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 03/17/09 EST. NO.05 TIME 11:34 AM R.E. NAME: SAYKALI, ZARIF 07-253404 --------------------------------------------------------------------------- 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 0036 216.29 E.W. @ F.A.(+) 012909 N 30 0 0037 409.73 110508 N 13B 0 0038 68.29 110608 N 14B 0 0039 134.11 111308 N 15B 0 0040 268.21 111808 N 17B 0 0041 134.11 111908 N 18B 0 0042 67.06 112008 N 19B 0 0043 268.21 021009 N 31 0 1,566.01 TOTAL THIS ESTIMATE 9,856.07 TOTAL PREVIOUS ESTIMATE 11,422.08 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 03/17/09 EST. NO.05 TIME 11:34 AM R.E. NAME: SAYKALI, ZARIF 07-253404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 018 -913.00 02 OVERBID ITEM NO. 018 913.00 05 OVERBID ITEM NO. 034 -1,120.59 01 OVERBID ITEM NO. 034 -58.98 02 OVERBID ITEM NO. 034 1,179.57 05 2,092.57 0.00 TOTAL DEDUCTIONS 2,092.57 0.00 PROGRAM CAS145 PAGE 1 DATE 03/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253404 TIME 11:34 AM ESTIMATE NO. 05 BID OPENING 07/31/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/09 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 03/17/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-27-3.0/3.0 ---------------------------------- DC YEAGER CONSTRUCTION COMPANY IN LOS ANGELES COUNTY IN LOS P O BOX 74073 ANGELES AT 3.0 MILES NORTH OF SAN CLEMENTE, CA 92673 ROUTE 1 FED. AID NO. ER-4128(4) E CONSTRUCT CONCRETE SLAB AND BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,776.0000 2,776.00 1.000 2,776.00 02 PREPARE WATER POLLUTION CONTROL LS 737.0000 737.00 1.000 737.00 S) PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 881.0000 881.00 1.000 881.00 04 STREET SWEEPING LS 1,883.0000 1,883.00 1.000 1,883.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 272.0000 272.00 1.000 272.00 06 CONSTRUCTION AREA SIGNS LS 2,676.0000 2,676.00 1.000 2,676.00 S) 07 TRAFFIC CONTROL SYSTEM LS 12,720.0000 12,720.00 1.000 12,720.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 36.8600 516.04 14.000 516.04 S) 09 FLASHING BEACON (PORTABLE) EA 344.0000 688.00 2.000 688.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,320.0000 3,320.00 1.000 3,320.00 S) 11 TEMPORARY RAILING (TYPE K) LF 16.0200 5,126.40 320.000 5,126.40 12 REMOVE METAL BEAM GUARD RAILING LF 11.6700 1,983.90 170.000 1,983.90 S) 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2300 1,451.40 1,206.000 1,483.38 S) STRIPE 14 REMOVE PAINTED TRAFFIC STRIPE LF 1.2300 2,902.80 2,400.000 2,952.00 2,400.000 2,952.00 S) 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2300 1,451.40 975.000 1,199.25 S) 16 REMOVE PAVEMENT MARKER EA 1.2300 135.30 48.000 59.04 S) 17 RECONSTRUCT METAL BEAM GUARD RAILING LF 24.5700 1,769.04 72.000 1,769.04 S) 18 CLEARING AND GRUBBING LS 2,913.0000 2,913.00 1.000 2,913.00 19 ROADWAY EXCAVATION CY 765.0000 5,355.00 7.000 5,355.00 20 LEAD COMPLIANCE PLAN LS 7,090.0000 7,090.00 1.000 7,090.00 S) 21 MULCH CY 345.0000 690.00 1.000 345.00 2.000 690.00 22 CLASS 4 AGGREGATE SUBBASE CY 232.4000 604.24 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253404 TIME 11:34 AM ESTIMATE NO. 05 BID OPENING 07/31/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/09 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 03/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLASS 2 AGGREGATE BASE CY 279.0000 585.90 0.000 0.00 24 HOT MIX ASPHALT (TYPE B) TON 777.0000 1,087.80 0.000 0.00 25 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 325.6000 2,604.80 8.500 2,767.60 8.500 2,767.60 26 STRUCTURAL CONCRETE, BARRIER SLAB CY 872.0000 21,800.00 25.000 21,800.00 27 TRANSITION RAILING (TYPE WB) EA 3,624.0000 7,248.00 2.000 7,248.00 S) 28 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,360.0000 4,360.00 1.000 4,360.00 S) 29 CONCRETE BARRIER (TYPE 736) LF 283.0000 25,470.00 90.000 25,470.00 30 THERMOPLASTIC TRAFFIC STRIPE LF 1.2300 2,902.80 2,400.000 2,952.00 2,400.000 2,952.00 S) 31 PAINT TRAFFIC STRIPE (2-COAT) LF 1.2300 2,177.10 1,770.000 2,177.10 1,770.000 2,177.10 S) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.1400 675.40 48.000 294.72 48.000 294.72 S) 33 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 671.0000 671.00 0.250 167.75 1.000 671.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 03/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253404 TIME 11:34 AM ESTIMATE NO. 05 BID OPENING 07/31/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/09 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 03/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,656.17 124,830.47 ADJUSTMENT OF COMPENSATION 0.00 3,270.72 EXTRA WORK 1,566.01 8,151.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,222.18 136,252.55 34 MOBILIZATION LS 15,480.0000 15,480.00 1.000 15,480.00 ORIGINAL CONTRACT AMOUNT 143,004.32 TOTAL WORK COMPLETED 13,222.18 151,732.55 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 2,092.57 0.00 TOTAL 15,314.75 151,732.55 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 018 CLEARING AND GRUBBING 2,000.00 2,913.00 913.00 034 MOBILIZATION 14,300.43 15,480.00 1,179.57 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 08/25/08 70 09/10/08 02/02/09 02/11/09 63 42 0 0 100% 100% SAYKALI, ZARIF RESIDENT ENGINEER PROGRAM CAS145 DATE 03/17/09