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 03/01/12 EST. NO.16 TIME 09:53 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 --------------------------------------------------------------------------- 002 0003 3,000.73 E.W. @ F.A.(+) 012512 N 005 0 0005 1,405.90 020312 N 06 0 4,406.63 TOTAL THIS ESTIMATE 12,813.77 TOTAL PREVIOUS ESTIMATE 17,220.40 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 03/01/12 EST. NO.16 TIME 09:53 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 03/01/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 09:53 AM ESTIMATE NO. 16 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 02/08/12 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 03/01/12 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 2.000 500.00 002 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 003 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 004 TEMPORARY FIBER ROLL LF 3.0000 1,800.00 600.000 1,800.00 005 TEMPORARY CONSTRUCTION ENTRANCE EA 1,600.0000 1,600.00 1.000 1,600.00 006 TEMPORARY COVER SQYD 1.0000 2,000.00 2,000.000 2,000.00 007 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 450.00 3.000 450.00 008 STREET SWEEPING LS 500.0000 500.00 1.000 500.00 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 010 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 1.000 1,000.00 011 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 012 TYPE III BARRICADE EA 200.0000 600.00 3.000 600.00 013 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 1.000 1,500.00 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 700.00 700.000 700.00 STRIPE (HAZARDOUS WASTE) 015 REMOVE METAL BEAM GUARD RAILING LF 20.0000 1,600.00 80.000 1,600.00 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,110.00 2,220.000 1,110.00 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 780.00 260.000 780.00 018 REMOVE PAVEMENT MARKER EA 1.0000 53.00 53.000 53.00 019 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 700.00 7.000 700.00 020 REMOVE ASPHALT CONCRETE SQFT 2.0000 2,200.00 1,650.000 3,300.00 021 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 420.00 42.000 420.00 022 REMOVE DELINEATOR EA 10.0000 400.00 40.000 400.00 PROGRAM CAS145 PAGE 2 DATE 03/01/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 09:53 AM ESTIMATE NO. 16 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 02/08/12 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 03/01/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CY 100.0000 2,500.00 25.000 2,500.00 024 CLEARING AND GRUBBING LS 9,000.0000 9,000.00 1.000 9,000.00 025 ROADWAY EXCAVATION CY 75.0000 5,250.00 90.000 6,750.00 026 ROADWAY EXCAVATION (TYPE Y-1) CY 200.0000 7,400.00 51.000 10,200.00 (AERIALLY DEPOSITED LEAD) 027 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 028 ADL BURIAL LOCATION REPORT LS 1,000.0000 1,000.00 1.000 1,000.00 029 IMPORTED BORROW CY 15.0000 65,850.00 5,487.000 82,305.00 030 HIGHWAY PLANTING LS 10,000.0000 10,000.00 1.000 10,000.00 031 MAINTAIN EXISTING PLANTED AREAS LS 1,000.0000 1,000.00 1.000 1,000.00 032 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 1.000 5,000.00 033 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,000.0000 1,000.00 1.000 1,000.00 034 IRRIGATION SYSTEM LS 12,000.0000 12,000.00 1.000 12,000.00 035 CLASS 2 AGGREGATE SUBBASE CY 50.0000 950.00 19.000 950.00 036 HOT MIX ASPHALT (TYPE A) TON 150.0000 18,000.00 120.000 18,000.00 037 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 3,600.00 18.000 3,600.00 038 PLACE ASPHALT CONCRETE DIKE (TYPE D) LF 20.0000 660.00 33.000 660.00 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 20.0000 500.00 25.000 500.00 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 650.00 65.000 650.00 (0.063"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 960.00 64.000 960.00 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 200.0000 1,800.00 9.000 1,800.00 043 ROADSIDE SIGN - TWO POST EA 400.0000 400.00 1.000 400.00 044 MINOR CONCRETE (CURB, SIDEWALK AND CY 500.0000 14,500.00 29.000 14,500.00 CURB RAMP) 045 DELINEATOR (CLASS 1) EA 30.0000 1,200.00 40.000 1,200.00 046 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 3,500.00 1.000 3,500.00 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,920.00 1,920.000 1,920.00 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,000.00 500.000 1,000.00 049 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,300.00 260.000 1,300.00 PROGRAM CAS145 PAGE 3 DATE 03/01/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 09:53 AM ESTIMATE NO. 16 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 02/08/12 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 03/01/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 265.00 53.000 265.00 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 052 RAMP METERING SYSTEM LS 9,000.0000 9,000.00 1.000 9,000.00 PROGRAM CAS145 PAGE 4 DATE 03/01/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6304 TIME 09:53 AM ESTIMATE NO. 16 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 02/08/12 R.E. NAME: HAMIDI,FRED DATE OF THIS ESTIMATE 03/01/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 253,473.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,406.63 17,220.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,406.63 270,693.40 053 MOBILIZATION LS 17,250.0000 17,250.00 1.000 17,250.00 ORIGINAL CONTRACT AMOUNT 248,868.00 TOTAL WORK COMPLETED 4,406.63 287,943.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,406.63 287,943.40 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 07/20/10 300 10/12/10 08/04/10 02/08/12 284 94 0 0 100% 100% HAMIDI,FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/01/12