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 12/23/10 EST. NO.04 TIME 08:52 AM R.E. NAME: HAMIDI,FRED 12-0K6304 --------------------------------------------------------------------------- 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 12/23/10 EST. NO.04 TIME 08:52 AM R.E. NAME: HAMIDI,FRED 12-0K6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 08:52 AM ESTIMATE NO. 04 BID OPENING 06/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 12/23/10 LOCATION PROGRESS ESTIMATE 12-ORA-405-13.6/ .0 ----------------- R S B GROUP, INC. IN ORANGE COUNTY IN FOUNTAIN VALLEY 22622 LAMBERT STREET, #304 AT BROOKHURST STREET LAKE FOREST CA 92630 FED. AID NO. ACIM-405-2(947) E ,ACIM-405-2(106)E RELOCATE METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 500.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 04 TEMPORARY FIBER ROLL LF 3.0000 1,800.00 600.000 1,800.00 05 TEMPORARY CONSTRUCTION ENTRANCE EA 1,600.0000 1,600.00 1.000 1,600.00 06 TEMPORARY COVER SQYD 1.0000 2,000.00 2,000.000 2,000.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 450.00 1.000 150.00 08 STREET SWEEPING LS 500.0000 500.00 0.500 250.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 10 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 0.750 750.00 11 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.200 5,000.00 0.510 12,750.00 12 TYPE III BARRICADE EA 200.0000 600.00 3.000 600.00 3.000 600.00 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.250 375.00 0.750 1,125.00 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 700.00 0.000 0.00 STRIPE (HAZARDOUS WASTE) 15 REMOVE METAL BEAM GUARD RAILING LF 20.0000 1,600.00 80.000 1,600.00 16 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,110.00 0.000 0.00 17 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 780.00 0.000 0.00 18 REMOVE PAVEMENT MARKER EA 1.0000 53.00 0.000 0.00 19 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 700.00 7.000 700.00 7.000 700.00 20 REMOVE ASPHALT CONCRETE SQFT 2.0000 2,200.00 1,100.000 2,200.00 1,100.000 2,200.00 21 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 420.00 42.000 420.00 42.000 420.00 22 REMOVE DELINEATOR EA 10.0000 400.00 40.000 400.00 40.000 400.00 PROGRAM CAS145 PAGE 2 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 08:52 AM ESTIMATE NO. 04 BID OPENING 06/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 12/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE CY 100.0000 2,500.00 25.000 2,500.00 24 CLEARING AND GRUBBING LS 9,000.0000 9,000.00 1.000 9,000.00 25 ROADWAY EXCAVATION CY 75.0000 5,250.00 70.000 5,250.00 26 ROADWAY EXCAVATION (TYPE Y-1) CY 200.0000 7,400.00 37.000 7,400.00 (AERIALLY DEPOSITED LEAD) 27 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 28 ADL BURIAL LOCATION REPORT LS 1,000.0000 1,000.00 1.000 1,000.00 29 IMPORTED BORROW CY 15.0000 65,850.00 5,487.000 82,305.00 30 HIGHWAY PLANTING LS 10,000.0000 10,000.00 0.000 0.00 31 MAINTAIN EXISTING PLANTED AREAS LS 1,000.0000 1,000.00 0.800 800.00 0.800 800.00 32 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.000 0.00 33 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,000.0000 1,000.00 0.720 720.00 0.800 800.00 34 IRRIGATION SYSTEM LS 12,000.0000 12,000.00 0.750 9,000.00 0.750 9,000.00 35 CLASS 2 AGGREGATE SUBBASE CY 50.0000 950.00 19.000 950.00 19.000 950.00 36 HOT MIX ASPHALT (TYPE A) TON 150.0000 18,000.00 96.210 14,431.50 96.210 14,431.50 37 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 3,600.00 18.000 3,600.00 18.000 3,600.00 38 PLACE ASPHALT CONCRETE DIKE (TYPE D) LF 20.0000 660.00 33.000 660.00 33.000 660.00 39 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 20.0000 500.00 25.000 500.00 25.000 500.00 40 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 650.00 65.000 650.00 65.000 650.00 (0.063"-UNFRAMED) 41 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 960.00 64.000 960.00 64.000 960.00 (0.080"-FRAMED) 42 ROADSIDE SIGN - ONE POST EA 200.0000 1,800.00 9.000 1,800.00 9.000 1,800.00 43 ROADSIDE SIGN - TWO POST EA 400.0000 400.00 1.000 400.00 1.000 400.00 44 MINOR CONCRETE (CURB, SIDEWALK AND CY 500.0000 14,500.00 29.000 14,500.00 CURB RAMP) 45 DELINEATOR (CLASS 1) EA 30.0000 1,200.00 40.000 1,200.00 40.000 1,200.00 46 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 3,500.00 1.000 3,500.00 47 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,920.00 0.000 0.00 48 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,000.00 0.000 0.00 49 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,300.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 08:52 AM ESTIMATE NO. 04 BID OPENING 06/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 12/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 265.00 0.000 0.00 51 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 52 RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 12/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 08:52 AM ESTIMATE NO. 04 BID OPENING 06/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/10 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 12/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 45,366.50 194,301.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 45,366.50 194,301.50 53 MOBILIZATION LS 17,250.0000 17,250.00 1.000 17,250.00 ORIGINAL CONTRACT AMOUNT 248,868.00 TOTAL WORK COMPLETED 45,366.50 211,551.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 45,366.50 211,551.50 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 07/20/10 300 10/12/10 08/04/10 12/22/11 47 47 0 0 80% 16% PROGRESS IS SATISFACTORY HAMIDI,FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/10