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 05/27/09 EST. NO.03 TIME 10:44 AM R.E. NAME: GALLARDO, SAM 07-4S2304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 05/27/09 EST. NO.03 TIME 10:44 AM R.E. NAME: GALLARDO, SAM 07-4S2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S2304 TIME 10:44 AM ESTIMATE NO. 03 BID OPENING 12/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/09 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 05/27/09 LOCATION RERUN PROGRESS ESTIMATE 07-LA-47-4.6/4.6 ----------------------- AUTOBAHN CONSTRUCTION INC IN LOS ANGELES CO.IN LOS ANGELES P O BOX 11238 AT HENRY FORD AVENUE OFF RAMP. SANTA ANA, CA 92711 FED. AID NO. N O N E IMPROVE DRAINAGE SYSTEM. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.300 300.00 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 545.0000 545.00 1.000 545.00 PROGRAM 03 TEMPORARY COVER SQYD 0.5000 350.00 0.000 0.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 3,600.00 6.000 2,700.00 05 STREET SWEEPING LS 2,500.0000 2,500.00 0.300 750.00 1.000 2,500.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 07 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.250 500.00 1.000 2,000.00 08 TRAFFIC CONTROL SYSTEM LS 12,000.0000 12,000.00 0.250 3,000.00 1.000 12,000.00 09 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3900 1,716.00 4,646.000 1,811.94 10 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 520.00 26.000 520.00 11 TEMPORARY PAVEMENT MARKER EA 2.0000 200.00 80.000 160.00 12 TEMPORARY RAILING (TYPE K) LF 7.0000 10,500.00 1,520.000 10,640.00 13 TEMPORARY CRASH CUSHION MODULE EA 90.0000 1,980.00 22.000 1,980.00 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 4,200.00 1,051.000 4,204.00 STRIPE 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 2,470.00 1,401.000 1,821.30 16 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 390.00 130.000 390.00 17 REMOVE PAVEMENT MARKER EA 1.0000 70.00 72.000 72.00 18 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 580.00 290.000 580.00 19 ROADWAY EXCAVATION CY 80.0000 20,800.00 130.000 10,400.00 260.000 20,800.00 20 LEAD COMPLIANCE PLAN (STRIPE REMOVAL) LS 785.0000 785.00 1.000 785.00 21 CLASS 2 AGGREGATE BASE CY 80.0000 12,800.00 80.000 6,400.00 22 HOT MIX ASPHALT (TYPE B) TON 250.0000 55,000.00 278.300 69,575.00 278.300 69,575.00 PROGRAM CAS145 PAGE 2 DATE 05/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S2304 TIME 10:44 AM ESTIMATE NO. 03 BID OPENING 12/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/09 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 05/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE A) LF 12.0000 3,480.00 287.000 3,444.00 287.000 3,444.00 24 MINOR CONCRETE (MINOR STRUCTURE) CY 1,400.0000 18,060.00 12.900 18,060.00 F) 25 MINOR CONCRETE (BACKFILL) CY 200.0000 4,200.00 21.000 4,200.00 26 18" REINFORCED CONCRETE PIPE LF 100.0000 9,500.00 123.700 12,370.00 27 24" REINFORCED CONCRETE PIPE LF 90.0000 42,300.00 436.400 39,276.00 28 MISCELLANEOUS IRON AND STEEL LB 1.8000 5,220.00 2,900.000 5,220.00 F) 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 800.00 2,248.000 899.20 2,248.000 899.20 30 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 525.00 80.000 280.00 80.000 280.00 31 THERMOPLASTIC PAVEMENT MARKING SQFT 7.5000 975.00 130.000 975.00 130.000 975.00 32 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 900.00 976.000 976.00 976.000 976.00 (BROKEN 17-7) 33 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 630.00 69.000 621.00 69.000 621.00 PROGRAM CAS145 PAGE 3 DATE 05/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S2304 TIME 10:44 AM ESTIMATE NO. 03 BID OPENING 12/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/09 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 05/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 91,720.20 227,805.44 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 91,720.20 227,805.44 34 MOBILIZATION LS 8,000.0000 8,000.00 1.000 8,000.00 ORIGINAL CONTRACT AMOUNT 229,596.00 TOTAL WORK COMPLETED 91,720.20 235,805.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 91,720.20 235,805.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 01/21/09 80 02/05/09 00/00/00 06/30/09 65 7 0 0 95% 81% PROGRESS IS SATISFACTORY GALLARDO, SAM RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 05/27/09