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 01/23/09 EST. NO.04 TIME 11:17 AM R.E. NAME: UPDAHYAYA, NITA 12-0H2194 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 43,985.00 A.C. @ U.P.(+) 010709 N 1 0 43,985.00 TOTAL THIS ESTIMATE 62,762.70 TOTAL PREVIOUS ESTIMATE 106,747.70 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 01/23/09 EST. NO.04 TIME 11:17 AM R.E. NAME: UPDAHYAYA, NITA 12-0H2194 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 020 -937.50 01 0.00 -937.50 TOTAL DEDUCTIONS 0.00 -937.50 PROGRAM CAS145 PAGE 1 DATE 01/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2194 TIME 11:17 AM ESTIMATE NO. 04 BID OPENING 04/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: UPDAHYAYA, NITA DATE OF THIS ESTIMATE 01/23/09 LOCATION PROGRESS ESTIMATE 12-ORA-261-0.0/6.3 ----------------- R J NOBLE COMPANY IN ORANGE COUNTY IN IRVINE AND P O BOX 620 ORANGE FROM WALNUT AVENUE ORANGE, CA 92856 OVERCROSSING TO ROUTE 241 FED. AID NO. N O N E RUBBERIZED ASPHALT CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.210 10,500.00 0.870 43,500.00 02 PREPARE WATER POLLUTION CONTROL LS 1,600.0000 1,600.00 0.750 1,200.00 S) PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 33,000.00 138.000 20,700.00 04 STREET SWEEPING LS 26,000.0000 26,000.00 0.210 5,460.00 0.870 22,620.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 525.0000 525.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.900 18,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 101,000.0000 101,000.00 0.210 21,210.00 0.870 87,870.00 S) 08 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.3000 7,631.00 1,823.000 2,369.90 S) 09 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 30,400.00 221,623.000 22,162.30 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,500.0000 12,500.00 0.210 2,625.00 0.870 10,875.00 S) 11 REMOVE METAL BEAM GUARD RAILING LF 7.5000 2,175.00 150.000 1,125.00 S) 12 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 37,240.00 110,356.000 44,142.40 S) STRIPE 13 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 47,950.00 157,683.000 55,189.05 S) 14 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3000 7,631.00 1,958.000 2,545.40 S) 15 REMOVE PAVEMENT MARKER EA 0.5500 9,240.00 13,262.000 7,294.10 S) 16 REMOVE ROADSIDE SIGN EA 80.0000 880.00 11.000 880.00 11.000 880.00 17 REMOVE DELINEATOR EA 25.0000 4,250.00 170.000 4,250.00 18 ADJUST MANHOLE TO GRADE EA 625.0000 11,250.00 25.000 15,625.00 19 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 41,600.00 25,505.440 102,021.76 S) 20 LEAD COMPLIANCE PLAN LS 5,250.0000 5,250.00 0.750 3,937.50 21 RUBBERIZED ASPHALT CONCRETE (TYPE G) TON 75.8500 2,298,255.00 31,131.020 2,361,287.87 22 ASPHALTIC EMULSION (PAINT BINDER) TON 420.0000 54,600.00 80.950 33,999.00 PROGRAM CAS145 PAGE 2 DATE 01/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2194 TIME 11:17 AM ESTIMATE NO. 04 BID OPENING 04/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: UPDAHYAYA, NITA DATE OF THIS ESTIMATE 01/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 125.00 9.500 118.75 9.500 118.75 (0.063"-UNFRAMED) 24 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 2,610.00 175.375 2,542.94 175.375 2,542.94 (0.080"-UNFRAMED) 25 ROADSIDE SIGN - ONE POST EA 340.0000 3,060.00 9.000 3,060.00 9.000 3,060.00 26 ROADSIDE SIGN - TWO POST EA 600.0000 1,200.00 2.000 1,200.00 2.000 1,200.00 27 DELINEATOR (CLASS 1) EA 55.0000 9,350.00 220.000 12,100.00 220.000 12,100.00 28 GUARD RAILING DELINEATOR EA 26.0000 5,460.00 102.000 2,652.00 102.000 2,652.00 29 METAL BEAM GUARD RAILING (WOOD POST) LF 22.5000 26,775.00 294.000 6,615.00 794.000 17,865.00 S) 30 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 9,350.00 7.000 5,950.00 12.000 10,200.00 S) 31 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,900.0000 20,900.00 5.000 9,500.00 10.000 19,000.00 S) 32 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 49,140.00 51,899.000 13,493.74 51,899.000 13,493.74 S) 33 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 8,442.00 369.000 154.98 369.000 154.98 S) 34 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 633.00 0.000 0.00 S) (BROKEN 12-3) 35 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 11,740.00 3,137.000 6,274.00 3,137.000 6,274.00 S) 36 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 40.00 0.000 0.00 S) (BROKEN 6-1) 37 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 18,200.00 0.000 0.00 S) (BROKEN 36-12) 38 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 340.00 0.000 0.00 S) (BROKEN 17-7) 39 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 10,600.00 4,921.000 4,921.00 4,921.000 4,921.00 S) 40 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 12,957.00 5,268.000 11,062.80 5,268.000 11,062.80 S) 41 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,250.0000 1,250.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 42 INDUCTIVE LOOP DETECTOR EA 250.0000 49,000.00 189.000 47,250.00 S) 43 MODIFY TRAFFIC MONITORING STATION LS 12,500.0000 12,500.00 0.100 1,250.00 S) PROGRAM CAS145 PAGE 3 DATE 01/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2194 TIME 11:17 AM ESTIMATE NO. 04 BID OPENING 04/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/09 R.E. NAME: UPDAHYAYA, NITA DATE OF THIS ESTIMATE 01/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 120,320.21 3,014,739.49 ADJUSTMENT OF COMPENSATION 43,985.00 43,985.00 EXTRA WORK 0.00 62,762.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 164,305.21 3,121,487.19 44 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 ORIGINAL CONTRACT AMOUNT 3,096,649.00 TOTAL WORK COMPLETED 164,305.21 3,161,487.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -937.50 TOTAL 164,305.21 3,160,549.69 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 020 LEAD COMPLIANCE PLAN 4,000.00 5,250.00 1,250.00 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 05/15/08 70 10/06/08 09/29/08 01/30/09 57 13 0 0 94% 81% PROGRESS IS SATISFACTORY UPDAHYAYA, NITA RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/09