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 12/23/16 EST. NO. 001 TIME 02:47 PM R.E. NAME: SHIEH, PETER 12-0P2504 --------------------------------------------------------------------------- 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 12/23/16 EST. NO. 001 TIME 02:47 PM R.E. NAME: SHIEH, PETER 12-0P2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 02:47 PM ESTIMATE NO. 001 BID OPENING 04/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 12/23/16 LOCATION PROGRESS ESTIMATE 12-ORA-405-3.7/3.9 ----------------- BMC ENTERPRISES INC IN IRVINE ON SB RTE 405 AT THE 14510 JOANBRIDGE STREET UNIVERSITY DR. ON-RAMP. BALDWIN PARK CA 91706 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 LEAD COMPLIANCE PLAN LS 14,000.0000 14,000.00 1.000 14,000.00 1.000 14,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 003 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.200 700.00 0.200 700 004 TRAFFIC CONTROL SYSTEM LS 57,600.0000 57,600.00 0.200 11,520.00 0.200 11,520 005 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 200.00 8.000 200.00 8.000 200 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 800.0000 800.00 0.200 160.00 0.200 160 007 TEMPORARY RAILING (TYPE K) LF 20.0000 33,400.00 1,680.000 33,600.00 1,680.000 33,600 008 TEMPORARY CRASH CUSHION MODULE EA 250.0000 2,750.00 11.000 2,750.00 11.000 2,750 009 TEMPORARY TRAFFIC SCREEN LF 8.0000 6,880.00 860.000 6,880.00 860.000 6,880 010 JOB SITE MANAGEMENT LS 1,340.0000 1,340.00 0.200 268.00 0.200 268 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 012 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 0.000 0 013 TEMPORARY GRAVEL BAG BERM LF 4.0000 6,240.00 1,600.000 6,400.00 1,600.000 6,400 014 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 2,500.00 0.000 0 015 TREATED WOOD WASTE LB 0.6000 972.00 0.000 0 016 REMOVE GUARDRAIL LF 9.0000 684.00 0.000 0 017 REMOVE IRRIGATION FACILITY LS 4,360.0000 4,360.00 1.000 4,360.00 1.000 4,360 018 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 1,555.00 0.000 0 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,664.00 2,330.000 1,398.00 2,330.000 1,398 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2500 61.25 0.000 0 021 REMOVE PAVEMENT MARKER EA 1.0000 200.00 149.000 149.00 149.000 149 022 REMOVE ROADSIDE SIGN EA 100.0000 400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 02:47 PM ESTIMATE NO. 001 BID OPENING 04/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 12/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DELINEATOR EA 15.0000 375.00 0.000 0 024 ROADWAY EXCAVATION CY 34.1300 96,587.90 0.000 0 025 ROADSIDE CLEARING LS 16,240.0000 16,240.00 1.000 16,240.00 1.000 16,240 026 PRUNE EXISTING PLANTS LS 8,500.0000 8,500.00 1.000 8,500.00 1.000 8,500 027 MAINTAIN EXISTING PLANTED AREAS LS 4,240.0000 4,240.00 0.000 0 028 WOOD MULCH CY 72.7000 3,053.40 0.000 0 029 CONTROL AND NEUTRAL CONDUCTORS LS 3,310.0000 3,310.00 0.000 0 030 2" REMOTE CONTROL VALVE EA 440.0000 3,080.00 0.000 0 031 VALVE DECODER FOR TWO-WIRE CONTROLLER EA 920.0000 8,280.00 0.000 0 032 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 35.3000 2,541.60 0.000 0 033 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 81.2000 1,948.80 0.000 0 034 RISER SPRINKLER ASSEMBLY EA 25.4000 1,524.00 0.000 0 035 DRIP VALVE ASSEMBLY EA 390.0000 780.00 0.000 0 036 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.3500 2,610.00 0.000 0 (F) LINE) 037 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.8000 9,439.20 0.000 0 (F) LINE) 038 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.4000 3,590.40 0.000 0 (F) (SUPPLY LINE) 039 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.8000 2,774.40 0.000 0 (F) (SUPPLY LINE) 040 2" PLASTIC PIPE (SCHEDULE 40) LF 4.6500 6,417.00 0.000 0 (F) (SUPPLY LINE) 041 3" PLASTIC PIPE (CLASS 315) LF 8.1000 10,044.00 0.000 0 (SUPPLY LINE) 042 1" PLASTIC PIPE (SCHEDULE 40) LF 1.5500 2,015.00 0.000 0 (CONDUIT) 043 BALL VALVE EA 260.0000 520.00 0.000 0 044 6" WELDED STEEL PIPE CONDUIT LF 450.0000 8,100.00 0.000 0 045 CLASS 2 AGGREGATE BASE (CY) CY 27.5300 27,254.70 0.000 0 046 HOT MIX ASPHALT (TYPE A) TON 59.0000 110,920.00 0.000 0 047 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 102.0000 41,820.00 0.000 0 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 270.00 0.000 0 (0.063"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 510.00 0.000 0 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 3 DATE 12/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 02:47 PM ESTIMATE NO. 001 BID OPENING 04/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 12/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 200.0000 1,200.00 0.000 0 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.5000 104.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 052 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 12.5000 200.00 0.000 0 053 DELINEATOR (CLASS 1) EA 45.0000 1,080.00 0.000 0 054 GUARD RAILING DELINEATOR EA 18.0000 1,314.00 0.000 0 055 OBJECT MARKER (TYPE P) EA 50.0000 50.00 0.000 0 056 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.0000 21,840.00 0.000 0 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 34.9400 15,024.20 0.000 0 058 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 850.00 0.000 0 059 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,580.0000 2,580.00 0.000 0 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,250.00 0.000 0 061 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,020.00 0.000 0 062 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 305.00 0.000 0 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 730.00 0.000 0 (BROKEN 17-7) 064 PAINT TRAFFIC STRIPE (2-COAT) LF 0.4000 1,244.00 4,310.000 1,724.00 4,310.000 1,724 065 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 210.00 0.000 0 066 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 325.00 70.000 175.00 70.000 175 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 SYSTEM ELEMENTS DURING CONSTRUCTION 068 LIGHTING LS 35,000.0000 35,000.00 0.150 5,250.00 0.150 5,250 069 COMMUNICATION SYSTEM LS 90,000.0000 90,000.00 0.000 0 070 COMMUNICATION SYSTEM (TEMPORARY) LS 38,000.0000 38,000.00 0.900 34,200.00 0.900 34,200 071 RAMP METERING SYSTEM LS 79,350.0000 79,350.00 0.150 11,902.50 0.150 11,902 PROGRAM CAS145 PAGE 4 DATE 12/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 02:47 PM ESTIMATE NO. 001 BID OPENING 04/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 12/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 164,001.50 164,001.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 164,001.50 164,001.50 072 MOBILIZATION LS 83,000.0000 83,000.00 0.950 78,850.00 0.950 78,850 ORIGINAL CONTRACT AMOUNT 899,227.85 TOTAL WORK COMPLETED 242,851.50 242,851.50 MATERIALS ON HAND ON SITE 29,232.34 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 242,851.50 272,083.84 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 06/13/16 70 12/02/16 12/02/16 03/16/17 13 0 0 0 27% 19% PROGRESS IS SATISFACTORY SHIEH, PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/16