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 02/27/09 EST. NO.06 TIME 11:08 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0H9404 --------------------------------------------------------------------------- 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 0005 3,721.64 E.W. @ F.A.(+) 011409 N P5 0 002 0001 1,011.56 E.W. @ F.A.(+) 102408 N P1 0 0002 3,043.73 110308 N P2 0 7,776.93 TOTAL THIS ESTIMATE 26,931.91 TOTAL PREVIOUS ESTIMATE 34,708.84 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 02/27/09 EST. NO.06 TIME 11:08 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0H9404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -1,000.00 06 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 02/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9404 TIME 11:08 AM ESTIMATE NO. 06 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 02/27/09 LOCATION PROGRESS ESTIMATE 12-ORA-57-21.2/ .0 ----------------- PETERSON CHASE GENERAL ENG. IN ORANGE COUNTY IN BREA FROM 0.1 CONSTRUCTION INC. MILE SOUTH TO 0.3 MILE NORTH OF 1792 KAISER AVE. LAMBERT ROAD IRVINE, CA 92614 FED. AID NO. N O N E MODIFY TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ 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 0.900 900.00 02 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125.00 S) PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 3.000 600.00 04 STREET SWEEPING LS 1,000.0000 1,000.00 0.900 900.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 1.000 1,500.00 06 CONSTRUCTION AREA SIGNS LS 1,400.0000 1,400.00 0.900 1,260.00 S) 07 TRAFFIC CONTROL SYSTEM LS 15,000.0000 15,000.00 0.900 13,500.00 S) 08 TYPE III BARRICADE EA 75.0000 3,075.00 20.100 1,507.50 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.150 225.00 0.900 1,350.00 S) 10 TEMPORARY RAILING (TYPE K) LF 19.0000 22,800.00 200.000 3,800.00 1,200.000 22,800.00 11 TEMPORARY CRASH CUSHION MODULE EA 325.0000 4,550.00 4.000 1,300.00 14.000 4,550.00 12 TEMPORARY TRAFFIC SCREEN LF 5.5000 5,390.00 900.000 4,950.00 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8500 2,040.00 0.000 0.00 S) STRIPE 14 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 2,944.00 0.000 0.00 S) 15 REMOVE THERMOPLASTIC PAVEMENT MARKING LF 1.1000 1,903.00 0.000 0.00 S) 16 REMOVE PAVEMENT MARKER EA 1.1000 484.00 0.000 0.00 S) 17 REMOVE ROADSIDE SIGN EA 75.0000 1,275.00 17.000 1,275.00 18 REMOVE CONCRETE CURB AND SIDEWALK CY 340.0000 3,060.00 9.000 3,060.00 19 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 20 ROADWAY EXCAVATION CY 37.0000 15,910.00 430.000 15,910.00 21 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.750 1,500.00 22 HIGHWAY PLANTING LS 1,900.0000 1,900.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 02/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9404 TIME 11:08 AM ESTIMATE NO. 06 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 02/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT ESTABLISHMENT WORK LS 2,400.0000 2,400.00 0.000 0.00 S) 24 IRRIGATION SYSTEM LS 7,400.0000 7,400.00 0.350 2,590.00 S) 25 ASPHALT CONCRETE (TYPE A) TON 85.0000 5,270.00 60.000 5,100.00 26 PLACE ASPHALT CONCRETE (MISCELLANEOUS SQYD 25.0000 9,250.00 300.000 7,500.00 AREA) 27 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 2,340.00 1.300 2,340.00 F) 28 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 783.00 87.000 783.00 (0.063"-UNFRAMED) 29 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 756.00 84.000 756.00 (0.080"-UNFRAMED) 30 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,800.00 180.000 1,800.00 (0.063"-FRAMED) 31 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 12.000 3,600.00 32 ROADSIDE SIGN - TWO POST EA 920.0000 7,360.00 8.000 7,360.00 33 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,000.00 5.000 1,000.00 METHOD) 34 18" REINFORCED CONCRETE PIPE LF 200.0000 600.00 3.000 600.00 35 SLOPE PAVING (CONCRETE) CY 535.0000 25,680.00 48.000 25,680.00 36 MINOR CONCRETE (CURB, SIDEWALK AND CY 700.0000 7,000.00 12.000 8,400.00 CURB RAMP) 37 CURB RAMP DETECTABLE WARNING SURFACE SQFT 25.0000 1,300.00 36.000 900.00 38 MISCELLANEOUS IRON AND STEEL LB 2.0000 480.00 240.000 480.00 F) 39 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,868.00 4,000.000 1,600.00 4,000.000 1,600.00 S) 40 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 810.00 1,000.000 600.00 1,000.000 600.00 S) 41 THERMOPLASTIC PAVEMENT MARKING SQFT 1.7000 2,941.00 1,500.000 2,550.00 1,500.000 2,550.00 S) 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,122.00 2,000.000 600.00 2,000.000 600.00 S) (BROKEN 17-7) 43 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.4000 408.00 100.000 240.00 100.000 240.00 S) 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,080.00 200.000 800.00 200.000 800.00 S) 45 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 46 SIGNAL AND LIGHTING LS 127,000.0000 127,000.00 0.100 12,700.00 1.000 127,000.00 S) 47 SIGNAL AND LIGHTING (REMOVE) LS 4,500.0000 4,500.00 0.200 900.00 1.000 4,500.00 S) PROGRAM CAS145 PAGE 3 DATE 02/27/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H9404 TIME 11:08 AM ESTIMATE NO. 06 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 02/27/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,565.00 294,466.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 7,776.93 34,708.84 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 33,341.93 329,175.34 48 MOBILIZATION LS 25,000.0000 25,000.00 1.000 25,000.00 ORIGINAL CONTRACT AMOUNT 343,779.00 TOTAL WORK COMPLETED 33,341.93 354,175.34 MATERIALS ON HAND ON SITE 26,000.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 32,341.93 379,175.34 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 05/02/08 135 09/08/08 09/08/08 03/26/09 81 0 0 0 93% 77% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 02/27/09