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 08/28/17 EST. NO. 009 TIME 10:22 AM 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 --------------------------------------------------------------------------- 001 0007 632.31 E.W. @ F.A.(+) 080417 N D-2 0 002 0010 1,154.11 E.W. @ F.A.(+) 080417 N D-3 0 004 0001 6,235.00 A.C. @ L.S.(+) 080817 N 9001 0 0002 -1,750.00 A.C. @ U.P.(-) 080817 N 9002 0 005 0001 7,121.56 A.C. @ U.P.(+) 080417 N 9001 0 13,392.98 TOTAL THIS ESTIMATE 28,564.66 TOTAL PREVIOUS ESTIMATE 41,957.64 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 08/28/17 EST. NO. 009 TIME 10:22 AM R.E. NAME: SHIEH, PETER 12-0P2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM4401 CY 2016 -10,000.00 003 RET CEM 4401 DEDUC 10,000.00 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 10:22 AM ESTIMATE NO. 009 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 06/28/17 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 08/28/17 LOCATION RERUN FINAL 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 14,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 1.000 3,500 004 TRAFFIC CONTROL SYSTEM LS 57,600.0000 57,600.00 1.000 57,600 005 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 200.00 8.000 200 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 800.0000 800.00 1.000 800 007 TEMPORARY RAILING (TYPE K) LF 20.0000 33,400.00 1,680.000 33,600 008 TEMPORARY CRASH CUSHION MODULE EA 250.0000 2,750.00 11.000 2,750 009 TEMPORARY TRAFFIC SCREEN LF 8.0000 6,880.00 860.000 6,880 010 JOB SITE MANAGEMENT LS 1,340.0000 1,340.00 1.000 1,340 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 1.000 200 013 TEMPORARY GRAVEL BAG BERM LF 4.0000 6,240.00 1,600.000 6,400 014 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 2,500.00 1.000 2,500 015 TREATED WOOD WASTE LB 0.6000 972.00 880.000 528.00 2,500.000 1,500 016 REMOVE GUARDRAIL LF 9.0000 684.00 76.000 684 017 REMOVE IRRIGATION FACILITY LS 4,360.0000 4,360.00 1.000 4,360 018 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 1,555.00 3,834.000 1,917 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,664.00 4,440.000 2,664 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2500 61.25 49.000 61 021 REMOVE PAVEMENT MARKER EA 1.0000 200.00 247.000 247 022 REMOVE ROADSIDE SIGN EA 100.0000 400.00 4.000 400 PROGRAM CAS145 PAGE 2 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 10:22 AM ESTIMATE NO. 009 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 06/28/17 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 08/28/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 25.000 375 024 ROADWAY EXCAVATION CY 34.1300 96,587.90 131.000 4,471.03 3,092.000 105,529 025 ROADSIDE CLEARING LS 16,240.0000 16,240.00 1.000 16,240 026 PRUNE EXISTING PLANTS LS 8,500.0000 8,500.00 1.000 8,500 027 MAINTAIN EXISTING PLANTED AREAS LS 4,240.0000 4,240.00 1.000 4,240 028 WOOD MULCH CY 72.7000 3,053.40 42.000 3,053 029 CONTROL AND NEUTRAL CONDUCTORS LS 3,310.0000 3,310.00 1.000 3,310 030 2" REMOTE CONTROL VALVE EA 440.0000 3,080.00 7.000 3,080 031 VALVE DECODER FOR TWO-WIRE CONTROLLER EA 920.0000 8,280.00 9.000 8,280 032 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 35.3000 2,541.60 72.000 2,541 033 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 81.2000 1,948.80 24.000 1,948 034 RISER SPRINKLER ASSEMBLY EA 25.4000 1,524.00 60.000 1,524 035 DRIP VALVE ASSEMBLY EA 390.0000 780.00 2.000 780 036 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.3500 2,610.00 600.000 2,610 (F) LINE) 037 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.8000 9,439.20 2,484.000 9,439 (F) LINE) 038 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.4000 3,590.40 816.000 3,590 (F) (SUPPLY LINE) 039 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.8000 2,774.40 578.000 2,774 (F) (SUPPLY LINE) 040 2" PLASTIC PIPE (SCHEDULE 40) LF 4.6500 6,417.00 1,380.000 6,417 (F) (SUPPLY LINE) 041 3" PLASTIC PIPE (CLASS 315) LF 8.1000 10,044.00 1,240.000 10,044 (SUPPLY LINE) 042 1" PLASTIC PIPE (SCHEDULE 40) LF 1.5500 2,015.00 1,300.000 2,015 (CONDUIT) 043 BALL VALVE EA 260.0000 520.00 2.000 520 044 6" WELDED STEEL PIPE CONDUIT LF 450.0000 8,100.00 4.000 1,800.00 50.000 22,500 045 CLASS 2 AGGREGATE BASE (CY) CY 27.5300 27,254.70 245.000 6,744.85 1,480.000 40,744 046 HOT MIX ASPHALT (TYPE A) TON 59.0000 110,920.00 1,733.130 102,254 047 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 102.0000 41,820.00 410.000 41,820 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 270.00 19.500 263 (0.063"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 510.00 33.500 502 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 3 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 10:22 AM ESTIMATE NO. 009 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 06/28/17 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 08/28/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 6.000 1,200 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.5000 104.00 16.000 104 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 052 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 12.5000 200.00 16.000 200 053 DELINEATOR (CLASS 1) EA 45.0000 1,080.00 15.000 675 054 GUARD RAILING DELINEATOR EA 18.0000 1,314.00 71.000 1,278 055 OBJECT MARKER (TYPE P) EA 50.0000 50.00 1.000 50 056 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.0000 21,840.00 840.000 21,840 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 34.9400 15,024.20 55.900 1,953.15 485.900 16,977 058 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 850.00 1.000 850 059 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,580.0000 2,580.00 1.000 2,580 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,250.00 3,481.000 2,610 061 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,020.00 1,552.000 2,328 062 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 305.00 108.000 540 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 730.00 1,613.000 806 (BROKEN 17-7) 064 PAINT TRAFFIC STRIPE (2-COAT) LF 0.4000 1,244.00 4,310.000 1,724 065 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 210.00 136.000 204 066 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 325.00 164.000 410 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 068 LIGHTING LS 35,000.0000 35,000.00 1.000 35,000 069 COMMUNICATION SYSTEM LS 90,000.0000 90,000.00 1.000 90,000 070 COMMUNICATION SYSTEM (TEMPORARY) LS 38,000.0000 38,000.00 1.000 38,000 071 RAMP METERING SYSTEM LS 79,350.0000 79,350.00 1.000 79,350 PROGRAM CAS145 PAGE 4 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2504 TIME 10:22 AM ESTIMATE NO. 009 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 06/28/17 R.E. NAME: SHIEH, PETER DATE OF THIS ESTIMATE 08/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,497.03 849,728.43 ADJUSTMENT OF COMPENSATION 11,606.56 18,932.33 EXTRA WORK 1,786.42 23,025.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 28,890.01 891,686.07 072 MOBILIZATION LS 83,000.0000 83,000.00 1.000 83,000 ORIGINAL CONTRACT AMOUNT 899,227.85 TOTAL WORK COMPLETED 28,890.01 974,686.07 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 28,890.01 974,686.07 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 06/13/16 70 12/02/16 12/02/16 06/28/17 68 74 0 0 100% 100% SHIEH, PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/28/17