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 05/25/11 EST. NO.06 TIME 01:28 PM R.E. NAME: AKHONDZADEH, RAHIM 11-284604 --------------------------------------------------------------------------- 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 0001 538.11 E.W. @ F.A.(+) 011011 N 0001.0 0003 163.63 011111 N 0007.0 002 0001 36,561.77 A.C. @ U.P.(+) 052011 N 2AUP01 006 0002 180.48 E.W. @ F.A.(+) 012011 N 0003.0 0004 1,353.00 021711 N 0015.0 010 0001 3,094.97 E.W. @ L.S.(+) 052011 N 10ELS1 011 0001 -2,500.00 A.C. @ L.S.(-) 052011 N 11ALS1 39,391.96 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 39,391.96 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 05/25/11 EST. NO.06 TIME 01:28 PM R.E. NAME: AKHONDZADEH, RAHIM 11-284604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS APRIL 2011 -1,000.00 06 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-284604 TIME 01:28 PM ESTIMATE NO. 06 BID OPENING 07/08/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 05/25/11 LOCATION PROGRESS ESTIMATE 11-SD-5-R23.9/R28.2 ----------------- FLATIRON WEST INC IN SAN DIEGO COUNTY IN SAN DIEGO 1770 LA COSTA MEADOWS DRIVE FROM MISSION BAY DRIVE OVERCROSSING SAN MARCOS CA 92078 TO NOBEL DRIVE OVERCROSSING FED. AID NO. ACHS-005-1(615)E ,IMG-005-1(615)E UPGRADE MEDIAN GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 0.072 360.00 1.000 5,000.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 0.000 0.00 03 TIME-RELATED OVERHEAD LS 350,000.0000 350,000.00 0.072 25,200.00 1.000 350,000.00 04 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.072 1,080.00 1.000 15,000.00 05 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.250 500.00 1.000 2,000.00 PREVENTION PLAN 06 TEMPORARY FIBER ROLL LF 3.5000 4,900.00 1,748.600 6,120.10 07 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 7,500.00 2.000 5,000.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 15,330.00 10.000 2,100.00 49.000 10,290.00 09 STREET SWEEPING LS 45,000.0000 45,000.00 0.072 3,240.00 1.000 45,000.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 11,000.0000 11,000.00 0.072 792.00 1.000 11,000.00 11 TEMPORARY HYDRAULIC MULCH SQYD 0.3500 12,460.00 0.000 0.00 12 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.229 2,519.00 1.000 11,000.00 13 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.072 9,360.00 1.000 130,000.00 14 TRAFFIC PLASTIC DRUM EA 70.0000 1,470.00 14.000 980.00 15 PORTABLE CHANGEABLE MESSAGE SIGN EA 4,200.0000 33,600.00 0.571 2,398.20 8.000 33,600.00 16 TEMPORARY RAILING (TYPE K) LF 7.8500 290,450.00 90.000 706.50 37,000.000 290,450.00 17 TEMPORARY CRASH CUSHION MODULE EA 220.0000 9,240.00 28.000 6,160.00 18 REMOVE TRAFFIC STRIPE LF 0.4000 66,800.00 151,130.000 60,452.00 179,067.000 71,626.80 19 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.8000 92,340.00 127.330 483.85 23,446.270 89,095.83 20 REMOVE BARRIER RAILING LF 6.0000 147,600.00 91.570 549.42 24,600.000 147,600.00 21 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 1.000 25,000.00 22 DEVELOP WATER SUPPLY LS 30,000.0000 30,000.00 0.072 2,160.00 1.000 30,000.00 PROGRAM CAS145 PAGE 2 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-284604 TIME 01:28 PM ESTIMATE NO. 06 BID OPENING 07/08/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 05/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION CY 52.0000 301,080.00 8,331.491 433,237.53 24 ROADWAY EXCAVATION (TYPE Z-2) CY 122.0000 348,920.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 25 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 26 STRUCTURE EXCAVATION (RETAINING WALL) CY 70.0000 59,150.00 0.000 0.00 F) 27 STRUCTURE EXCAVATION (TYPE Z-2) CY 125.0000 35,625.00 0.000 0.00 F) (AERIALLY DEPOSITED LEAD) 28 STRUCTURE BACKFILL (RETAINING WALL) CY 33.0000 25,575.00 775.000 25,575.00 F) 29 HIGHWAY PLANTING LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500.00 30 PRUNE EXISTING PLANTS LF 5.0000 73,000.00 14,600.000 73,000.00 31 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1000 9,660.00 80,000.000 8,000.00 80,000.000 8,000.00 (SQFT) 32 DRAINAGE INLET PROTECTION EA 300.0000 2,100.00 1.000 300.00 7.000 2,100.00 (EROSION CONTROL) 33 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.060 900.00 0.060 900.00 34 IRRIGATION SYSTEM LS 125,000.0000 125,000.00 1.000 125,000.00 35 EXTEND 8" CONDUIT LF 335.0000 73,700.00 275.000 92,125.00 36 CLASS 2 AGGREGATE BASE CY 45.0000 283,950.00 6,351.589 285,821.51 37 CEMENT TREATED BASE CY 440.0000 101,200.00 0.000 0.00 (ROAD-MIXED, CLASS A) 38 ASPHALTIC EMULSION (FOG SEAL COAT) TON 650.0000 7,800.00 7.770 5,050.50 12.000 7,800.00 39 HOT MIX ASPHALT (TYPE A) TON 90.0000 603,000.00 6,580.420 592,237.80 40 TACK COAT TON 650.0000 9,750.00 13.109 8,520.85 41 STRUCTURAL CONCRETE, RETAINING WALL CY 385.0000 159,775.00 415.000 159,775.00 F) 42 MINOR CONCRETE (MINOR STRUCTURE) CY 1,250.0000 158,750.00 4.720 5,900.00 127.000 158,750.00 F) 43 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0500 35,070.00 33,400.000 35,070.00 F) 44 18" ALTERNATIVE PIPE CULVERT LF 96.0000 39,360.00 6.200 595.20 408.700 39,235.20 45 24" ALTERNATIVE PIPE CULVERT LF 66.0000 140,580.00 89.700 5,920.20 2,052.700 135,478.20 46 GRATED LINE DRAIN LF 110.0000 12,100.00 6.000 660.00 110.000 12,100.00 47 MISCELLANEOUS IRON AND STEEL LB 1.0500 19,049.10 18,142.000 19,049.10 F) 48 MILEPOST MARKER EA 75.0000 900.00 12.000 900.00 12.000 900.00 49 CONCRETE BARRIER (TYPE 60S MODIFIED) LF 180.0000 14,760.00 82.000 14,760.00 PROGRAM CAS145 PAGE 3 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-284604 TIME 01:28 PM ESTIMATE NO. 06 BID OPENING 07/08/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 05/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CONCRETE BARRIER (TYPE 60S) LF 36.0000 795,600.00 22,081.000 794,916.00 51 CONCRETE BARRIER (TYPE 60S MODIFIED 2) LF 41.0000 304,630.00 7,426.000 304,466.00 52 CONCRETE BARRIER (TYPE 732A) LF 84.0000 75,600.00 900.000 75,600.00 F) 53 CONCRETE BARRIER (TYPE 60SC MODIFIED) LF 80.0000 433,600.00 5,414.000 433,120.00 54 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 990.00 2,680.000 2,948.00 2,680.000 2,948.00 55 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,720.00 8,211.000 6,568.80 8,211.000 6,568.80 (BROKEN 12-3) 56 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 93,000.00 213,783.000 53,445.75 382,463.000 95,615.75 57 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 23,400.00 9,574.000 11,488.80 19,350.000 23,220.00 58 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 21,450.00 4,077.000 11,211.75 8,032.000 22,088.00 59 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.572 858.00 1.000 1,500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 60 MODIFY TRAFFIC MONITORING STATION LS 8,000.0000 8,000.00 0.167 1,336.00 1.000 8,000.00 61 MODIFY RAMP METERING SYSTEM LS 6,000.0000 6,000.00 1.000 6,000.00 (LOCATION 1) 62 MODIFY RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.387 3,483.00 1.000 9,000.00 (LOCATION 2) 63 MODIFY RAMP METERING SYSTEM LS 11,000.0000 11,000.00 1.000 11,000.00 (LOCATION 3) 64 MODIFY RAMP METERING SYSTEM LS 11,500.0000 11,500.00 0.152 1,748.00 1.000 11,500.00 (LOCATION 4) 65 TEMPORARY RAMP METERING SYSTEM LS 10,000.0000 10,000.00 1.000 10,000.00 (LOCATION 1) 66 TEMPORARY RAMP METERING SYSTEM LS 12,000.0000 12,000.00 1.000 12,000.00 (LOCATION 2) 67 TEMPORARY RAMP METERING SYSTEM LS 12,000.0000 12,000.00 1.000 12,000.00 (LOCATION 3) 68 TEMPORARY RAMP METERING SYSTEM LS 12,000.0000 12,000.00 1.000 12,000.00 (LOCATION 4) 69 MODIFY LIGHTING AND SIGN ILLUMINATION LS 20,000.0000 20,000.00 1.000 20,000.00 PROGRAM CAS145 PAGE 4 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-284604 TIME 01:28 PM ESTIMATE NO. 06 BID OPENING 07/08/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 05/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 236,714.97 5,404,400.47 ADJUSTMENT OF COMPENSATION 34,061.77 34,061.77 EXTRA WORK 5,330.19 5,330.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 276,106.93 5,443,792.43 70 MOBILIZATION LS 535,000.0000 535,000.00 1.000 535,000.00 ORIGINAL CONTRACT AMOUNT 6,383,284.10 TOTAL WORK COMPLETED 276,106.93 5,978,792.43 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 275,106.93 5,977,792.43 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 11/03/10 320 11/29/10 12/28/10 05/01/12 84 17 0 0 99% 26% PROGRESS IS SATISFACTORY AKHONDZADEH, RAHIM RESIDENT ENGINEER PROGRAM CAS145 DATE 05/25/11