING ASSEMBLY EA 300.0000 300.00 1.000 300.00 29 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 500.00 1.000 500.00 30 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,800.0000 1,800.00 1.000 1,800.00 31 CRASH CUSHION (TYPE CAT) EA 5,500.0000 5,500.00 1.000 5,500.00 32 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 4,235.00 12,481.000 4,368.35 33 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 982.50 1,376.000 1,032.00 34 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,176.50 2,950.000 2,212.50 (BROKEN 12-3) 35 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2000 403.20 126.000 403.20 36 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 3,609.00 12,822.000 3,846.60 (BROKEN 36-12) 37 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 100.00 300.000 120.00 (BROKEN 17-7) 38 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 3,007.50 0.000 0.00 39 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.4000 1,498.00 1,004.000 1,405.60 40 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 3,350.00 676.000 3,380.00 41 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 250.0000 250.00 1.000 250.00 SYSTEM ELEMENTS DURING CONSTRUCTION 42 INDUCTIVE LOOP DETECTOR EA 250.0000 3,500.00 14.000 3,500.00 PROGRAM CAS145 PAGE 3 DATE 11/03/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K2704 TIME 07:46 AM ESTIMATE NO. 03 BID OPENING 04/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/18/10 R.E. NAME: UPADHYAYA, NITA DATE OF THIS ESTIMATE 11/03/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,307.40 310,282.15 ADJUSTMENT OF COMPENSATION 225.36 -1,572.04 EXTRA WORK 0.00 411.75 SUBTOTAL AMOUNT EARNED 1,532.76 309,121.86 ORIGINAL CONTRACT AMOUNT 338,300.00 TOTAL WORK COMPLETED 1,532.76 309,121.86 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 6,650.00 0.00 TOTAL 8,182.76 309,121.86 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 06/17/10 30 06/30/10 06/30/10 08/18/10 35 0 5 0 100% 100% UPADHYAYA, NITA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/03/10