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 07/25/16 EST. NO. 006 TIME 01:10 PM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0M1204 --------------------------------------------------------------------------- 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 0001 721.78 E.W. @ F.A.(+) 053116 N 8 0 721.78 TOTAL THIS ESTIMATE 107,768.75 TOTAL PREVIOUS ESTIMATE 108,490.53 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 07/25/16 EST. NO. 006 TIME 01:10 PM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0M1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1204 TIME 01:10 PM ESTIMATE NO. 006 BID OPENING 05/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 07/25/16 LOCATION PROGRESS ESTIMATE 12-ORA-5-28.3/28.6 ----------------- BMC ENTERPRISES,INC IN TUSTIN, NB RTE 5 AT TUSTIN RANCH 14510 JOANBRIDGE STREET RD. ON-RAMP BALDWIN PARK CA 91706 TUSTIN RANCH ROAD OVERCROSSING FED. AID NO. N O N E WIDEN THE EXISTING ON-RAMP FROM 2 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 11,995.0000 11,995.00 0.900 10,795 003 TRAFFIC CONTROL SYSTEM LS 46,500.0000 46,500.00 0.950 44,175 004 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 1,890.00 79.000 2,370 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,350.0000 13,400.00 4.000 13,400 006 TEMPORARY RAILING (TYPE K) LF 15.1500 21,058.50 1,440.000 21,816 007 TEMPORARY CRASH CUSHION MODULE EA 83.0000 1,826.00 22.000 1,826 008 TEMPORARY TRAFFIC SCREEN LF 5.5500 7,326.00 1,320.000 7,326 009 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 011 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,200.00 2.000 600 012 TEMPORARY FIBER ROLL LF 5.0000 1,250.00 250.000 1,250 013 TEMPORARY CONSTRUCTION ENTRANCE EA 2,200.0000 2,200.00 1.000 2,200 014 STREET SWEEPING LS 5,400.0000 5,400.00 1.000 5,400 015 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 1.000 600 016 TEMPORARY FENCE (TYPE ESA) LF 8.0000 2,000.00 300.000 2,400 017 TREATED WOOD WASTE LB 0.2400 537.60 2,240.000 537 018 REMOVE MARKER EA 50.0000 50.00 0.000 0 019 REMOVE GUARDRAIL LF 9.2400 1,663.20 212.500 1,963 020 REMOVE IRRIGATION FACILITY LS 7,810.0000 7,810.00 1.000 7,810 021 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 755.00 1,396.000 698 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 4,950.00 460.000 345 PROGRAM CAS145 PAGE 2 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1204 TIME 01:10 PM ESTIMATE NO. 006 BID OPENING 05/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 800.00 151.000 302 024 REMOVE PAVEMENT MARKER EA 1.0000 170.00 60.000 60 025 REMOVE ROADSIDE SIGN EA 100.0000 800.00 5.000 500 026 REMOVE ROADSIDE SIGN EA 85.0000 255.00 3.000 255 (STRAP AND SADDLE BRACKET METHOD) 027 REMOVE DELINEATOR EA 25.0000 525.00 21.000 525 028 REMOVE CONCRETE (CHANNEL) CY 2,662.0000 1,597.20 0.000 0 029 CAP INLET EA 1,500.0000 1,500.00 1.000 1,500 030 CLEARING AND GRUBBING (LS) LS 17,300.0000 17,300.00 1.000 17,300 031 ROADWAY EXCAVATION CY 31.3400 102,168.40 2,490.000 78,036 032 ROADSIDE CLEARING LS 3,140.0000 3,140.00 0.500 1,570.00 1.000 3,140 033 PLANT (GROUP F) EA 0.5400 5,130.00 9,500.000 5,130.00 9,500.000 5,130 034 PLANT (GROUP H) EA 0.4000 2,000.00 5,000.000 2,000.00 5,000.000 2,000 035 MAINTAIN EXISTING PLANTED AREAS LS 2,440.0000 2,440.00 0.500 1,220.00 1.000 2,440 036 PLANT ESTABLISHMENT WORK LS 4,780.0000 4,780.00 0.120 573.60 0.120 573 037 WOOD MULCH CY 57.9000 11,580.00 200.000 11,580.00 200.000 11,580 038 CHECK AND TEST EXISTING IRRIGATION LS 700.0000 700.00 1.000 700 FACILITIES 039 OPERATE EXISTING IRRIGATION FACILITIES LS 7,620.0000 7,620.00 0.370 2,819.40 0.370 2,819 040 CONTROL AND NEUTRAL CONDUCTORS LS 3,300.0000 3,300.00 0.750 2,475.00 1.000 3,300 041 1" REMOTE CONTROL VALVE EA 360.0000 360.00 1.000 360.00 1.000 360 042 1 1/2" REMOTE CONTROL VALVE EA 420.0000 1,680.00 4.000 1,680.00 4.000 1,680 043 2" REMOTE CONTROL VALVE EA 480.0000 960.00 2.000 960.00 2.000 960 044 RISER SPRINKLER ASSEMBLY EA 38.4000 652.80 18.000 691.20 18.000 691 045 POP-UP SPRINKLER ASSEMBLY EA 88.1000 7,136.10 87.000 7,664.70 87.000 7,664 046 3" GATE VALVE EA 720.0000 720.00 1.000 720.00 1.000 720 047 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.9500 4,661.00 1,180.000 4,661.00 1,180.000 4,661 (F) LINE) 048 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.2000 3,150.00 750.000 3,150.00 750.000 3,150 (F) (SUPPLY LINE) 049 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.3500 2,610.00 600.000 2,610.00 600.000 2,610 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1204 TIME 01:10 PM ESTIMATE NO. 006 BID OPENING 05/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2" PLASTIC PIPE (SCHEDULE 40) LF 4.8000 2,688.00 560.000 2,688.00 560.000 2,688 (F) (SUPPLY LINE) 051 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.4000 3,132.00 580.000 3,132.00 580.000 3,132 (F) (SUPPLY LINE) 052 3" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 10,800.00 600.000 5,400.00 1,200.000 10,800 (F) (SUPPLY LINE) 053 BALL VALVE EA 700.0000 1,400.00 2.000 1,400.00 2.000 1,400 054 10" CORRUGATED HIGH DENSITY LF 110.0000 3,300.00 30.000 3,300 (F) POLYETHYLENE PIPE CONDUIT 055 CLASS 3 AGGREGATE SUBBASE CY 10.0000 16,000.00 0.000 0 056 CLASS 2 AGGREGATE BASE (CY) CY 20.0000 18,400.00 1,370.400 27,408 057 HOT MIX ASPHALT (TYPE A) TON 73.6500 71,440.50 1,061.710 78,194 058 HOT MIX ASPHALT-OPEN GRADED TON 119.6100 21,529.80 199.050 23,808 (OPEN GRADED FRICTION COURSE) 059 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.5000 4,635.00 1,430.000 6,435 060 TACK COAT TON 704.9000 11,983.30 0.000 0 061 MINOR CONCRETE (MINOR STRUCTURE) CY 1,483.3300 8,899.98 6.000 8,899 (F) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 958.50 71.000 958 (0.063"-UNFRAMED) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 780.00 52.000 780 (0.080"-UNFRAMED) 064 ROADSIDE SIGN - ONE POST EA 250.0000 2,500.00 8.000 2,000 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 709.50 43.000 709 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 540.00 30.000 540 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 067 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 15.0000 1,095.00 73.000 1,095 068 18" REINFORCED CONCRETE PIPE LF 107.0000 5,136.00 62.000 6,634 069 3" PLASTIC PIPE (EDGE DRAIN) LF 25.0000 24,750.00 800.000 20,000 070 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 47.0000 7,990.00 76.000 3,572 071 MISCELLANEOUS IRON AND STEEL LB 1.5000 978.00 652.000 978 (F) 072 DELINEATOR (CLASS 1) EA 35.0000 1,260.00 36.000 1,260 073 GUARD RAILING DELINEATOR EA 35.0000 245.00 7.000 245 074 OBJECT MARKER (TYPE K) EA 50.0000 100.00 2.000 100 075 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 27.9200 8,934.40 306.500 8,557 PROGRAM CAS145 PAGE 4 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1204 TIME 01:10 PM ESTIMATE NO. 006 BID OPENING 05/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 VEGETATION CONTROL (MINOR CONCRETE) SQFT 12.0000 1,920.00 1,450.000 17,400 077 END ANCHOR ASSEMBLY (TYPE SFT) EA 726.0000 726.00 1.000 726 078 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,175.0000 3,175.00 1.000 3,175 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,010.00 1,002.000 1,002 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 700.00 0.000 0 (BROKEN 12-3) 081 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 600.00 90.000 360 082 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,350.00 265.000 1,325 (ENHANCED WET NIGHT VISIBILITY) 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 136.00 68.000 136 (BROKEN 6-1) 084 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 140.00 136.000 136 (BROKEN 17-7) 085 PAINT TRAFFIC STRIPE (2-COAT) LF 1.0000 1,510.00 1,815.000 1,815 086 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,794.00 2,774.000 1,803 (ENHANCED WET NIGHT VISIBILITY) 087 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,215.50 2,210.000 1,215 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 088 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 887.50 700.000 875 (ENHANCED WET NIGHT VISIBILITY) 089 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 950.00 194.000 970 090 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 091 LIGHTING LS 50,000.0000 50,000.00 0.960 48,000 092 COMMUNICATION SYSTEM LS 40,000.0000 40,000.00 1.000 40,000 093 COMMUNICATION SYSTEM (TEMPORARY) LS 30,000.0000 30,000.00 0.370 11,100 094 RAMP METERING SYSTEM LS 90,000.0000 90,000.00 1.000 90,000 095 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 096 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 PROGRAM CAS145 PAGE 5 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1204 TIME 01:10 PM ESTIMATE NO. 006 BID OPENING 05/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 62,484.90 718,705.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 721.78 108,490.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 63,206.68 827,196.00 097 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000 ORIGINAL CONTRACT AMOUNT 865,945.78 TOTAL WORK COMPLETED 63,206.68 907,196.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 63,206.68 907,196.00 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 07/13/15 155 01/04/16 01/04/16 07/21/16 107 28 0 0 88% 69% PROGRESS IS SATISFACTORY RAVANIPOUR, MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/16