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 03/02/11 EST. NO.12 TIME 07:43 AM R.E. NAME: UPDAHYAYA,NITA 12-0H9504 --------------------------------------------------------------------------- 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 0011 1,541.79 E.W. @ F.A.(+) 052010 N 18.1 0 1,541.79 TOTAL THIS ESTIMATE 83,683.48 TOTAL PREVIOUS ESTIMATE 85,225.27 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 03/02/11 EST. NO.12 TIME 07:43 AM R.E. NAME: UPDAHYAYA,NITA 12-0H9504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DELINQ DOCS -5,000.00 06 DELINQ DOCS 5,000.00 07 DELQ DOCS ADV LGSTCS -1,000.00 07 DELQ DOCS ADV LGSTCS 1,000.00 09 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9504 TIME 07:43 AM ESTIMATE NO. 12 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/09/10 R.E. NAME: UPDAHYAYA,NITA DATE OF THIS ESTIMATE 03/02/11 LOCATION FINAL ESTIMATE 12-ORA-55-16.0/16.8 -------------- CHUMO CONSTRUCTION, INC. IN ORANGE COUNTY FROM SOUTH OF MEAT 14425 JOANBRIDGE STREET AVENUE TO LINCOLN AVENUE SANTIAGO BALDWIN PARK CA 91706-1747 BOULEVARD OFF RAMP FED. AID NO. HSNH-P055(50)E 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 750.00 3.000 750.00 02 CONSTRUCTION SITE MANAGEMENT LS 8,250.0000 8,250.00 1.000 8,250.00 03 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 430.0000 6,880.00 16.000 6,880.00 05 STREET SWEEPING LS 8,000.0000 8,000.00 1.000 8,000.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,600.0000 1,600.00 1.000 1,600.00 07 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000.00 08 TRAFFIC CONTROL SYSTEM LS 92,000.0000 92,000.00 1.000 92,000.00 09 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 350.00 28.000 700.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 1.000 5,000.00 11 TEMPORARY RAILING (TYPE K) LF 20.0000 29,000.00 2,640.000 52,800.00 12 TEMPORARY CRASH CUSHION (ARRAY TS14) EA 1,200.0000 2,400.00 4.000 4,800.00 13 TEMPORARY TRAFFIC SCREEN LF 2.5000 3,625.00 2,400.000 6,000.00 14 REMOVE METAL BEAM GUARD RAILING LF 11.0000 3,520.00 300.000 3,300.00 15 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 7,600.00 3,800.000 7,600.00 STRIPE 16 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 4.0000 400.00 100.000 400.00 MARKING 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 8,560.00 23,760.000 9,504.00 18 REMOVE PAVEMENT MARKER EA 1.0000 1,720.00 1,720.000 1,720.00 19 REMOVE SIGN STRUCTURE EA 3,000.0000 3,000.00 1.000 3,000.00 20 REMOVE CULVERT LF 28.0000 11,200.00 0.000 0.00 21 REMOVE SLOTTED PIPE LF 33.0000 11,550.00 182.000 6,006.00 22 REMOVED GRATED LINE DRAIN (WITH LF 10.0000 13,900.00 83.000 830.00 EXTENTION) PROGRAM CAS145 PAGE 2 DATE 03/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9504 TIME 07:43 AM ESTIMATE NO. 12 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/09/10 R.E. NAME: UPDAHYAYA,NITA DATE OF THIS ESTIMATE 03/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 700.0000 3,500.00 0.000 0.00 24 ADJUST MONUMENT COVER EA 250.0000 3,000.00 0.000 0.00 25 ADJUST INLET EA 2,200.0000 13,200.00 6.000 13,200.00 26 ADJUST MANHOLE EA 500.0000 500.00 1.000 500.00 27 ADJUST METAL BEAM GUARD RAILING LF 35.0000 3,850.00 95.000 3,325.00 28 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5500 65,565.00 36,242.000 56,175.10 29 REMOVE CONCRETE BARRIER LF 19.0000 13,870.00 904.000 17,176.00 30 LEAD COMPLIANCE PLAN (STRIPE REMOVAL) LS 2,500.0000 2,500.00 1.000 2,500.00 31 HOT MIX ASPHALT (TYPE A) TON 75.0000 307,500.00 8,520.000 639,000.00 32 HOT MIX ASPHALT (OPEN GRADED) TON 65.0000 160,550.00 2,537.000 164,905.00 33 DATA CORE LS 2,000.0000 2,000.00 1.000 2,000.00 34 TACK COAT TON 450.0000 7,650.00 17.000 7,650.00 35 FURNISH SIGN STRUCTURE (TRUSS) LB 4.5000 76,869.00 17,082.000 76,869.00 F) 36 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 4,270.50 17,082.000 4,270.50 F) 37 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 12.0000 10,080.00 854.200 10,250.40 38 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 14,400.00 24.000 14,400.00 (SIGN FOUNDATION) 39 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 3.0000 2,520.00 854.200 2,562.60 40 18" REINFORCED CONCRETE PIPE LF 83.0000 33,200.00 0.000 0.00 41 GRATED LINE DRAIN (WITH EXTENTION) LF 52.0000 98,280.00 180.000 9,360.00 42 CONCRETE BARRIER (TYPE 60C) LF 85.0000 235,450.00 2,710.500 230,392.50 43 CONCRETE BARRIER (TYPE 60D) LF 75.0000 12,000.00 122.000 9,150.00 44 CONCRETE BARRIER (TYPE 60E) LF 125.0000 27,500.00 330.000 41,250.00 45 CONCRETE BARRIER MARKER EA 5.0000 495.00 117.000 585.00 46 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,304.00 7,790.000 2,337.00 47 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 494.00 828.000 538.20 48 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,547.00 1,813.000 1,178.45 (BROKEN 12-3) 49 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,140.00 491.000 982.00 PROGRAM CAS145 PAGE 3 DATE 03/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9504 TIME 07:43 AM ESTIMATE NO. 12 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/09/10 R.E. NAME: UPDAHYAYA,NITA DATE OF THIS ESTIMATE 03/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1400 2,002.00 14,806.000 2,072.84 (BROKEN 36-12) 51 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1400 19.60 151.000 21.14 (BROKEN 17-7) 52 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 1,430.00 0.000 0.00 53 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.4000 1,666.00 1,120.000 1,568.00 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 1,590.00 670.000 2,010.00 55 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 56 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 15,000.0000 15,000.00 1.000 15,000.00 57 COMMUNICATION PULL BOX EXTENTION AND LS 7,500.0000 7,500.00 1.000 7,500.00 SPLICE VAULT EXTENTION 58 MODIFY TRAFFIC MONITORING STATION LS 14,000.0000 14,000.00 1.000 14,000.00 PROGRAM CAS145 PAGE 4 DATE 03/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9504 TIME 07:43 AM ESTIMATE NO. 12 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/09/10 R.E. NAME: UPDAHYAYA,NITA DATE OF THIS ESTIMATE 03/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,579,868.73 ADJUSTMENT OF COMPENSATION 0.00 58,063.97 EXTRA WORK 1,541.79 27,161.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,541.79 1,665,094.00 59 MOBILIZATION LS 140,000.0000 140,000.00 1.000 140,000.00 ORIGINAL CONTRACT AMOUNT 1,514,747.10 TOTAL WORK COMPLETED 1,541.79 1,805,094.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,541.79 1,805,094.00 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 11/30/09 165 03/15/10 03/15/10 11/09/10 153 14 0 0 100% 100% UPDAHYAYA,NITA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/02/11