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 03/24/11 EST. NO.02 TIME 07:24 AM R.E. NAME: AKHONDZADEH, RAHIM 11-273404 --------------------------------------------------------------------------- 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 03/24/11 EST. NO.02 TIME 07:24 AM R.E. NAME: AKHONDZADEH, RAHIM 11-273404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-273404 TIME 07:24 AM ESTIMATE NO. 02 BID OPENING 10/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 03/24/11 LOCATION PROGRESS ESTIMATE 11-SD-76-23.1/23.5 ----------------- COFFMAN SPECIALTIES INC IN SAN DIEGO COUNTY AT PALA FROM 9685 VIA EXCELENCIA SUITE 200 0.1 MILE WEST TO 0.3 MILE EAST OF SAN DIEGO CA 92126 PALA CREEK BRIDGE FED. AID NO. ACST-ACBR(STP)P07,P-ACBR(STP)P07 BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 1,000.00 0.000 0.00 02 MAINTAIN EXISTING TEMPORARY ARROYO TOAD LF 5.0000 18,300.00 250.000 1,250.00 250.000 1,250.00 FENCE 03 CONSTRUCTION SITE MANAGEMENT LS 7,500.0000 7,500.00 0.047 352.50 0.085 637.50 04 PREPARE STORM WATER POLLUTION LS 1,200.0000 1,200.00 0.534 640.80 0.534 640.80 PREVENTION PLAN 05 TEMPORARY FIBER ROLL LF 2.5000 6,600.00 350.000 875.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 3,000.00 0.000 0.00 07 MOVE-IN/MOVE-OUT EA 150.0000 450.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 08 STREET SWEEPING LS 7,500.0000 7,500.00 0.047 352.50 0.085 637.50 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.000 0.00 10 TEMPORARY HYDRAULIC MULCH SQYD 0.4000 1,668.00 0.000 0.00 11 RAIN EVENT ACTION PLAN EA 500.0000 8,000.00 0.000 0.00 12 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0.00 13 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 7,750.00 0.000 0.00 14 CONSTRUCTION AREA SIGNS LS 5,400.0000 5,400.00 0.019 102.60 0.434 2,343.60 15 TRAFFIC CONTROL SYSTEM LS 12,000.0000 12,000.00 0.047 564.00 0.085 1,020.00 16 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.2500 585.00 0.000 0.00 17 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 1,848.00 0.000 0.00 18 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,840.00 0.000 0.00 19 TRAFFIC PLASTIC DRUM EA 45.0000 1,215.00 14.000 630.00 14.000 630.00 20 TEMPORARY PAVEMENT MARKER EA 3.5000 665.00 0.000 0.00 21 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,200.0000 4,800.00 0.190 228.00 0.340 408.00 22 TEMPORARY RAILING (TYPE K) LF 12.0000 28,800.00 480.000 5,760.00 480.000 5,760.00 PROGRAM CAS145 PAGE 2 DATE 03/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-273404 TIME 07:24 AM ESTIMATE NO. 02 BID OPENING 10/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 03/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY CRASH CUSHION MODULE EA 150.0000 8,400.00 28.000 4,200.00 28.000 4,200.00 24 REMOVE METAL BEAM GUARD RAILING LF 11.0000 2,860.00 0.000 0.00 25 REMOVE PAINTED TRAFFIC STRIPE LF 0.4000 4,120.00 0.000 0.00 26 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,800.00 0.000 0.00 27 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.4000 462.00 0.000 0.00 28 REMOVE ROADSIDE SIGN EA 100.0000 100.00 0.000 0.00 29 RELOCATE ROADSIDE SIGN EA 150.0000 150.00 0.000 0.00 30 BRIDGE REMOVAL LS 41,000.0000 41,000.00 0.000 0.00 31 CLEARING AND GRUBBING LS 45,000.0000 45,000.00 0.800 36,000.00 32 DEVELOP WATER SUPPLY LS 15,000.0000 15,000.00 0.038 570.00 33 ROADWAY EXCAVATION CY 23.5000 153,455.00 0.000 0.00 34 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.000 0.00 35 STRUCTURE EXCAVATION (BRIDGE) CY 40.0000 19,600.00 0.000 0.00 F) 36 STRUCTURE BACKFILL (BRIDGE) CY 75.0000 12,000.00 0.000 0.00 F) 37 GEOSYNTHETIC REINFORCED EMBANKMENT SQFT 20.0000 43,600.00 0.000 0.00 38 HIGHWAY PLANTING LS 12,200.0000 12,200.00 0.000 0.00 39 DUFF SQYD 3.0000 750.00 0.000 0.00 40 EROSION CONTROL (COMPOST BLANKET) CY 29.5000 8,555.00 0.000 0.00 41 FIBER ROLLS LF 2.5000 12,850.00 0.000 0.00 42 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 375.0000 1,125.00 0.000 0.00 43 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1000 12,200.00 0.000 0.00 44 PLANT (GROUP H) EA 2.1000 1,680.00 0.000 0.00 45 PLANT (GROUP W) EA 2.1000 2,520.00 0.000 0.00 46 PLANT ESTABLISHMENT WORK LS 44,000.0000 44,000.00 0.000 0.00 47 IRRIGATION SYSTEM LS 8,150.0000 8,150.00 0.000 0.00 48 3" SUPPLY LINE (BRIDGE) LF 120.0000 25,200.00 0.000 0.00 F) 49 8" CORRUGATED HIGH DENSITY LF 63.0000 9,450.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT PROGRAM CAS145 PAGE 3 DATE 03/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-273404 TIME 07:24 AM ESTIMATE NO. 02 BID OPENING 10/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 03/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLASS 2 AGGREGATE BASE CY 32.0000 93,120.00 0.000 0.00 51 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,750.0000 1,225.00 0.000 0.00 52 HOT MIX ASPHALT (TYPE A) TON 70.0000 223,300.00 0.000 0.00 53 PLACE HOT MIX ASPHALT DIKE LF 1.0000 2,260.00 0.000 0.00 54 PLACE HOT MIX ASPHALT SQYD 565.0000 3,955.00 0.000 0.00 (MISCELLANEOUS AREA) 55 TACK COAT TON 735.0000 2,499.00 0.000 0.00 56 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 340.0000 22,440.00 0.000 0.00 57 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 450.0000 288,900.00 0.000 0.00 58 PRESTRESSING CAST-IN-PLACE CONCRETE LS 85,400.0000 85,400.00 0.000 0.00 59 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 700.0000 4,200.00 0.000 0.00 F) 60 STRUCTURAL CONCRETE, BRIDGE CY 410.0000 500,200.00 0.000 0.00 F) 61 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 85,000.00 0.000 0.00 F) (TYPE N) 62 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 3,300.00 0.000 0.00 F) 63 BUSH HAMMER TEXTURE SQFT 20.0000 19,000.00 0.000 0.00 F) 64 JOINT SEAL (MR 2") LF 60.0000 9,480.00 0.000 0.00 65 BAR REINFORCING STEEL (BRIDGE) LB 0.6900 234,600.00 0.000 0.00 F) 66 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 465.00 0.000 0.00 (0.080"-UNFRAMED) 67 ROADSIDE SIGN - ONE POST EA 200.0000 1,200.00 0.000 0.00 68 12" BITUMINOUS COATED CORRUGATED STEEL LF 105.0000 16,800.00 0.000 0.00 PIPE DOWNDRAIN (.079" THICK) 69 12" ENTRANCE TAPER EA 385.0000 3,080.00 0.000 0.00 70 12" ANCHOR ASSEMBLY EA 180.0000 2,700.00 0.000 0.00 71 24" WELDED STEEL PIPE CASING (BRIDGE) LF 250.0000 20,000.00 0.000 0.00 72 ROCK SLOPE PROTECTION CY 60.0000 79,200.00 0.000 0.00 (1/2 TON, METHOD B) 73 ROCK SLOPE PROTECTION CY 60.0000 30,600.00 0.000 0.00 (BACKING NO. 1, METHOD B) 74 ROCK SLOPE PROTECTION FABRIC SQYD 4.0000 4,920.00 0.000 0.00 75 MINOR CONCRETE (MISCELLANEOUS CY 200.0000 800.00 0.000 0.00 CONSTRUCTION) 76 MISCELLANEOUS IRON AND STEEL LB 1.7500 836.50 0.000 0.00 F) PROGRAM CAS145 PAGE 4 DATE 03/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-273404 TIME 07:24 AM ESTIMATE NO. 02 BID OPENING 10/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 03/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 DELINEATOR (CLASS 1) EA 45.0000 900.00 0.000 0.00 78 OBJECT MARKER EA 75.0000 300.00 0.000 0.00 79 METAL BEAM GUARD RAILING (STEEL POST) LF 30.0000 4,800.00 0.000 0.00 80 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 0.000 0.00 81 END ANCHOR ASSEMBLY (TYPE SFT) EA 675.0000 1,350.00 0.000 0.00 82 ALTERNATIVE CRASH CUSHION SYSTEM EA 20,000.0000 40,000.00 0.000 0.00 83 CONCRETE BARRIER (TYPE 736) LF 84.0000 31,836.00 0.000 0.00 F) 84 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 2,600.00 0.000 0.00 85 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,176.00 0.000 0.00 86 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,950.00 0.000 0.00 87 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 100.00 0.000 0.00 (BROKEN 12-3) 88 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 665.00 0.000 0.00 89 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.085 85.00 0.085 85.00 SYSTEM ELEMENTS DURING CONSTRUCTION 90 LIGHTING CONDUIT (BRIDGE) LF 15.0000 6,750.00 0.000 0.00 91 SPRINKLER CONTROL CONDUIT (BRIDGE) LF 15.0000 6,750.00 0.000 0.00 92 RELOCATE FLASHING BEACON LS 9,900.0000 9,900.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-273404 TIME 07:24 AM ESTIMATE NO. 02 BID OPENING 10/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 03/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 14,165.40 55,057.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 14,165.40 55,057.40 93 MOBILIZATION LS 270,594.5000 270,594.50 0.000 0.00 ORIGINAL CONTRACT AMOUNT 2,745,000.00 TOTAL WORK COMPLETED 14,165.40 55,057.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 14,165.40 55,057.40 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 01/13/11 650 01/28/11 01/28/11 09/04/12 34 1 0 0 2% 5% PROGRESS IS SATISFACTORY AKHONDZADEH, RAHIM RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/11