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 11/25/13 EST. NO.01 TIME 03:00 PM R.E. NAME: CHAUDRY,MONAS 12-0L8704 --------------------------------------------------------------------------- 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 11/25/13 EST. NO.01 TIME 03:00 PM R.E. NAME: CHAUDRY,MONAS 12-0L8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 045 -2,457.20 01 -2,457.20 -2,457.20 TOTAL DEDUCTIONS -2,457.20 -2,457.20 PROGRAM CAS145 PAGE 1 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 03:00 PM ESTIMATE NO. 01 BID OPENING 01/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 11/25/13 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-5-19.5/19.5 ----------------------- DREAMBULDER IN ORANGE COUNTY IN LAKE FOREST, 1324 E LAWSON LANE IRVINE AND LAGUNA HILLS FROM PLACENTIA CA 92870 ROCKFIELD BLVD TO AVENIDA DE LA CARLOTA FED. AID NO. SIMG-005 -2(964)E MODIFY TRAFFIC SIGNALS & EXTEND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,400.0000 2,400.00 1.000 2,400.00 1.000 2,400 002 CONSTRUCTION AREA SIGNS LS 3,700.0000 3,700.00 0.500 1,850.00 0.500 1,850 003 TRAFFIC CONTROL SYSTEM LS 16,500.0000 16,500.00 1.000 16,500.00 1.000 16,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 2,000.00 2.000 2,000.00 2.000 2,000 005 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 130.0000 3,510.00 27.000 3,510.00 27.000 3,510 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 5,008.00 6,260.000 5,008.00 6,260.000 5,008 STRIPE (HAZARDOUS WASTE) 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 4,195.80 5,670.000 4,195.80 5,670.000 4,195 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3600 3,930.40 2,890.000 3,930.40 2,890.000 3,930 011 REMOVE PAVEMENT MARKER EA 1.1500 1,184.50 1,030.000 1,184.50 1,030.000 1,184 012 REMOVE ROADSIDE SIGN EA 80.0000 1,360.00 17.000 1,360.00 17.000 1,360 013 REMOVE ROADSIDE SIGN EA 60.0000 60.00 1.000 60.00 1.000 60 (STRAP AND SADDLE BRACKET METHOD) 014 REMOVE CULVERT (LF) LF 20.0000 1,640.00 82.000 1,640.00 82.000 1,640 015 REMOVE INLET EA 790.0000 3,950.00 5.000 3,950.00 5.000 3,950 016 REMOVE CONCRETE CURB (LF) LF 6.5000 7,085.00 1,090.000 7,085.00 1,090.000 7,085 017 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 85.0000 11,900.00 140.000 11,900.00 140.000 11,900 018 CLEARING AND GRUBBING (LS) LS 600.0000 600.00 1.000 600.00 1.000 600 019 ROADWAY EXCAVATION CY 47.0000 52,170.00 1,110.000 52,170.00 1,110.000 52,170 020 IMPORTED BORROW (CY) CY 41.3000 20,650.00 500.000 20,650.00 500.000 20,650 021 CLASS 3 AGGREGATE SUBBASE CY 43.0000 21,500.00 500.000 21,500.00 500.000 21,500 022 HOT MIX ASPHALT (TYPE A) TON 75.0000 13,500.00 180.000 13,500.00 180.000 13,500 PROGRAM CAS145 PAGE 2 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 03:00 PM ESTIMATE NO. 01 BID OPENING 01/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 11/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 85.0000 7,650.00 90.000 7,650.00 90.000 7,650 024 PLACE HOT MIX ASPHALT SQYD 34.0000 22,780.00 670.000 22,780.00 670.000 22,780 (MISCELLANEOUS AREA) 025 MINOR CONCRETE (MINOR STRUCTURE) CY 1,450.0000 13,050.00 9.000 13,050.00 9.000 13,050 (F) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,960.00 220.000 3,960.00 220.000 3,960 (0.063"-UNFRAMED) 027 ROADSIDE SIGN - ONE POST EA 267.0000 4,272.00 16.000 4,272.00 16.000 4,272 028 ROADSIDE SIGN - TWO POST EA 600.0000 1,200.00 2.000 1,200.00 2.000 1,200 029 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 74.0000 74.00 1.000 74.00 1.000 74 METHOD) 030 PAINT CURB (2-COAT) SQFT 1.1500 34.50 30.000 34.50 30.000 34 031 18" ALTERNATIVE PIPE CULVERT LF 76.0000 3,420.00 45.000 3,420.00 45.000 3,420 032 MINOR CONCRETE (CURB) (CY) CY 469.0000 13,132.00 28.000 13,132.00 28.000 13,132 033 DETECTABLE WARNING SURFACE SQFT 23.0000 690.00 30.000 690.00 30.000 690 034 MINOR CONCRETE (ISLAND PAVING) CY 420.0000 7,980.00 19.000 7,980.00 19.000 7,980 035 MISCELLANEOUS IRON AND STEEL LB 2.7000 3,226.50 1,195.000 3,226.50 1,195.000 3,226 (F) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,650.00 9,500.000 6,650.00 9,500.000 6,650 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,600.00 3,600.000 3,600.00 3,600.000 3,600 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7000 11,507.00 3,110.000 11,507.00 3,110.000 11,507 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 258.00 430.000 258.00 430.000 258 (BROKEN 6-1) 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,765.00 7,530.000 3,765.00 7,530.000 3,765 (BROKEN 17-7) 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 3,605.00 1,030.000 3,605.00 1,030.000 3,605 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,400.0000 1,400.00 1.000 1,400.00 1.000 1,400 SYSTEM ELEMENTS DURING CONSTRUCTION 043 FLASHING BEACON SYSTEM LS 17,000.0000 17,000.00 1.000 17,000.00 1.000 17,000 044 MODIFY SIGNAL AND LIGHTING LS 49,000.0000 49,000.00 0.900 44,100.00 0.900 44,100 PROGRAM CAS145 PAGE 3 DATE 11/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 03:00 PM ESTIMATE NO. 01 BID OPENING 01/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 11/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 350,847.70 350,847.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 350,847.70 350,847.70 045 MOBILIZATION LS 42,463.3000 42,463.30 1.000 42,463.30 1.000 42,463 ORIGINAL CONTRACT AMOUNT 400,061.00 TOTAL WORK COMPLETED 393,311.00 393,311.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,457.20 -2,457.20 TOTAL 390,853.80 390,853.80 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 045 MOBILIZATION 40,006.10 42,463.30 2,457.20 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 03/19/13 60 09/16/13 09/16/13 12/12/13 46 0 0 0 98% 77% PROGRESS IS SATISFACTORY CHAUDRY,MONAS RESIDENT ENGINEER PROGRAM CAS145 DATE 11/25/13