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 12/23/03 EST. NO.04 TIME 01:35 PM R.E. NAME: JOUBEEN, JAY 12-079204 --------------------------------------------------------------------------- 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 12/23/03 EST. NO.04 TIME 01:35 PM R.E. NAME: JOUBEEN, JAY 12-079204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE UNAPPRVD BASELN CPM -64,465.00 03 0.00 -64,465.00 LABOR COMPLIANCE VIOLATION MIS PAYRLLS:AB,B,WCD -10,000.00 02 RETRN DEDUCTN: AB,B 10,000.00 03 MISSING PAYROLL -10,000.00 04 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -74,465.00 PROGRAM CAS145 PAGE 1 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-605-R0.0/R1.6 ----------------------- BANSHEE CONSTRUCTION CO, INC. IN ORANGE AND LOS ANGELES COUNTIES 1600 E. STEEL ROAD IN ROSSMOOR AND LOS ALAMITOS AT COLTON, CA 92324 VARIOUS LOCATIONS FED. AID NO. ACNH-605 -2(899)117,I-605 -2(899)117,ACNH-605 -2(899)N WIDEN EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.150 1,500.00 02 TIME-RELATED OVERHEAD WDAY 2,000.0000 570,000.00 20.000 40,000.00 79.000 158,000.00 03 TEMPORARY SUPPORT LS 31,000.0000 31,000.00 0.000 0.00 04 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 0.750 2,625.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 35,000.0000 35,000.00 0.100 3,500.00 0.300 10,500.00 06 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.500 17,500.00 S) 07 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.010 700.00 0.280 19,600.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 26.0000 5,200.00 23.000 598.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 16,000.0000 16,000.00 0.270 4,320.00 S) 10 TEMPORARY RAILING (TYPE K) M 66.0000 178,200.00 2,420.000 159,720.00 11 TEMPORARY CRASH CUSHION MODULE EA 500.0000 55,000.00 53.000 26,500.00 12 TEMPORARY TRAFFIC SCREEN M 8.2500 50,655.00 3,140.000 25,905.00 13 REMOVE CHAIN LINK FENCE M 21.0000 378.00 3.900 81.90 18.000 378.00 14 REMOVE METAL BEAM GUARD RAILING M 36.0000 10,800.00 105.000 3,780.00 15 REMOVE TRAFFIC STRIPE M 0.9500 65,360.00 4,531.000 4,304.45 16 REMOVE TRAFFIC STRIPE (YELLOW) M 2.0000 10,320.00 1,363.000 2,726.00 8,363.000 16,726.00 17 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 11.0000 1,320.00 11.700 128.70 18 REMOVE PAVEMENT MARKER EA 0.9500 16,625.00 4,961.000 4,712.95 19 REMOVE METAL (RAIL MOUNTED SIGN) EA 159.0000 318.00 0.000 0.00 20 REMOVE ROADSIDE SIGN EA 106.0000 106.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 21 REMOVE SIGN STRUCTURE EA 6,800.0000 13,600.00 0.000 0.00 22 REMOVE ASPHALT CONCRETE M3 145.0000 1,595.00 3.870 561.15 3.870 561.15 PROGRAM CAS145 PAGE 2 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RELOCATE CONCRETE BARRIER (TYPE K) M 25.0000 86,250.00 2,237.000 55,925.00 24 RELOCATE METAL (RAIL MOUNTED SIGN) EA 265.0000 530.00 0.000 0.00 25 REMOVE CONCRETE CURB M 8.0000 560.00 12.200 97.60 12.200 97.60 26 CAP INLET EA 525.0000 8,925.00 0.000 0.00 27 REMOVE CRASH CUSHION (SAND FILLED) EA 159.0000 3,657.00 0.000 0.00 28 BRIDGE REMOVAL (PORTION), LOCATION A LS 34,525.0000 34,525.00 0.100 3,452.50 29 BRIDGE REMOVAL (PORTION), LOCATION B LS 116,365.0000 116,365.00 0.200 23,273.00 30 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.100 2,000.00 0.900 18,000.00 31 ROADWAY EXCAVATION M3 13.0000 163,800.00 3,089.370 40,161.81 10,345.000 134,485.00 32 ROADWAY EXCAVATION (TYPE Y) M3 8.7500 16,625.00 1,619.000 14,166.25 (AERIALLY DEPOSITED LEAD) 33 LEAD COMPLIANCE PLAN LS 3,710.0000 3,710.00 1.000 3,710.00 34 STRUCTURE EXCAVATION (BRIDGE) M3 100.0000 17,200.00 172.000 17,200.00 F) 35 STRUCTURE BACKFILL (BRIDGE) M3 230.0000 25,300.00 50.000 11,500.00 50.000 11,500.00 F) 36 75 MM GALVANIZED STEEL PIPE M 150.0000 18,900.00 0.000 0.00 (SUPPLY LINE) 37 CLASS 2 AGGREGATE SUBBASE M3 13.0000 95,030.00 300.000 3,900.00 38 LEAN CONCRETE BASE M3 95.0000 400,900.00 0.000 0.00 39 ASPHALT CONCRETE (TYPE B) TONN 46.0000 238,740.00 0.000 0.00 40 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 23.0000 9,660.00 0.000 0.00 AREA) 41 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 24.0000 2,880.00 0.000 0.00 42 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 24.0000 1,896.00 0.000 0.00 43 CONCRETE PAVEMENT M3 165.0000 488,400.00 0.000 0.00 44 SEAL PAVEMENT JOINT M 11.0000 28,050.00 0.000 0.00 45 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 46 SEAL LONGITUDINAL JOINT M 11.0000 22,880.00 0.000 0.00 47 FURNISH PILING (CLASS 400C) ALT X M 25.0000 2,150.00 86.000 2,150.00 48 DRIVE PILE (CLASS 400C) ALT X EA 3,500.0000 24,500.00 7.000 24,500.00 S) 49 FURNISH PILING (CLASS 400) M 25.0000 15,875.00 615.200 15,380.00 PROGRAM CAS145 PAGE 3 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 DRIVE PILE (CLASS 400) EA 2,500.0000 100,000.00 40.000 100,000.00 S) 51 FURNISH PILING (CLASS 400C) M 78.0000 7,254.00 93.000 7,254.00 (ALTERNATIVE V) 52 DRIVE PILE (CLASS 400C) (ALTERNATIVE V) EA 5,000.0000 35,000.00 7.000 35,000.00 S) 53 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 600.0000 18,000.00 30.000 18,000.00 F) 54 STRUCTURAL CONCRETE, BRIDGE M3 435.0000 421,080.00 30.000 13,050.00 160.330 69,743.55 F) 55 STRUCTURAL CONCRETE, APPROACH SLAB M3 830.0000 63,910.00 0.000 0.00 F) (TYPE N) 56 STRUCTURAL CONCRETE, APPROACH SLAB M3 850.0000 206,550.00 0.000 0.00 F) (TYPE R) 57 MINOR CONCRETE (MINOR STRUCTURE) M3 1,900.0000 77,900.00 0.000 0.00 58 MINOR CONCRETE (BACKFILL) M3 120.0000 1,920.00 0.000 0.00 59 PAVING NOTCH EXTENSION M3 2,300.0000 11,500.00 0.000 0.00 F) 60 DRILL AND BOND DOWEL M 60.0000 9,420.00 10.000 600.00 32.000 1,920.00 61 REFINISH BRIDGE DECK M2 130.0000 19,370.00 0.000 0.00 62 JOINT SEAL (MR 30 MM) M 120.0000 1,680.00 0.000 0.00 S) 63 JOINT SEAL (MR 40 MM) M 120.0000 12,000.00 0.000 0.00 S) 64 BAR REINFORCING STEEL (BRIDGE) KG 1.3000 229,573.50 5,308.000 6,900.40 33,679.000 43,782.70 SF) 65 ASPHALT MEMBRANE WATERPROOFING M2 51.0000 3,162.00 0.000 0.00 SF) 66 COLUMN CASING KG 7.5000 175,650.00 0.000 0.00 SF) 67 FURNISH SIGN STRUCTURE (TRUSS) KG 5.5000 86,900.00 0.000 0.00 F) 68 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 15,800.00 0.000 0.00 69 760 MM CAST-IN-DRILLED-HOLE M 1,350.0000 10,800.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 70 920 MM CAST-IN-DRILLED-HOLE M 1,395.0000 37,665.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 71 METAL (RAIL MOUNTED SIGN) KG 20.0000 13,000.00 0.000 0.00 72 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 159.0000 477.00 0.000 0.00 METHOD) 73 INSTALL SIGN PANEL ON EXISTING FRAME M2 140.0000 2,240.00 0.000 0.00 74 450 MM REINFORCED CONCRETE PIPE M 130.0000 130,000.00 0.000 0.00 75 FLUME DOWNDRAIN EA 880.0000 21,120.00 0.000 0.00 76 GRATED LINE DRAIN M 140.0000 177,800.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 450 MM BITUMINOUS COATED CORRUGATED M 700.0000 3,500.00 0.000 0.00 STEEL PIPE RISER (2.77 MM THICK) 78 MINOR CONCRETE (CURB AND GUTTER) M3 1,600.0000 1,600.00 0.000 0.00 79 MISCELLANEOUS IRON AND STEEL KG 1.5500 11,749.00 0.000 0.00 80 MISCELLANEOUS METAL (BRIDGE) KG 12.0000 8,604.00 0.000 0.00 SF) 81 OBJECT MARKER (TYPE P) EA 40.0000 320.00 4.000 160.00 82 OBJECT MARKER (TYPE R) EA 40.0000 80.00 0.000 0.00 83 METAL BEAM GUARD RAILING (WOOD POST) M 115.0000 17,250.00 0.000 0.00 84 TERMINAL SYSTEM (TYPE SRT) EA 2,050.0000 6,150.00 0.000 0.00 85 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 460.0000 1,380.00 0.000 0.00 86 CRASH CUSHION, SAND FILLED EA 4,375.0000 8,750.00 0.000 0.00 87 CONCRETE BARRIER (TYPE 60) M 90.0000 38,700.00 0.000 0.00 88 CONCRETE BARRIER (TYPE 60A) M 100.0000 19,500.00 0.000 0.00 F) 89 CONCRETE BARRIER (TYPE 60C) M 90.0000 146,700.00 0.000 0.00 90 CONCRETE BARRIER (TYPE 60CE) M 400.0000 28,000.00 0.000 0.00 91 CONCRETE BARRIER (TYPE 732 MODIFIED) M 230.0000 94,070.00 0.000 0.00 F) 92 THERMOPLASTIC PAVEMENT MARKING M2 27.0000 4,320.00 0.000 0.00 S) 93 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 18,720.00 0.000 0.00 94 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.8000 2,736.00 0.000 0.00 S) 95 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0500 2,856.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 96 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 7,810.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 97 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 385.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 98 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0500 1,375.50 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 99 PAINT TRAFFIC STRIPE (2-COAT) M 0.4000 14,040.00 6,376.000 2,550.40 S) 00 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 8,010.00 4,278.000 4,278.00 S) 01 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 10,912.00 1,370.000 3,014.00 S) 02 SIGN ILLUMINATION LS 5,000.0000 5,000.00 0.000 0.00 03 INDUCTIVE LOOP DETECTOR EA 360.0000 19,800.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 MODIFY LIGHTING LS 33,000.0000 33,000.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 12/23/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-079204 TIME 01:35 PM ESTIMATE NO. 04 BID OPENING 05/15/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/03 R.E. NAME: JOUBEEN, JAY DATE OF THIS ESTIMATE 12/23/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 121,878.86 1,070,801.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,398.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 121,878.86 1,072,200.15 05 MOBILIZATION LS 300,000.0000 300,000.00 0.200 60,000.00 0.950 285,000.00 ORIGINAL CONTRACT AMOUNT 5,732,374.00 TOTAL WORK COMPLETED 181,878.86 1,357,200.15 MATERIALS ON HAND ON SITE 70,778.03 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -74,465.00 TOTAL 171,878.86 1,353,513.18 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 07/09/03 285 07/24/03 08/25/03 10/19/04 79 1 0 10 23% 24% PROGRESS IS SATISFACTORY JOUBEEN, JAY RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/03