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 07/22/13 EST. NO.03 TIME 11:01 AM R.E. NAME: UPADHYAYA,NITA 12-0M1304 --------------------------------------------------------------------------- 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 07/22/13 EST. NO.03 TIME 11:01 AM R.E. NAME: UPADHYAYA,NITA 12-0M1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1304 TIME 11:01 AM ESTIMATE NO. 03 BID OPENING 09/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 07/22/13 LOCATION PROGRESS ESTIMATE 12-ORA-405-5.0/5.6 ----------------- BMC ENTERPRISES INC IN ORANGE COUNTY IN IRVINE FROM 14510 JOANSBRIDGE STREET 0.1 MILE NORTH OF JEFFREY ROAD OF BALDWIN PARK CA 91706 JEFFREY ROAD OC TO CULVER DRIVE OC FED. AID NO. N O N E WIDEN RAMP FOR DECELERATION LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.300 1,500 002 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.600 900 PREVENTION PLAN 003 TEMPORARY FIBER ROLL LF 3.0000 7,470.00 0.000 0 004 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 3,000.00 1.000 1,500.00 2.000 3,000 005 STREET SWEEPING LS 7,500.0000 7,500.00 0.100 750.00 0.300 2,250 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.000 0 007 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 2,691.00 0.000 0 008 RAIN EVENT ACTION PLAN EA 500.0000 8,500.00 0.000 0 009 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 4,000.00 0.000 0 011 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.500 1,000 012 TRAFFIC CONTROL SYSTEM LS 79,000.0000 79,000.00 0.100 7,900.00 0.450 35,550 013 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 225.00 1.000 25.00 10.000 250 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 0.050 175.00 0.650 2,275 015 TEMPORARY RAILING (TYPE K) LF 14.0000 37,660.00 2,520.000 35,280 016 TEMPORARY CRASH CUSHION MODULE EA 300.0000 4,200.00 14.000 4,200 017 TEMPORARY TRAFFIC SCREEN LF 3.0000 4,530.00 1,500.000 4,500 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 1,000.00 1,000.000 1,000 STRIPE (HAZARDOUS WASTE) 019 REMOVE METAL BEAM GUARD RAILING LF 15.0000 1,125.00 75.000 1,125 020 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 3,730.00 1,812.000 906 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,845.00 6,065.000 3,032 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 700.00 117.000 234 PROGRAM CAS145 PAGE 2 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1304 TIME 11:01 AM ESTIMATE NO. 03 BID OPENING 09/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAVEMENT MARKER EA 1.0000 1,170.00 820.000 820 024 REMOVE ROADSIDE SIGN EA 100.0000 800.00 1.000 100 025 REMOVE ROADSIDE SIGN EA 150.0000 300.00 1.000 150 (STRAP AND SADDLE BRACKET METHOD) 026 REMOVE SIGN STRUCTURE (EA) EA 2,800.0000 2,800.00 1.000 2,800 027 REMOVE PIPE (LF) LF 10.0000 1,800.00 0.000 0 028 REMOVE INLET EA 500.0000 1,500.00 0.000 0 029 REMOVE HEADWALL EA 750.0000 750.00 1.000 750 030 REMOVE DELINEATOR EA 10.0000 390.00 39.000 390 031 RELOCATE ROADSIDE SIGN EA 200.0000 600.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 88.0000 3,608.00 0.000 0 033 REMOVE CONCRETE CURB (LF) LF 7.0000 1,610.00 230.000 1,610 034 REMOVE CONCRETE (CHANNEL) LF 6.0000 12,720.00 2,120.000 12,720 035 CLEARING AND GRUBBING (LS) LS 32,000.0000 32,000.00 0.300 9,600.00 1.000 32,000 036 ROADWAY EXCAVATION CY 18.0000 119,520.00 3,900.000 70,200.00 4,900.000 88,200 037 ROADWAY EXCAVATION (TYPE Y-1) CY 18.0000 3,060.00 170.000 3,060 (AERIALLY DEPOSITED LEAD) 038 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 039 ADL BURIAL LOCATION REPORT LS 2,500.0000 2,500.00 0.000 0 040 HIGHWAY PLANTING LS 15,000.0000 15,000.00 0.000 0 041 MAINTAIN EXISTING PLANTED AREAS LS 4,000.0000 4,000.00 0.100 400.00 0.100 400 042 PLANT ESTABLISHMENT WORK LS 7,000.0000 7,000.00 0.000 0 043 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,750.0000 3,750.00 0.100 375.00 0.100 375 044 IRRIGATION SYSTEM LS 50,000.0000 50,000.00 0.030 1,500 045 EXTEND 6" CONDUIT LF 85.0000 2,550.00 0.000 0 046 CLASS 3 AGGREGATE SUBBASE CY 14.0000 48,020.00 1,730.000 24,220.00 1,730.000 24,220 047 LEAN CONCRETE BASE CY 113.0000 28,250.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 71.0000 149,100.00 0.000 0 049 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 92.0000 39,560.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1304 TIME 11:01 AM ESTIMATE NO. 03 BID OPENING 09/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 8.0000 2,560.00 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.0000 1,040.00 0.000 0 052 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 600.00 0.000 0 053 TACK COAT TON 650.0000 17,550.00 0.000 0 054 JOINTED PLAIN CONCRETE PAVEMENT CY 226.0000 167,240.00 0.000 0 055 SEAL PAVEMENT JOINT LF 3.0000 4,230.00 0.000 0 056 SEAL ISOLATION JOINT LF 10.5000 15,750.00 0.000 0 057 CONCRETE PAVEMENT TRANSITION PANEL CY 725.0000 4,350.00 0.000 0 058 GRIND EXISTING CONCRETE SQYD 7.0000 14,000.00 0.000 0 PAVEMENT 059 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 37,200.00 20.000 24,000 (F) 060 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 153,195.00 0.000 0 (F) 061 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 8,754.00 0.000 0 (F) 062 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 26.0000 9,100.00 0.000 0 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,105.00 0.000 0 (0.063"-UNFRAMED) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,260.00 0.000 0 (0.080"-UNFRAMED) 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 930.00 0.000 0 (0.063"-FRAMED) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 450.00 0.000 0 (0.080"-FRAMED) 067 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 37,500.00 50.000 37,500 (SIGN FOUNDATION) 068 ROADSIDE SIGN - ONE POST EA 200.0000 3,000.00 0.000 0 069 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 0.000 0 METHOD) 070 24" REINFORCED CONCRETE PIPE LF 56.0000 124,320.00 2,220.000 124,320 071 36" REINFORCED CONCRETE PIPE LF 65.0000 520.00 8.000 520 072 MINOR CONCRETE (MISCELLANEOUS CY 420.0000 6,720.00 0.000 0 CONSTRUCTION) 073 MISCELLANEOUS IRON AND STEEL LB 1.1000 8,268.70 0.000 0 (F) 074 DELINEATOR (CLASS 1) EA 25.0000 975.00 0.000 0 075 METAL BEAM GUARD RAILING (WOOD POST) LF 47.0000 3,525.00 0.000 0 076 END ANCHOR ASSEMBLY (TYPE SFT) EA 620.0000 1,240.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1304 TIME 11:01 AM ESTIMATE NO. 03 BID OPENING 09/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,350.0000 4,700.00 0.000 0 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,658.00 0.000 0 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,265.00 0.000 0 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 960.00 0.000 0 (BROKEN 12-3) 081 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,000.00 0.000 0 082 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 2,499.00 0.000 0 (BROKEN 36-12) 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 511.00 0.000 0 (BROKEN 17-7) 084 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3500 5,845.00 11,951.000 4,182 085 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 3,120.00 604.000 2,416 086 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 3,990.00 216.000 1,512 087 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 088 LIGHTING AND SIGN ILLUMINATION LS 80,000.0000 80,000.00 0.350 28,000 089 RAMP METERING SYSTEM LS 7,200.0000 7,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M1304 TIME 11:01 AM ESTIMATE NO. 03 BID OPENING 09/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 115,645.00 492,048.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 115,645.00 492,048.35 090 MOBILIZATION LS 155,000.0000 155,000.00 0.950 147,250 ORIGINAL CONTRACT AMOUNT 1,619,764.70 TOTAL WORK COMPLETED 115,645.00 639,298.35 MATERIALS ON HAND ON SITE 20,465.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 115,645.00 659,763.35 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 11/06/12 250 05/01/13 05/01/13 05/14/14 44 10 0 0 39% 18% PROGRESS IS SATISFACTORY UPADHYAYA,NITA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/13