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 06/18/14 EST. NO.03 TIME 09:38 AM 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 --------------------------------------------------------------------------- 001 0001 755.54 E.W. @ F.A.(+) 110113 N 1 0 0002 940.40 110213 N 2 0 0003 847.98 110413 N 3 0 0004 570.69 111813 N 4 0 0005 570.69 111913 N 5 0 3,685.30 TOTAL THIS ESTIMATE 13,970.00 TOTAL PREVIOUS ESTIMATE 17,655.30 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 06/18/14 EST. NO.03 TIME 09:38 AM R.E. NAME: CHAUDRY,MONAS 12-0L8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MSL HAITBRINK PAVING -1,000.00 02 MSL PAVING 1,000.00 03 1,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 045 -2,457.20 01 OVERBID ITEM NO. 045 2,457.20 02 0.00 0.00 OTHER OUTSTANDING DOCUMENTS CEM 2402/3 NONSUBMIT -10,000.00 02 SUBMIT CEM 2402/2403 10,000.00 03 10,000.00 0.00 TOTAL DEDUCTIONS 11,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 09:38 AM ESTIMATE NO. 03 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 04/17/14 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 06/18/14 LOCATION RERUN FINAL ESTIMATE 12-ORA-5-19.5/19.5 -------------------- DREAMBUILDER CONSTRUCTION CORP IN ORANGE COUNTY IN LAKE FOREST, DBA DREAMBUILDER IRVINE AND LAGUNA HILLS FROM 1324 E LAWSON LANE ROCKFIELD BLVD TO AVENIDA DE LA PLACENTIA CA 92870 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 2,400 002 CONSTRUCTION AREA SIGNS LS 3,700.0000 3,700.00 1.000 3,700 003 TRAFFIC CONTROL SYSTEM LS 16,500.0000 16,500.00 1.000 16,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 2,000.00 2.000 2,000 005 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 130.0000 3,510.00 27.000 3,510 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 5,008.00 6,710.000 5,368 STRIPE (HAZARDOUS WASTE) 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 4,195.80 5,990.000 4,432 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3600 3,930.40 2,890.000 3,930 011 REMOVE PAVEMENT MARKER EA 1.1500 1,184.50 1,030.000 1,184 012 REMOVE ROADSIDE SIGN EA 80.0000 1,360.00 17.000 1,360 013 REMOVE ROADSIDE SIGN EA 60.0000 60.00 1.000 60 (STRAP AND SADDLE BRACKET METHOD) 014 REMOVE CULVERT (LF) LF 20.0000 1,640.00 82.000 1,640 015 REMOVE INLET EA 790.0000 3,950.00 5.000 3,950 016 REMOVE CONCRETE CURB (LF) LF 6.5000 7,085.00 1,090.000 7,085 017 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 85.0000 11,900.00 10.000 850.00 150.000 12,750 018 CLEARING AND GRUBBING (LS) LS 600.0000 600.00 1.000 600 019 ROADWAY EXCAVATION CY 47.0000 52,170.00 1,140.000 53,580 020 IMPORTED BORROW (CY) CY 41.3000 20,650.00 525.000 21,682 021 CLASS 3 AGGREGATE SUBBASE CY 43.0000 21,500.00 25.000 1,075.00 525.000 22,575 022 HOT MIX ASPHALT (TYPE A) TON 75.0000 13,500.00 180.000 13,500 PROGRAM CAS145 PAGE 2 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 09:38 AM ESTIMATE NO. 03 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 04/17/14 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 7,650 024 PLACE HOT MIX ASPHALT SQYD 34.0000 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 (F) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,960.00 220.000 3,960 (0.063"-UNFRAMED) 027 ROADSIDE SIGN - ONE POST EA 267.0000 4,272.00 16.000 4,272 028 ROADSIDE SIGN - TWO POST EA 600.0000 1,200.00 2.000 1,200 029 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 74.0000 74.00 1.000 74 METHOD) 030 PAINT CURB (2-COAT) SQFT 1.1500 34.50 30.000 34 031 18" ALTERNATIVE PIPE CULVERT LF 76.0000 3,420.00 45.000 3,420 032 MINOR CONCRETE (CURB) (CY) CY 469.0000 13,132.00 2.000 938.00 30.000 14,070 033 DETECTABLE WARNING SURFACE SQFT 23.0000 690.00 30.000 690 034 MINOR CONCRETE (ISLAND PAVING) CY 420.0000 7,980.00 2.000 840.00 21.000 8,820 035 MISCELLANEOUS IRON AND STEEL LB 2.7000 3,226.50 1,195.000 3,226 (F) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,650.00 9,500.000 6,650 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,600.00 3,600.000 3,600 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7000 11,507.00 3,110.000 11,507 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 258.00 430.000 258 (BROKEN 6-1) 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,765.00 7,530.000 3,765 (BROKEN 17-7) 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 3,605.00 1,030.000 3,605 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,400.0000 1,400.00 1.000 1,400 SYSTEM ELEMENTS DURING CONSTRUCTION 043 FLASHING BEACON SYSTEM LS 17,000.0000 17,000.00 1.000 17,000 044 MODIFY SIGNAL AND LIGHTING LS 49,000.0000 49,000.00 1.000 49,000 PROGRAM CAS145 PAGE 3 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L8704 TIME 09:38 AM ESTIMATE NO. 03 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 04/17/14 R.E. NAME: CHAUDRY,MONAS DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,703.00 364,340.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,685.30 17,655.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 7,388.30 381,995.30 045 MOBILIZATION LS 42,463.3000 42,463.30 1.000 42,463 ORIGINAL CONTRACT AMOUNT 400,061.00 TOTAL WORK COMPLETED 7,388.30 424,458.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 11,000.00 0.00 TOTAL 18,388.30 424,458.60 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 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 03/19/13 60 09/16/13 09/16/13 04/17/14 59 85 0 0 100% 100% CHAUDRY,MONAS RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/14