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 08/04/05 EST. NO.37 TIME 03:07 PM R.E. NAME: JAHROMI, REZA 07-181604 --------------------------------------------------------------------------- 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 0152 260.97 E.W. @ F.A.(+) 060705 N 324 0 0153 260.97 060905 N 325 0 0154 260.97 061005 N 326 0 0155 136.13 050905 N 327 0 0156 260.97 061305 N 328 0 0157 260.97 061405 N 329 0 0158 260.97 061505 N 330 0 0159 260.97 061605 N 331 0 0160 260.97 061705 N 332 0 0161 260.97 062005 N 333 0 0162 260.97 062105 N 334 0 0163 260.97 062205 N 335 0 0164 302.36 062305 N 336 0 0165 1,902.69 062405 N 337 0 0166 440.22 062805 N 341 0 0168 173.99 063005 N 343 0 0169 269.51 070805 N 346 0 0170 960.01 071405 N 350 0 0171 2,436.46 071505 N 351 0 002 0044 354.67 E.W. @ F.A.(+) 062905 N 342 0 0045 133.11 063005 N 344 0 0046 269.51 070705 N 345 0 0047 1,140.69 062905 N 347 0 0048 1,140.69 063005 N 348 0 0049 486.14 071205 N 349 0 007 0016 527.81 E.W. @ F.A.(+) 071505 N 352 0 008 0009 892.45 E.W. @ F.A.(+) 061605 N 338 0 0010 461.74 061705 N 339 0 0011 209.73 062105 N 340 0 15,108.58 TOTAL THIS ESTIMATE 1,122,550.14 TOTAL PREVIOUS ESTIMATE 1,137,658.72 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 08/04/05 EST. NO.37 TIME 03:07 PM R.E. NAME: JAHROMI, REZA 07-181604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ITEM ADJUSTMENT -10,000.00 37 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY GLM,PENHALL 139 -10,000.00 12 GLM,PENHALL 139 10,000.00 13 0.00 0.00 OTHER OUTSTANDING DOCUMENTS DVBE & FHWA -10,000.00 37 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -20,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-91-R14.0/R20.7 ---------------------------------- CHUMO CONSTRUCTION INC. IN LOS ANGELES COUNTY IN BELLFLOWER 14425 JOANBRIDGE STREET CERRITOS AND ARTESIA FROM DOWNEY BALDWIN PARK, CA 91706-1747 AVENUE UNDERCROSSING TO LOS ANGELES AND ORANGE COUNTY LINE FED. AID NO. ACNH-P091(112)E REPAIR SLABS AND PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.750 3,750.00 02 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,000,000.00 500.000 1,000,000.00 03 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.343 3,258.50 1.000 9,500.00 S) 04 TRAFFIC CONTROL SYSTEM LS 734,000.0000 734,000.00 1.000 734,000.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 28.0000 4,200.00 130.000 3,640.00 S) 06 FLASHING BEACON (PORTABLE) EA 1,500.0000 9,000.00 0.000 0.00 S) 07 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,000.0000 6,000.00 4.000 4,000.00 S) 08 TEMPORARY RAILING (TYPE K) M 39.0000 286,650.00 7,480.000 291,720.00 S) 09 REMOVE METAL BEAM GUARD RAILING M 17.5000 10,675.00 595.920 10,428.60 S) 10 REMOVE PAINTED TRAFFIC STRIPE M 1.1000 44,660.00 5,334.000 5,867.40 39,141.000 43,055.10 11 REMOVE PAINTED PAVEMENT MARKING M2 15.0000 435.00 5.000 75.00 12 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.0000 28,600.00 24,312.000 24,312.00 13 REMOVE YELLOW TRAFFIC STRIPE M 2.0000 8,480.00 2,893.000 5,786.00 14 REMOVE THERMOPLASTIC YELLOW TRAFFIC M 2.0000 25,400.00 44,920.000 89,840.00 STRIPE 15 REMOVE PAVEMENT MARKER EA 0.8000 34,720.00 175.000 140.00 41,156.010 32,924.81 16 REMOVE ROADSIDE SIGN EA 100.0000 2,800.00 28.000 2,800.00 17 REMOVE SIGN STRUCTURE EA 2,000.0000 20,000.00 10.000 20,000.00 18 REMOVE SIGN PANEL M2 65.0000 6,500.00 100.500 6,532.50 19 REMOVE ASPHALT CONCRETE DIKE M 2.5000 2,575.00 1,029.000 2,572.50 20 REMOVE PIPE M 21.4000 67,196.00 3,139.890 67,193.65 21 REMOVE INLET EA 500.0000 13,500.00 27.000 13,500.00 22 RELOCATE ROADSIDE SIGN EA 200.0000 3,000.00 13.000 2,600.00 PROGRAM CAS145 PAGE 2 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RELOCATE TEMPORARY RAILING (TYPE K) M 6.9000 95,220.00 14,363.000 99,104.70 S) 24 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 20,727.00 9,863.000 20,712.30 S) (45 MM MAXIMUM) 25 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 3,885.00 1,841.000 3,866.10 S) (60 MM MAXIMUM) 26 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.1000 29,190.00 13,850.360 29,085.76 S) (105 MM MAXIMUM) 27 REMOVE CONCRETE BARRIER (TYPE 50) M 20.0000 196,600.00 9,830.000 196,600.00 28 BRIDGE REMOVAL (PORTION), LOCATION A LS 2,600.0000 2,600.00 1.000 2,600.00 29 BRIDGE REMOVAL (PORTION), LOCATION B LS 1,950.0000 1,950.00 1.000 1,950.00 30 BRIDGE REMOVAL (PORTION), LOCATION C LS 1,300.0000 1,300.00 1.000 1,300.00 31 BRIDGE REMOVAL (PORTION), LOCATION D LS 1,950.0000 1,950.00 1.000 1,950.00 32 BRIDGE REMOVAL (PORTION), LOCATION E LS 1,950.0000 1,950.00 1.000 1,950.00 33 BRIDGE REMOVAL (PORTION), LOCATION F LS 1,950.0000 1,950.00 1.000 1,950.00 34 BRIDGE REMOVAL (PORTION), LOCATION G LS 2,600.0000 2,600.00 1.000 2,600.00 35 BRIDGE REMOVAL (PORTION), LOCATION H LS 3,900.0000 3,900.00 1.000 3,900.00 36 BRIDGE REMOVAL (PORTION), LOCATION I LS 6,500.0000 6,500.00 1.000 6,500.00 37 BRIDGE REMOVAL (PORTION), LOCATION J LS 1,950.0000 1,950.00 1.000 1,950.00 38 BRIDGE REMOVAL (PORTION), LOCATION K LS 1,950.0000 1,950.00 1.000 1,950.00 39 BRIDGE REMOVAL (PORTION), LOCATION L LS 1,950.0000 1,950.00 1.000 1,950.00 40 ROADWAY EXCAVATION M3 12.0000 570,000.00 0.000 0.00 41 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 42 AGGREGATE BASE (APPROACH SLAB) M3 450.0000 144,000.00 940.013 423,005.85 43 CLASS 3 AGGREGATE BASE M3 12.0000 190,800.00 0.000 0.00 44 LEAN CONCRETE BASE M3 91.5500 1,007,050.00 10,932.700 1,000,888.69 45 REPLACE ASPHALT CONCRETE SURFACING M3 142.0000 856,260.00 6,948.600 986,701.20 46 ASPHALT CONCRETE (TYPE B) TONN 48.0000 231,360.00 4,289.590 205,900.32 47 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 65.0000 17,550.00 244.000 15,860.00 48 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 500.0000 500.00 1.000 500.00 1.000 500.00 AREA) 49 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 12.0000 2,400.00 247.000 2,964.00 247.000 2,964.00 PROGRAM CAS145 PAGE 3 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 12.0000 6,360.00 407.120 4,885.44 407.120 4,885.44 51 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 12.0000 4,080.00 334.570 4,014.84 334.570 4,014.84 52 CONCRETE PAVEMENT M3 128.0000 2,662,400.00 20,774.000 2,659,072.00 53 REPLACE CONCRETE PAVEMENT M3 518.0000 1,160,320.00 15.000 7,770.00 2,321.170 1,202,366.06 (RAPID STRENGTH CONCRETE) 54 SEAL PAVEMENT JOINT M 6.5000 120,900.00 17,560.000 114,140.00 55 SEAL LONGITUDINAL ISOLATION JOINT M 9.2500 188,700.00 828.000 7,659.00 21,107.000 195,239.75 56 GRIND EXISTING CONCRETE M2 4.1500 1,373,650.00 302,531.770 1,255,506.85 PAVEMENT 57 STRUCTURAL CONCRETE, APPROACH SLAB M3 466.0000 1,458,160.60 2,948.354 1,373,932.96 F) (TYPE R) 58 MINOR CONCRETE (MINOR STRUCTURE) M3 1,970.0000 164,101.00 82.820 163,155.40 F) 59 MINOR CONCRETE (PIPE ENCASEMENT) M3 200.0000 26,000.00 63.120 12,624.00 60 PAVING NOTCH EXTENSION M3 3,200.0000 233,600.00 64.193 205,417.60 61 JOINT SEAL (TYPE B - MR 30 MM) M 102.0000 110,160.00 -100.000 -10,200.00 0.000 0.00 62 FURNISH SIGN STRUCTURE (TRUSS) KG 4.5000 260,712.00 57,975.010 260,887.55 63 INSTALL SIGN STRUCTURE (TRUSS) KG 0.2700 15,642.72 57,975.010 15,653.25 SF) 64 760 MM CAST-IN-DRILLED-HOLE M 970.0000 21,825.00 22.500 21,825.00 S) CONCRETE PILE (SIGN FOUNDATION) 65 920 MM CAST-IN-DRILLED-HOLE M 1,130.0000 70,060.00 62.000 70,060.00 S) CONCRETE PILE (SIGN FOUNDATION) 66 METAL (BARRIER MOUNTED SIGN) KG 15.0000 77,550.00 5,170.000 77,550.00 67 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 4.000 1,000.00 68 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,600.00 8.000 1,600.00 METHOD) 69 INSTALL ROADSIDE SIGN EA 2,000.0000 2,000.00 1.000 2,000.00 (LAMINATED WOOD BOX POST) 70 300 MM PLASTIC PIPE M 80.0000 35,200.00 217.000 17,360.00 71 450 MM REINFORCED CONCRETE PIPE M 230.0000 18,400.00 79.900 18,377.00 72 600 MM REINFORCED CONCRETE PIPE M 260.0000 546.00 1.600 416.00 73 450 MM CORRUGATED STEEL PIPE M 235.0000 3,760.00 12.100 2,843.50 (2.01 MM THICK) 74 450 MM SLOTTED CORRUGATED STEEL PIPE M 365.0000 15,695.00 25.300 9,234.50 (2.01 MM THICK) 75 450 MM CORRUGATED STEEL PIPE DOWNDRAIN M 145.0000 11,310.00 61.100 8,859.50 (2.01 MM THICK) 76 300 MM ENTRANCE TAPER EA 500.0000 500.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 ROCK SLOPE PROTECTION M3 150.0000 495.00 1.100 165.00 2.200 330.00 (FACING, METHOD B) 78 ROCK SLOPE PROTECTION FABRIC M2 10.0000 170.00 5.500 55.00 11.000 110.00 79 MISCELLANEOUS IRON AND STEEL KG 1.0000 11,607.00 11,607.000 11,607.00 SF) 80 INSTALL MEDIAN MILEAGE PANEL EA 50.0000 5,500.00 110.000 5,500.00 81 METAL BEAM GUARD RAILING (WOOD POST) M 58.0000 38,860.00 646.540 37,499.32 S) 82 TERMINAL SYSTEM (TYPE ET) EA 4,000.0000 8,000.00 3.000 12,000.00 S) 83 TERMINAL SYSTEM (TYPE SRT) EA 1,880.0000 69,560.00 33.000 62,040.00 S) 84 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 520.0000 13,520.00 25.000 13,000.00 S) 85 CRASH CUSHION, SAND FILLED EA 4,000.0000 12,000.00 1.000 4,000.00 3.000 12,000.00 S) 86 CONCRETE BARRIER (TYPE 60) M 80.5000 304,290.00 4,282.000 344,701.00 87 CONCRETE BARRIER (TYPE 60A MOD) M 109.0000 56,549.20 519.000 56,571.00 F) 88 CONCRETE BARRIER (TYPE 60C) M 91.0000 214,760.00 2,130.710 193,894.61 89 CONCRETE BARRIER (TYPE 60E) M 330.0000 59,400.00 -26.000 -8,580.00 225.000 74,250.00 90 CONCRETE BARRIER (TYPE 60EC) M 350.0000 35,000.00 26.000 9,100.00 26.000 9,100.00 91 CONCRETE BARRIER (TYPE 60S) M 90.0000 9,000.00 83.950 7,555.50 92 CONCRETE BARRIER (TYPE 60SW) M 275.0000 783,750.00 2,844.500 782,237.50 93 CONCRETE BARRIER (TYPE 60SA MOD) M 102.0000 38,607.00 378.500 38,607.00 F) 94 CONCRETE BARRIER (TYPE 60SC) M 93.0000 4,743.00 51.170 4,758.81 95 CONCRETE BARRIER (TYPE 60SE) M 325.0000 39,000.00 121.000 39,325.00 96 CONCRETE BARRIER (TYPE 60SEC) M 330.0000 26,400.00 40.000 13,200.00 97 THERMOPLASTIC PAVEMENT MARKING M2 26.0000 16,380.00 40.150 1,043.90 1,387.800 36,082.80 S) 98 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8500 95,200.00 47,815.000 40,642.75 122,898.100 104,463.39 S) 99 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7000 9,979.00 3,169.000 5,387.30 4,931.000 8,382.70 S) 00 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 6,347.00 3,171.000 3,488.10 S) (BROKEN 3.66 M - 0.92 M) 01 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 36,795.00 7,997.000 4,398.35 77,273.760 42,500.57 S) (BROKEN 10.98 M - 3.66 M) 02 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 2,288.00 3,200.000 3,520.00 5,957.600 6,553.36 S) (BROKEN 11.00 M - 3.50 M) 03 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 1,105.50 910.000 500.50 1,121.000 616.55 S) (BROKEN 5.18 M - 2.14 M) PROGRAM CAS145 PAGE 5 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 38,850.00 151,292.680 75,646.34 S) 05 PAINT PAVEMENT MARKING (2-COAT) M2 20.0000 580.00 42.900 858.00 S) 06 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9000 16,470.00 1,632.000 1,468.80 28,827.000 25,944.30 S) 07 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 83,000.00 4,347.000 10,867.50 28,253.000 70,632.50 S) 08 INDUCTIVE LOOP DETECTOR LS 170,000.0000 170,000.00 0.350 59,500.00 1.000 170,000.00 S) 09 MODIFY LIGHTING AND SIGN ILLUMINATION LS 130,000.0000 130,000.00 1.000 130,000.00 S) PROGRAM CAS145 PAGE 6 DATE 08/04/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-181604 TIME 03:07 PM ESTIMATE NO. 37 BID OPENING 08/01/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/15/05 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 08/04/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 158,928.28 15,478,445.63 ADJUSTMENT OF COMPENSATION 0.00 59,065.34 EXTRA WORK 15,108.58 1,078,593.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 174,036.86 16,616,104.35 10 MOBILIZATION LS 1780,000.0000 1,780,000.00 1.000 1,780,000.00 ORIGINAL CONTRACT AMOUNT 17,884,421.02 TOTAL WORK COMPLETED 174,036.86 18,396,104.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -20,000.00 -20,000.00 TOTAL 154,036.86 18,376,104.35 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 09/12/02 500 09/26/02 00/00/00 07/15/05 586 198 0 0 100% 100% JAHROMI, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 08/04/05