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 11/25/09 EST. NO.01 TIME 02:07 PM R.E. NAME: TRAN, KELVIN 07-258914 --------------------------------------------------------------------------- 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 11/25/09 EST. NO.01 TIME 02:07 PM R.E. NAME: TRAN, KELVIN 07-258914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258914 TIME 02:07 PM ESTIMATE NO. 01 BID OPENING 09/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/25/09 LOCATION PROGRESS ESTIMATE 07-LA-5-9.9/9.9 ----------------- O DONNELL CONSTRUCTION INC IN LOS ANGELES COUNTY IN CITY OF 559 W COVINA BOULEVARD COMMERCE, LYNWOOD AND VERNON SAN DIMAS CA 91773 ON ROUTE 5 AND ON ROUTE 710 AT VARIOUS LOCATIONS FED. AID NO. ACNH-X037(143)E INSTALL AUSTIN VAULT SAND FILTER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0.00 03 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.400 600.00 0.400 600.00 PREVENTION PLAN 04 TEMPORARY EROSION CONTROL BLANKET SQYD 2.2000 22,000.00 0.000 0.00 05 TEMPORARY FIBER ROLL LF 6.0000 3,300.00 0.000 0.00 06 TEMPORARY SILT FENCE LF 5.0000 2,500.00 0.000 0.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 2,800.0000 11,200.00 0.000 0.00 08 TEMPORARY COVER SQYD 1.5000 2,400.00 0.000 0.00 09 TEMPORARY CHECK DAM LF 6.0000 120.00 0.000 0.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 0.000 0.00 11 STREET SWEEPING LS 4,000.0000 4,000.00 0.000 0.00 12 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.000 0.00 13 TEMPORARY CONCRETE WASHOUT BIN EA 1,000.0000 3,000.00 0.000 0.00 14 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.500 4,000.00 0.500 4,000.00 15 TRAFFIC CONTROL SYSTEM LS 19,000.0000 19,000.00 0.000 0.00 16 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 725.00 0.000 0.00 17 TEMPORARY RAILING (TYPE K) LF 18.0000 33,120.00 0.000 0.00 18 TEMPORARY CRASH CUSHION MODULE EA 300.0000 18,300.00 0.000 0.00 19 ABANDON PIPELINE EA 1,200.0000 2,400.00 0.000 0.00 20 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 900.00 0.000 0.00 21 REMOVE PIPE LF 32.0000 576.00 0.000 0.00 22 REMOVE HEADWALL EA 650.0000 1,950.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258914 TIME 02:07 PM ESTIMATE NO. 01 BID OPENING 09/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE TERMINAL ANCHOR ASSEMBLY EA 200.0000 200.00 0.000 0.00 24 CLEARING AND GRUBBING LS 8,000.0000 8,000.00 0.000 0.00 25 ROADWAY EXCAVATION (TYPE Z-2) CY 120.0000 31,200.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 26 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.400 600.00 0.400 600.00 27 STRUCTURE EXCAVATION (AUSTIN VAULT) CY 36.0000 66,600.00 0.000 0.00 F) (TYPE X) 28 STRUCTURE EXCAVATION (AUSTIN VAULT) CY 120.0000 17,280.00 0.000 0.00 F) (TYPE Z-2) 29 STRUCTURE BACKFILL (AUSTIN VAULT) CY 55.0000 9,405.00 0.000 0.00 F) 30 SAND BACKFILL CY 80.0000 1,600.00 0.000 0.00 31 IMPORTED BORROW CY 15.0000 53,850.00 0.000 0.00 32 HIGHWAY PLANTING LS 30,000.0000 30,000.00 0.000 0.00 33 PRUNE EXISTING PLANTS LS 12,000.0000 12,000.00 0.000 0.00 34 EROSION CONTROL (TYPE D) SQYD 4.5000 3,735.00 0.000 0.00 35 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.000 0.00 36 IRRIGATION SYSTEM LS 40,000.0000 40,000.00 0.000 0.00 37 CLASS 3 AGGREGATE BASE CY 60.0000 13,800.00 0.000 0.00 38 LEAN CONCRETE BASE CY 180.0000 28,800.00 0.000 0.00 39 CONCRETE PAVEMENT CY 225.0000 72,000.00 0.000 0.00 40 SEAL PAVEMENT JOINT LF 6.0000 3,420.00 0.000 0.00 41 STRUCTURAL CONCRETE (AUSTIN VAULT) CY 430.0000 288,960.00 0.000 0.00 F) 42 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 41,000.00 0.000 0.00 F) 43 BAR REINFORCING STEEL LB 0.8500 108,478.70 0.000 0.00 F) 44 24" REINFORCED CONCRETE PIPE LF 95.0000 45,600.00 0.000 0.00 45 8" REINFORCED CONCRETE PIPE LF 48.0000 3,360.00 0.000 0.00 46 18" CORRUGATED STEEL PIPE (.079" THICK) LF 82.0000 1,722.00 0.000 0.00 47 EMERGENCY DRAIN VALVE EA 2,400.0000 2,400.00 0.000 0.00 48 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 22.0000 10,120.00 0.000 0.00 (AUSTIN VAULT) 49 6" PLASTIC PIPE UNDERDRAIN LF 22.0000 2,200.00 0.000 0.00 (AUSTIN VAULT) PROGRAM CAS145 PAGE 3 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258914 TIME 02:07 PM ESTIMATE NO. 01 BID OPENING 09/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 6" PLASTIC PIPE LF 28.0000 5,600.00 0.000 0.00 51 8" PLASTIC PIPE LF 29.0000 6,670.00 0.000 0.00 52 PERMEABLE MATERIAL (AUSTIN VAULT) CY 65.0000 10,400.00 0.000 0.00 53 FILTER MEDIA (AUSTIN VAULT) CY 65.0000 12,350.00 0.000 0.00 54 24" CONCRETE FLARED END SECTION EA 600.0000 600.00 0.000 0.00 55 ROCK SLOPE PROTECTION CY 250.0000 1,500.00 0.000 0.00 (FACING, METHOD B) 56 ROCK SLOPE PROTECTION CY 250.0000 1,000.00 0.000 0.00 (BACKING NO. 3, METHOD B) 57 GABION CY 440.0000 18,040.00 0.000 0.00 58 FILTER FABRIC (AUSTIN VAULT) SQYD 2.0000 900.00 0.000 0.00 59 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 74.00 0.000 0.00 60 MINOR CONCRETE (MISCELLANEOUS CY 2,500.0000 250.00 0.000 0.00 CONSTRUCTION) 61 MINOR CONCRETE (GUTTER) LF 29.0000 12,470.00 0.000 0.00 62 MISCELLANEOUS IRON AND STEEL LB 2.0000 7,022.00 0.000 0.00 F) 63 MISCELLANEOUS METAL (AUSTIN VAULT) LB 28.0000 9,660.00 0.000 0.00 F) 64 CHAIN LINK FENCE (TYPE CL-6) LF 27.0000 42,390.00 0.000 0.00 65 14' CHAIN LINK GATE (TYPE CL-6) EA 1,500.0000 6,000.00 0.000 0.00 66 METAL BEAM GUARD RAILING LF 26.0000 11,960.00 0.000 0.00 67 CABLE RAILING LF 20.0000 9,900.00 0.000 0.00 F) 68 TRANSITION RAILING (TYPE WB) EA 3,600.0000 3,600.00 0.000 0.00 69 END ANCHOR ASSEMBLY (TYPE SFT) EA 730.0000 2,190.00 0.000 0.00 70 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 0.000 0.00 71 CONCRETE BARRIER (TYPE 732B) LF 125.0000 22,500.00 0.000 0.00 72 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258914 TIME 02:07 PM ESTIMATE NO. 01 BID OPENING 09/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,200.00 5,200.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,200.00 5,200.00 73 MOBILIZATION LS 35,000.0000 35,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 1,268,397.70 TOTAL WORK COMPLETED 5,200.00 5,200.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,200.00 5,200.00 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 10/08/09 470 11/09/09 10/23/09 09/20/10 20 0 0 0 0% 9% PROGRESS IS SATISFACTORY TRAN, KELVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/25/09