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 05/27/14 EST. NO.03 TIME 10:52 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0L7504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 6,402.00 E.W. @ L.S.(+) 050614 N 9001 0 6,402.00 TOTAL THIS ESTIMATE 232.89 TOTAL PREVIOUS ESTIMATE 6,634.89 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 05/27/14 EST. NO.03 TIME 10:52 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0L7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L7504 TIME 10:52 AM ESTIMATE NO. 03 BID OPENING 06/20/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/27/14 LOCATION PROGRESS ESTIMATE 12-ORA-91-R0.3/R0.3 ----------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY IN LA PALMA AT ENGINEERING CONSTRUCTION INC ORANGETHORPE UC 1792 KAISER AVENUE IRVINE CA 92614 FED. AID NO. HSNH-P091(138)E SHOULDER WIDENING, SIGNALS,PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 1,400.0000 1,400.00 0.150 210.00 0.900 1,260 003 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.250 8,750.00 0.750 26,250 004 TYPE II BARRICADE EA 50.0000 100.00 2.000 100.00 2.000 100 005 TYPE III BARRICADE EA 100.0000 200.00 2.000 200.00 2.000 200 006 CHANNELIZER (SURFACE MOUNTED) EA 38.0000 1,786.00 47.000 1,786 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,600.0000 3,200.00 1.000 1,600 008 TEMPORARY RAILING (TYPE K) LF 18.0000 16,920.00 939.000 16,902 009 TEMPORARY CRASH CUSHION MODULE EA 250.0000 7,000.00 28.000 7,000 010 JOB SITE MANAGEMENT LS 1,895.0000 1,895.00 0.300 568.50 0.400 758 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.750 525 012 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 150.00 3.000 150 013 TEMPORARY FIBER ROLL LF 4.0000 2,000.00 500.000 2,000 014 STREET SWEEPING LS 600.0000 600.00 0.350 210.00 0.750 450 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 3,760.00 472.000 3,776 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 1.0000 2,690.00 2,690.000 2,690.00 2,690.000 2,690 017 REMOVE METAL BEAM GUARD RAILING LF 15.0000 960.00 63.800 957 018 REMOVE IRRIGATION FACILITY LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 019 REMOVE PAINTED TRAFFIC STRIPE LF 2.2000 2,046.00 604.000 1,328 020 REMOVE PAINTED PAVEMENT MARKING SQFT 4.0000 376.00 0.000 0 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 4,004.00 1,264.000 1,390 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 2,244.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L7504 TIME 10:52 AM ESTIMATE NO. 03 BID OPENING 06/20/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAVEMENT MARKER EA 1.1000 154.00 46.000 50 024 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 250.0000 250.00 0.000 0 025 REMOVE ROADSIDE SIGN EA 100.0000 1,100.00 7.000 700 026 REMOVE PIPE (LF) LF 40.0000 960.00 10.000 400.00 10.000 400 027 REMOVE INLET EA 500.0000 1,000.00 1.000 500.00 1.000 500 028 REMOVE DELINEATOR EA 30.0000 570.00 19.000 570.00 19.000 570 029 ADJUST INLET EA 1,950.0000 1,950.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 7,110.00 0.000 0 031 REMOVE CONCRETE (CY) CY 140.0000 6,440.00 29.800 4,172 032 REMOVE BRIDGE RAILING LF 40.0000 1,480.00 37.000 1,480.00 37.000 1,480 033 CLEARING AND GRUBBING (LS) LS 5,500.0000 5,500.00 0.250 1,375.00 1.000 5,500 034 ROADWAY EXCAVATION CY 70.0000 58,100.00 804.090 56,286 035 ROADSIDE CLEARING LS 2,200.0000 2,200.00 0.000 0 036 MULCH CY 45.0000 1,800.00 0.000 0 037 PLANT (GROUP F) EA 1.1000 2,145.00 0.000 0 038 PLANT (GROUP B) EA 40.0000 1,200.00 0.000 0 039 MAINTAIN EXISTING PLANTED AREAS LS 2,800.0000 2,800.00 0.000 0 040 PLANT ESTABLISHMENT WORK LS 6,600.0000 6,600.00 0.000 0 041 CHECK AND TEST EXISTING IRRIGATION LS 2,800.0000 2,800.00 0.500 1,400 FACILITIES 042 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,800.0000 2,800.00 0.000 0 043 CONTROL AND NEUTRAL CONDUCTORS LS 2,200.0000 2,200.00 0.000 0 044 1" ELECTRIC REMOTE CONTROL VALVE EA 450.0000 450.00 0.000 0 045 SPRINKLER (TYPE A-5) EA 65.0000 130.00 0.000 0 046 SPRINKLER (TYPE A-6) EA 65.0000 390.00 0.000 0 047 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.8000 560.00 0.000 0 (F) LINE) 048 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 140.00 0.000 0 (F) (SUPPLY LINE) 049 3" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 4,240.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 05/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L7504 TIME 10:52 AM ESTIMATE NO. 03 BID OPENING 06/20/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BALL VALVE EA 500.0000 500.00 0.000 0 051 EXTEND 6" CONDUIT LF 110.0000 1,650.00 15.000 1,650 052 CLASS 2 AGGREGATE BASE (CY) CY 75.0000 30,000.00 37.900 2,842 053 HOT MIX ASPHALT (TYPE A) TON 110.0000 83,600.00 59.300 6,523 054 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 35.0000 735.00 0.000 0 055 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 35.0000 2,625.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 35.0000 875.00 0.000 0 057 TACK COAT TON 2,000.0000 2,200.00 0.000 0 058 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 9,600.00 4.400 7,040.00 7.400 11,840 (F) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 2,375.00 0.000 0 (0.063"-UNFRAMED) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 588.00 0.000 0 (0.063"-FRAMED) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 360.00 0.000 0 (0.080"-FRAMED) 062 ROADSIDE SIGN - ONE POST EA 300.0000 4,500.00 0.000 0 063 ROADSIDE SIGN - TWO POST EA 850.0000 850.00 0.000 0 064 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 500.0000 500.00 0.000 0 065 PAINT CURB (2-COAT) SQFT 25.0000 625.00 0.000 0 066 18" REINFORCED CONCRETE PIPE LF 250.0000 1,250.00 0.000 0 067 DETECTABLE WARNING SURFACE SQFT 30.0000 2,550.00 0.000 0 068 MINOR CONCRETE (MISCELLANEOUS CY 940.0000 15,980.00 0.000 0 CONSTRUCTION) 069 MINOR CONCRETE (TEXTURED PAVING) CY 1,250.0000 1,000.00 0.000 0 070 MISCELLANEOUS IRON AND STEEL LB 1.5000 978.00 0.000 0 (F) 071 DELINEATOR (CLASS 1) EA 60.0000 1,980.00 0.000 0 072 TRANSITION RAILING (TYPE WB) EA 3,650.0000 3,650.00 1.000 3,650 073 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 3,300.00 1.000 3,300 074 CONCRETE BARRIER (TYPE 60C) LF 139.0000 66,720.00 0.000 0 075 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,826.00 469.000 515 076 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 2,068.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L7504 TIME 10:52 AM ESTIMATE NO. 03 BID OPENING 06/20/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 3,080.00 0.000 0 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 121.00 0.000 0 (BROKEN 6-1) 079 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,090.00 0.000 0 (BROKEN 17-7) 080 PAINT TRAFFIC STRIPE (2-COAT) LF 1.1000 2,354.00 1,993.000 2,192 081 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.3000 1,320.00 134.000 442 082 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 1,440.00 67.000 536 083 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 084 MODIFY SIGNAL AND LIGHTING LS 67,000.0000 67,000.00 0.100 6,700.00 0.270 18,090 085 MODIFY LIGHTING LS 40,000.0000 40,000.00 0.160 6,400.00 0.500 20,000 PROGRAM CAS145 PAGE 5 DATE 05/27/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L7504 TIME 10:52 AM ESTIMATE NO. 03 BID OPENING 06/20/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/27/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,818.50 215,764.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,402.00 6,634.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 44,220.50 222,398.89 086 MOBILIZATION LS 50,000.0000 50,000.00 0.950 47,500 ORIGINAL CONTRACT AMOUNT 616,890.00 TOTAL WORK COMPLETED 44,220.50 269,898.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 44,220.50 269,898.89 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 08/27/13 305 02/24/14 02/24/14 06/16/15 39 22 0 0 41% 13% PROGRESS IS SATISFACTORY JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 DATE 05/27/14