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 03/25/03 EST. NO.06 TIME 11:32 AM R.E. NAME: JAHROMI, REZA 07-181604 --------------------------------------------------------------------------- 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 03/25/03 EST. NO.06 TIME 11:32 AM R.E. NAME: JAHROMI, REZA 07-181604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 LOCATION PROGRESS ESTIMATE 07-LA-91-R14.0/R20.7 ----------------- CHUMO CONSTRUCTION INC. IN LOS ANGELES COUNTY IN BELLFLOWER 14425 JOANBRIDGE STREET CERRITOS AND ARTESIA FROM DOWNEY BALDWIN PARK, CA 91706-1747 AVENUE UNDERCROSSING TO LOS ANGELES AND ORANGE COUNTY LINE FED. AID NO. ACNH-P091(112)E REPAIR SLABS AND PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 002 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,000,000.00 13.000 26,000.00 91.000 182,000.00 003 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.010 95.00 0.442 4,199.00 (S) 004 TRAFFIC CONTROL SYSTEM LS 734,000.0000 734,000.00 0.026 19,084.00 0.182 133,588.00 (S) 005 CHANNELIZER (SURFACE MOUNTED) EA 28.0000 4,200.00 40.000 1,120.00 (S) 006 FLASHING BEACON (PORTABLE) EA 1,500.0000 9,000.00 0.000 0.00 (S) 007 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,000.0000 6,000.00 1.000 1,000.00 (S) 008 TEMPORARY RAILING (TYPE K) M 39.0000 286,650.00 7,480.000 291,720.00 (S) 009 REMOVE METAL BEAM GUARD RAILING M 17.5000 10,675.00 0.000 0.00 (S) 010 REMOVE PAINTED TRAFFIC STRIPE M 1.1000 44,660.00 0.000 0.00 011 REMOVE PAINTED PAVEMENT MARKING M2 15.0000 435.00 0.000 0.00 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.0000 28,600.00 11,374.000 11,374.00 013 REMOVE YELLOW TRAFFIC STRIPE M 2.0000 8,480.00 0.000 0.00 014 REMOVE THERMOPLASTIC YELLOW TRAFFIC M 2.0000 25,400.00 23,115.000 46,230.00 STRIPE 015 REMOVE PAVEMENT MARKER EA 0.8000 34,720.00 15,813.010 12,650.41 016 REMOVE ROADSIDE SIGN EA 100.0000 2,800.00 11.000 1,100.00 017 REMOVE SIGN STRUCTURE EA 2,000.0000 20,000.00 3.000 6,000.00 018 REMOVE SIGN PANEL M2 65.0000 6,500.00 12.400 806.00 019 REMOVE ASPHALT CONCRETE DIKE M 2.5000 2,575.00 0.000 0.00 020 REMOVE PIPE M 21.4000 67,196.00 898.640 19,230.90 1,398.640 29,930.90 021 REMOVE INLET EA 500.0000 13,500.00 3.000 1,500.00 13.000 6,500.00 022 RELOCATE ROADSIDE SIGN EA 200.0000 3,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 RELOCATE TEMPORARY RAILING (TYPE K) M 6.9000 95,220.00 0.000 0.00 (S) 024 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 20,727.00 0.000 0.00 (S) (45 MM MAXIMUM) 025 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 3,885.00 0.000 0.00 (S) (60 MM MAXIMUM) 026 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 29,190.00 0.000 0.00 (S) (105 MM MAXIMUM) 027 REMOVE CONCRETE BARRIER (TYPE 50) M 20.0000 196,600.00 3,439.000 68,780.00 028 BRIDGE REMOVAL (PORTION), LOCATION A LS 2,600.0000 2,600.00 0.000 0.00 029 BRIDGE REMOVAL (PORTION), LOCATION B LS 1,950.0000 1,950.00 0.000 0.00 030 BRIDGE REMOVAL (PORTION), LOCATION C LS 1,300.0000 1,300.00 0.000 0.00 031 BRIDGE REMOVAL (PORTION), LOCATION D LS 1,950.0000 1,950.00 0.000 0.00 032 BRIDGE REMOVAL (PORTION), LOCATION E LS 1,950.0000 1,950.00 0.000 0.00 033 BRIDGE REMOVAL (PORTION), LOCATION F LS 1,950.0000 1,950.00 0.000 0.00 034 BRIDGE REMOVAL (PORTION), LOCATION G LS 2,600.0000 2,600.00 0.000 0.00 035 BRIDGE REMOVAL (PORTION), LOCATION H LS 3,900.0000 3,900.00 0.000 0.00 036 BRIDGE REMOVAL (PORTION), LOCATION I LS 6,500.0000 6,500.00 0.000 0.00 037 BRIDGE REMOVAL (PORTION), LOCATION J LS 1,950.0000 1,950.00 0.000 0.00 038 BRIDGE REMOVAL (PORTION), LOCATION K LS 1,950.0000 1,950.00 0.000 0.00 039 BRIDGE REMOVAL (PORTION), LOCATION L LS 1,950.0000 1,950.00 1.000 1,950.00 1.000 1,950.00 040 ROADWAY EXCAVATION M3 12.0000 570,000.00 0.000 0.00 041 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 042 AGGREGATE BASE (APPROACH SLAB) M3 450.0000 144,000.00 68.870 30,991.50 043 CLASS 3 AGGREGATE BASE M3 12.0000 190,800.00 0.000 0.00 044 LEAN CONCRETE BASE M3 91.5500 1,007,050.00 0.000 0.00 045 REPLACE ASPHALT CONCRETE SURFACING M3 142.0000 856,260.00 0.000 0.00 046 ASPHALT CONCRETE (TYPE B) TONN 48.0000 231,360.00 0.000 0.00 047 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 65.0000 17,550.00 0.000 0.00 048 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 500.0000 500.00 0.000 0.00 AREA) 049 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 12.0000 2,400.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 12.0000 6,360.00 0.000 0.00 051 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 12.0000 4,080.00 0.000 0.00 052 CONCRETE PAVEMENT M3 128.0000 2,662,400.00 0.000 0.00 053 REPLACE CONCRETE PAVEMENT M3 518.0000 1,160,320.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 054 SEAL PAVEMENT JOINT M 6.5000 120,900.00 0.000 0.00 055 SEAL LONGITUDINAL ISOLATION JOINT M 9.2500 188,700.00 0.000 0.00 056 GRIND EXISTING CONCRETE M2 4.1500 1,373,650.00 151,956.920 630,621.22 PAVEMENT 057 STRUCTURAL CONCRETE, APPROACH SLAB M3 466.0000 1,458,160.60 242.500 113,005.00 (F) (TYPE R) 058 MINOR CONCRETE (MINOR STRUCTURE) M3 1,970.0000 164,101.00 0.000 0.00 (F) 059 MINOR CONCRETE (PIPE ENCASEMENT) M3 200.0000 26,000.00 0.000 0.00 060 PAVING NOTCH EXTENSION M3 3,200.0000 233,600.00 5.739 18,364.80 061 JOINT SEAL (TYPE B - MR 30 MM) M 102.0000 110,160.00 0.000 0.00 062 FURNISH SIGN STRUCTURE (TRUSS) KG 4.5000 260,712.00 0.000 0.00 063 INSTALL SIGN STRUCTURE (TRUSS) KG 0.2700 15,642.72 0.000 0.00 (SF) 064 760 MM CAST-IN-DRILLED-HOLE M 970.0000 21,825.00 0.000 0.00 (S) CONCRETE PILE (SIGN FOUNDATION) 065 920 MM CAST-IN-DRILLED-HOLE M 1,130.0000 70,060.00 0.000 0.00 (S) CONCRETE PILE (SIGN FOUNDATION) 066 METAL (BARRIER MOUNTED SIGN) KG 15.0000 77,550.00 0.000 0.00 067 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 0.000 0.00 068 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,600.00 0.000 0.00 METHOD) 069 INSTALL ROADSIDE SIGN EA 2,000.0000 2,000.00 0.000 0.00 (LAMINATED WOOD BOX POST) 070 300 MM PLASTIC PIPE M 80.0000 35,200.00 0.000 0.00 071 450 MM REINFORCED CONCRETE PIPE M 230.0000 18,400.00 0.000 0.00 072 600 MM REINFORCED CONCRETE PIPE M 260.0000 546.00 0.000 0.00 073 450 MM CORRUGATED STEEL PIPE M 235.0000 3,760.00 0.000 0.00 (2.01 MM THICK) 074 450 MM SLOTTED CORRUGATED STEEL PIPE M 365.0000 15,695.00 0.000 0.00 (2.01 MM THICK) 075 450 MM CORRUGATED STEEL PIPE DOWNDRAIN M 145.0000 11,310.00 0.000 0.00 (2.01 MM THICK) 076 300 MM ENTRANCE TAPER EA 500.0000 500.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION M3 150.0000 495.00 0.000 0.00 (FACING, METHOD B) 078 ROCK SLOPE PROTECTION FABRIC M2 10.0000 170.00 0.000 0.00 079 MISCELLANEOUS IRON AND STEEL KG 1.0000 11,607.00 0.000 0.00 (SF) 080 INSTALL MEDIAN MILEAGE PANEL EA 50.0000 5,500.00 0.000 0.00 081 METAL BEAM GUARD RAILING (WOOD POST) M 58.0000 38,860.00 0.000 0.00 (S) 082 TERMINAL SYSTEM (TYPE ET) EA 4,000.0000 8,000.00 0.000 0.00 (S) 083 TERMINAL SYSTEM (TYPE SRT) EA 1,880.0000 69,560.00 0.000 0.00 (S) 084 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 520.0000 13,520.00 0.000 0.00 (S) 085 CRASH CUSHION, SAND FILLED EA 4,000.0000 12,000.00 0.000 0.00 (S) 086 CONCRETE BARRIER (TYPE 60) M 80.5000 304,290.00 0.000 0.00 087 CONCRETE BARRIER (TYPE 60A MOD) M 109.0000 56,549.20 0.000 0.00 (F) 088 CONCRETE BARRIER (TYPE 60C) M 91.0000 214,760.00 0.000 0.00 089 CONCRETE BARRIER (TYPE 60E) M 330.0000 59,400.00 0.000 0.00 090 CONCRETE BARRIER (TYPE 60EC) M 350.0000 35,000.00 0.000 0.00 091 CONCRETE BARRIER (TYPE 60S) M 90.0000 9,000.00 0.000 0.00 092 CONCRETE BARRIER (TYPE 60SW) M 275.0000 783,750.00 0.000 0.00 093 CONCRETE BARRIER (TYPE 60SA MOD) M 102.0000 38,607.00 0.000 0.00 (F) 094 CONCRETE BARRIER (TYPE 60SC) M 93.0000 4,743.00 0.000 0.00 095 CONCRETE BARRIER (TYPE 60SE) M 325.0000 39,000.00 0.000 0.00 096 CONCRETE BARRIER (TYPE 60SEC) M 330.0000 26,400.00 0.000 0.00 097 THERMOPLASTIC PAVEMENT MARKING M2 26.0000 16,380.00 0.000 0.00 (S) 098 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8500 95,200.00 0.000 0.00 (S) 099 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7000 9,979.00 0.000 0.00 (S) 100 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 6,347.00 0.000 0.00 (S) (BROKEN 3.66 M - 0.92 M) 101 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 36,795.00 16,276.000 8,951.80 (S) (BROKEN 10.98 M - 3.66 M) 102 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 2,288.00 0.000 0.00 (S) (BROKEN 11.00 M - 3.50 M) 103 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 1,105.50 0.000 0.00 (S) (BROKEN 5.18 M - 2.14 M) PROGRAM CAS145 PAGE 5 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 38,850.00 75,101.880 37,550.94 (S) 105 PAINT PAVEMENT MARKING (2-COAT) M2 20.0000 580.00 31.200 624.00 (S) 106 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9000 16,470.00 6,668.000 6,001.20 (S) 107 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 83,000.00 5,800.000 14,500.00 (S) 108 INDUCTIVE LOOP DETECTOR LS 170,000.0000 170,000.00 0.000 0.00 (S) 109 MODIFY LIGHTING AND SIGN ILLUMINATION LS 130,000.0000 130,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 6 DATE 03/25/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 11:32 AM ESTIMATE NO. 06 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 03/25/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 67,859.90 1,663,808.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,859.90 1,663,808.77 110 MOBILIZATION LS 1780,000.0000 1,780,000.00 0.500 890,000.00 ORIGINAL CONTRACT AMOUNT 17,884,421.02 TOTAL WORK COMPLETED 67,859.90 2,553,808.77 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 67,859.90 2,553,808.77 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 09/12/02 500 09/26/02 00/00/00 11/03/04 95 20 0 0 14% 19% PROGRESS IS SATISFACTORY JAHROMI, REZA RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 03/25/03