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 05/23/11 EST. NO.18 TIME 08:27 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0C5404 --------------------------------------------------------------------------- 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 0015 954.93 E.W. @ F.A.(+) 042910 N 196-41 0016 954.93 043010 N 196-42 0017 954.93 043010 N 196-43 0018 954.93 050510 N 196-44 0019 954.93 050610 N 196-45 0020 1,915.88 122809 N 196-46 0021 1,915.88 011210 N 196-47 0022 1,915.88 012810 N 196-48 0023 957.93 031610 N 196-49 0024 957.93 031810 N 196-50 0025 957.93 032210 N 196-51 0026 957.93 032410 N 196-52 0027 954.93 060710 N 196-53 0028 954.93 060910 N 196-54 0029 954.93 061310 N 196-55 0030 954.93 080210 N 196-56 0031 954.93 080410 N 196-57 0032 954.93 080810 N 196-58 0033 954.93 081110 N 196-59 011 0001 10,413.70 A.C. @ L.S.(+) 051311 N 9001 0 012 0001 5,287.86 E.W. @ F.A.(+) 031011 N 196-32 0002 6,344.59 030911 N 196-33 0003 1,355.72 030911 N 196-34 0004 1,350.67 031011 N 196-35 0005 1,259.02 031411 N 196-36 0006 2,830.88 031011 N 196-37 0007 2,418.97 031411 N 196-38 0008 3,984.35 031511 N 196-39 0009 2,829.35 031611 N 196-40 0010 954.93 101310 N 662864 0011 954.93 101510 N 662868 013 0001 2,906.65 A.C. @ L.S.(+) 051311 N 9001 0 63,930.14 TOTAL THIS ESTIMATE 189,771.67 TOTAL PREVIOUS ESTIMATE 253,701.81 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 05/23/11 EST. NO.18 TIME 08:27 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0C5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5404 TIME 08:27 AM ESTIMATE NO. 18 BID OPENING 08/27/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/11 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/23/11 LOCATION SEMI-FINAL ESTIMATE 12-ORA-405-1.7/20.6 ------------------- USS CAL BUILDERS, INC. IN ORANGE COUNTY AT VARIOUS 8051 MAIN STREET LOCATIONS FROM ROUTE 405/133 STANTON CA 90680 SEPARATION TO BOLSA CHICA ROAD OVERCROSSING FED. AID NO. OTS- ( ) INSTALL CONCRETE BARRIERS ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 1,000.00 02 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 1.000 50,000.00 03 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 1.000 4,000.00 PREVENTION PLAN 04 TEMPORARY GRAVEL BAG BERM LF 2.0000 2,000.00 1,545.000 3,090.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 24,000.00 52.000 52,000.00 06 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 20,000.0000 20,000.00 1.000 20,000.00 08 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 1.000 50,000.00 09 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 1.000 40,000.00 10 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 38,550.00 29,700.000 44,550.00 11 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 6,750.00 288.000 7,200.00 12 TEMPORARY PAVEMENT MARKER EA 3.0000 1,980.00 678.000 2,034.00 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 1.000 4,000.00 14 TEMPORARY RAILING (TYPE K) LF 20.0000 282,000.00 13,890.000 277,800.00 15 TEMPORARY CRASH CUSHION MODULE EA 200.0000 56,000.00 294.000 58,800.00 16 TEMPORARY CRASH CUSHION (ADIEM) EA 10,000.0000 130,000.00 15.000 150,000.00 17 TEMPORARY TRAFFIC SCREEN LF 5.0000 70,500.00 13,890.000 69,450.00 18 REMOVE METAL BEAM GUARD RAILING LF 10.0000 64,600.00 6,456.000 64,560.00 19 REMOVE CRASH CUSHION ARRAY (SAND FILLED) EA 625.0000 10,000.00 17.000 10,625.00 20 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.4000 16,380.00 11,129.000 15,580.60 STRIPE 21 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 19,000.00 18,856.000 23,570.00 22 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 4,960.00 1,356.000 5,424.00 PROGRAM CAS145 PAGE 2 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5404 TIME 08:27 AM ESTIMATE NO. 18 BID OPENING 08/27/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/11 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE PAVEMENT MARKER EA 2.0000 1,560.00 925.000 1,850.00 24 REMOVE ROADSIDE SIGN EA 100.0000 1,300.00 13.000 1,300.00 25 REMOVE CULVERT LF 500.0000 16,000.00 32.000 16,000.00 26 REMOVE INLET EA 200.0000 1,800.00 10.000 2,000.00 27 RELOCATE ROADSIDE SIGN EA 500.0000 500.00 1.000 500.00 28 REMOVE CONCRETE CURB LF 8.0000 92,800.00 11,702.000 93,616.00 29 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000.00 30 ROADWAY EXCAVATION CY 25.0000 137,750.00 7,879.830 196,995.75 31 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 32 CLASS 2 AGGREGATE BASE CY 20.0000 90,200.00 5,240.000 104,800.00 33 HOT MIX ASPHALT (TYPE A) TON 100.0000 276,000.00 3,307.500 330,750.00 34 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 10.0000 29,800.00 2,331.000 23,310.00 35 TACK COAT TON 1,500.0000 6,000.00 4.000 6,000.00 36 MINOR CONCRETE (MINOR STRUCTURE) CY 500.0000 14,000.00 28.000 14,000.00 F) 37 MINOR CONCRETE (BACKFILL) CY 500.0000 11,500.00 40.000 20,000.00 38 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 4,000.00 16.000 256.00 266.000 4,256.00 (0.063"-UNFRAMED) 39 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,200.00 60.000 1,200.00 (0.080"-UNFRAMED) 40 ROADSIDE SIGN - ONE POST EA 400.0000 6,400.00 1.000 400.00 14.000 5,600.00 41 ROADSIDE SIGN - TWO POST EA 1,000.0000 1,000.00 1.000 1,000.00 42 18" REINFORCED CONCRETE PIPE LF 300.0000 57,000.00 254.000 76,200.00 43 24" REINFORCED CONCRETE PIPE LF 400.0000 112,000.00 270.000 108,000.00 44 MISCELLANEOUS IRON AND STEEL LB 10.0000 79,720.00 7,972.000 79,720.00 F) 45 GUARD RAILING DELINEATOR EA 20.0000 540.00 27.000 540.00 46 OBJECT MARKER (TYPE P) EA 100.0000 100.00 1.000 100.00 47 OBJECT MARKER (TYPE R) EA 100.0000 1,700.00 17.000 1,700.00 48 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 9,900.00 360.000 10,800.00 49 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 1,500.00 14.310 1,431.00 PROGRAM CAS145 PAGE 3 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5404 TIME 08:27 AM ESTIMATE NO. 18 BID OPENING 08/27/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/11 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 END CAP EA 400.0000 1,200.00 3.000 1,200.00 51 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 1.000 1,000.00 52 CRASH CUSHION (REACT 9CBB) EA 40,000.0000 680,000.00 17.000 680,000.00 53 CRASH CUSHION (REACT 62B060) EA 50,000.0000 50,000.00 1.000 50,000.00 54 CONCRETE BARRIER (TYPE 60) LF 200.0000 94,000.00 452.000 90,400.00 55 CONCRETE BARRIER (TYPE 60E) LF 150.0000 475,500.00 3,241.300 486,195.00 56 CONCRETE BARRIER MARKER EA 8.0000 1,280.00 160.000 1,280.00 57 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 27,960.00 24,279.000 29,134.80 58 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,200.00 4,777.000 9,554.00 59 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 5,560.00 2,184.000 8,736.00 60 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 168.00 82.000 164.00 61 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 3,850.00 701.000 3,505.00 62 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 63 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 15,000.0000 15,000.00 1.000 15,000.00 64 INDUCTIVE LOOP DETECTOR LS 12,000.0000 12,000.00 1.000 12,000.00 65 MODIFY LIGHTING LS 50,000.0000 50,000.00 1.000 50,000.00 PROGRAM CAS145 PAGE 4 DATE 05/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5404 TIME 08:27 AM ESTIMATE NO. 18 BID OPENING 08/27/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/11 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 05/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 656.00 3,534,521.15 ADJUSTMENT OF COMPENSATION 13,320.35 76,130.47 EXTRA WORK 50,609.79 177,571.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 64,586.14 3,788,222.96 66 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000.00 ORIGINAL CONTRACT AMOUNT 3,397,708.00 TOTAL WORK COMPLETED 64,586.14 3,868,222.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 64,586.14 3,868,222.96 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 10/20/09 225 11/04/09 11/04/09 04/12/11 224 132 0 0 100% 100% JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/11