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 07/03/07 EST. NO.13 TIME 11:08 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0G0504 --------------------------------------------------------------------------- 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 0015 3,899.08 E.W. @ F.A.(+) 062007 N 0015 0 002 0011 1,709.38 E.W. @ F.A.(+) 011607 N 0011 0 0012 1,854.87 011207 N 012 0 0014 764.89 080306 N 0014 0 0015 942.95 110206 N 0015 0 0017 996.93 082206 N 0017 0 008 0001 5,378.38 E.W. @ F.A.(+) 061407 N 001 0 15,546.48 TOTAL THIS ESTIMATE 105,795.23 TOTAL PREVIOUS ESTIMATE 121,341.71 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 07/03/07 EST. NO.13 TIME 11:08 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0G0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OTHER OUTSTANDING DOCUMENTS NON SUB FHWA-47 -10,000.00 12 RET. FHWA-47 10,000.00 13 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0504 TIME 11:08 AM ESTIMATE NO. 13 BID OPENING 11/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 07/03/07 LOCATION FINAL ESTIMATE 12-ORA-91-12.8/14.3 -------------- D.W. POWELL CONSTRUCTION, INC. IN ORANGE COUNTY IN ANAHEIM FROM 8555 BANANA AVENUE 2.6 KM EAST OF ROUTE 91 AND 90 FONTANA, CA 92335-3019 SEPARATION TO 0.1 KM WEST OF WEIR CANYON ROAD UNDERCROSSING FED. AID NO. ACNH-P091(126)E REHABILITATE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 25,000.0000 25,000.00 1.000 25,000.00 03 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 1.000 1,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 1.000 50,000.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 630.00 7.000 245.00 35.000 1,225.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 1.000 12,000.00 S) 07 TEMPORARY RAILING (TYPE K) M 40.0000 37,200.00 58.600 2,344.00 975.600 39,024.00 08 TEMPORARY CRASH CUSHION MODULE EA 300.0000 19,800.00 18.000 5,400.00 80.000 24,000.00 09 TEMPORARY TRAFFIC SCREEN M 15.0000 13,950.00 3.600 54.00 975.600 14,634.00 10 REMOVE METAL BEAM GUARD RAILING M 30.0000 1,050.00 35.000 1,050.00 S) 11 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 1,440.00 770.000 1,540.00 S) 12 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.0000 16,320.00 5,398.000 16,194.00 S) 13 REMOVE PAVEMENT MARKER EA 1.0000 3,410.00 3,744.000 3,744.00 S) 14 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 200.00 2.000 200.00 15 REMOVE SIGN STRUCTURE EA 3,500.0000 3,500.00 1.000 3,500.00 S) 16 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 4,700.00 940.000 4,700.00 S) 17 CLEARING AND GRUBBING LS 2,000.0000 2,000.00 1.000 2,000.00 18 ROADWAY EXCAVATION M3 35.0000 48,300.00 1,316.000 46,060.00 19 ROADWAY EXCAVATION (TYPE Y-1) M3 80.0000 5,440.00 68.000 5,440.00 (AERIALLY DEPOSITED LEAD) 20 LEAD COMPLIANCE PLAN LS 3,300.0000 3,300.00 1.000 3,300.00 21 CLASS 2 AGGREGATE BASE M3 55.0000 38,500.00 865.000 47,575.00 22 ASPHALT CONCRETE (TYPE A) TONN 75.0000 106,500.00 1,355.790 101,684.25 PROGRAM CAS145 PAGE 2 DATE 07/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0504 TIME 11:08 AM ESTIMATE NO. 13 BID OPENING 11/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 07/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 10.0000 210.00 37.500 375.00 24 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 10.0000 5,400.00 490.730 4,907.30 25 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.0000 150.00 26.500 265.00 26 ASPHALTIC EMULSION (PAINT BINDER) TONN 400.0000 2,000.00 2.000 800.00 27 GRIND EXISTING CONCRETE M2 12.0000 18,600.00 1,565.000 18,780.00 S) PAVEMENT 28 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 6,750.00 2.700 6,750.00 F) 29 MINOR CONCRETE (BACKFILL) M3 300.0000 300.00 1.000 300.00 30 FURNISH SIGN STRUCTURE (TRUSS) KG 7.5000 281,445.00 37,526.000 281,445.00 F) 31 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5000 18,763.00 37,526.000 18,763.00 SF) 32 1524 MM CAST-IN-DRILLED-HOLE M 2,400.0000 96,000.00 25.700 61,680.00 S) CONCRETE PILE (SIGN FOUNDATION) 33 ROADSIDE SIGN - TWO POST EA 500.0000 2,500.00 5.000 2,500.00 34 INSTALL SIGN PANEL ON EXISTING FRAME M2 250.0000 2,250.00 9.000 2,250.00 35 450 MM REINFORCED CONCRETE PIPE M 1,200.0000 6,000.00 5.000 6,000.00 36 GRATED LINE DRAIN M 280.0000 7,840.00 28.000 7,840.00 37 MISCELLANEOUS IRON AND STEEL KG 2.0000 888.00 444.000 888.00 F) 38 METAL BEAM GUARD RAILING (WOOD POST) M 110.0000 7,590.00 80.430 8,847.30 S) 39 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 5,400.00 7.000 6,300.00 S) 40 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 18,000.00 7.000 21,000.00 S) 41 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 3,345.00 2,225.000 3,337.50 S) 42 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,620.00 566.000 1,698.00 S) 43 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 1,625.00 642.000 1,605.00 S) (BROKEN 3.66 M - 0.92 M) 44 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 10,470.00 6,997.000 10,495.50 S) (BROKEN 10.98 M - 3.66 M) 45 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 35.00 35.000 35.00 S) (BROKEN 5.18 M - 2.14 M) 46 PAINT TRAFFIC STRIPE (2-COAT) M 1.0000 720.00 759.000 759.00 S) 47 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 4,980.00 2,560.000 5,120.00 S) 48 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,680.00 911.000 3,644.00 S) 49 LIGHTING AND SIGN ILLUMINATION LS 420,000.0000 420,000.00 0.950 399,000.00 S) PROGRAM CAS145 PAGE 3 DATE 07/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0504 TIME 11:08 AM ESTIMATE NO. 13 BID OPENING 11/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 07/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLOSED CIRCUIT TELEVISION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 S) PROGRAM CAS145 PAGE 4 DATE 07/03/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0504 TIME 11:08 AM ESTIMATE NO. 13 BID OPENING 11/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 07/03/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,043.00 1,301,254.85 ADJUSTMENT OF COMPENSATION 0.00 28.45 EXTRA WORK 15,546.48 121,313.26 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 23,589.48 1,422,596.56 51 MOBILIZATION LS 110,000.0000 110,000.00 1.000 110,000.00 ORIGINAL CONTRACT AMOUNT 1,452,801.00 TOTAL WORK COMPLETED 23,589.48 1,532,596.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 33,589.48 1,532,596.56 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 01/27/06 185 02/06/06 02/06/06 01/19/07 221 17 36 0 100% 100% ZIAEIAN, GHASSEM RESIDENT ENGINEER PROGRAM CAS145 DATE 07/03/07