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 12/23/08 EST. NO.04 TIME 01:27 PM R.E. NAME: PIRZADEH, BEHROOZ 12-0J0304 --------------------------------------------------------------------------- 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 12/23/08 EST. NO.04 TIME 01:27 PM R.E. NAME: PIRZADEH, BEHROOZ 12-0J0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J0304 TIME 01:27 PM ESTIMATE NO. 04 BID OPENING 05/29/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/23/08 LOCATION PROGRESS ESTIMATE 12-ORA-5-33.3/ .0 ----------------- TRUESDELL CORPORATION IN ORANGE COUNTY ON ROUTES 5 AND 91 1310 W. 23RD STREET AT VARIOUS LOCATIONS TEMPE, ARIZONA 85282-1821 FED. AID NO. N O N E JOINT SEALS AND TREAT BRIDGE DECKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.200 400.00 0.800 1,600.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.100 100.00 0.950 950.00 PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 6,000.00 2.000 600.00 17.000 5,100.00 04 STREET SWEEPING LS 300.0000 300.00 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 38,000.0000 38,000.00 0.100 3,800.00 0.900 34,200.00 S) 07 TRAFFIC CONTROL SYSTEM LS 88,000.0000 88,000.00 0.200 17,600.00 0.800 70,400.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,400.0000 8,400.00 0.200 1,680.00 0.800 6,720.00 S) 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 41,500.00 6,550.000 8,187.50 S) STRIPE 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 21,360.00 3,603.000 2,882.40 S) 11 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.6000 3,920.00 84.000 470.40 S) 12 REMOVE PAVEMENT MARKER EA 1.0000 3,990.00 655.000 655.00 S) 13 REMOVE ROADSIDE SIGN EA 250.0000 3,750.00 15.000 3,750.00 15.000 3,750.00 14 REMOVE UNSOUND CONCRETE CF 90.0000 32,517.00 7.690 692.10 34.360 3,092.40 15 CLEAN BRIDGE DECK SQFT 0.1800 22,266.00 42,834.000 7,710.12 123,700.000 22,266.00 16 BRIDGE REMOVAL (PORTION), LOCATION A LS 28,800.0000 28,800.00 0.660 19,008.00 0.660 19,008.00 17 BRIDGE REMOVAL (PORTION), LOCATION B LS 10,400.0000 10,400.00 0.000 0.00 18 LEAD COMPLIANCE PLAN LS 2,650.0000 2,650.00 0.100 265.00 0.950 2,517.50 19 AGGREGATE BASE (APPROACH SLAB) CY 648.0000 9,720.00 15.000 9,720.00 20 STRUCTURAL CONCRETE, BRIDGE CY 1,660.0000 41,500.00 17.000 28,220.00 17.000 28,220.00 F) 21 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,800.0000 225,000.00 127.000 228,600.00 (TYPE R) 22 CLEAN EXPANSION JOINT LF 27.0000 198,126.00 1,050.000 28,350.00 4,085.290 110,302.83 PROGRAM CAS145 PAGE 2 DATE 12/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J0304 TIME 01:27 PM ESTIMATE NO. 04 BID OPENING 05/29/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RAPID SETTING CONCRETE (PATCH) CF 90.0000 32,517.00 7.690 692.10 34.360 3,092.40 24 CORE TREATED BRIDGE DECK EA 135.0000 1,890.00 1.000 135.00 1.000 135.00 S) 25 JOINT SEAL (MR 1") (SILICONE) LF 23.0000 49,151.00 347.170 7,984.91 1,608.170 36,987.91 S) 26 JOINT SEAL (MR 1 1/2") LF 45.0000 81,900.00 0.000 0.00 S) 27 JOINT SEAL ASSEMBLY (MR 4") LF 282.0000 50,196.00 125.000 35,250.00 125.000 35,250.00 S) 28 JOINT SEAL (MR 2") LF 73.0000 240,900.00 679.000 49,567.00 2,741.460 200,126.58 S) 29 JOINT SEAL ASSEMBLY (MR=4") LF 150.0000 39,000.00 0.000 0.00 S) (REPLACE NEOPRENE STRIP) 30 BAR REINFORCING STEEL (BRIDGE) LB 10.0000 24,000.00 1,584.000 15,840.00 1,584.000 15,840.00 F) 31 TREAT BRIDGE DECK SQFT 0.5000 61,850.00 42,834.000 21,417.00 123,700.000 61,850.00 F) 32 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 63.0000 111,510.00 1,805.600 113,752.80 2,621.700 165,167.10 33 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 680.00 0.000 0.00 (0.063"-UNFRAMED) 34 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 3,412.50 180.000 2,925.00 180.000 2,925.00 (0.080"-UNFRAMED) 35 ROADSIDE SIGN - ONE POST EA 365.0000 3,285.00 7.000 2,555.00 7.000 2,555.00 36 ROADSIDE SIGN - TWO POST EA 1,000.0000 4,000.00 4.000 4,000.00 4.000 4,000.00 37 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 19,160.00 0.000 0.00 S) 38 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 2,844.00 0.000 0.00 S) 39 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 970.00 0.000 0.00 S) (BROKEN 12-3) 40 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 2,450.00 0.000 0.00 S) 41 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 8,610.00 0.000 0.00 S) (BROKEN 36-12) 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,340.00 0.000 0.00 S) (BROKEN 17-7) 43 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,470.00 0.000 0.00 S) (BROKEN 36-12) 44 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 3,075.00 0.000 0.00 S) 45 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 7,760.00 0.000 0.00 S) 46 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 100.0000 100.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J0304 TIME 01:27 PM ESTIMATE NO. 04 BID OPENING 05/29/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 366,294.03 1,086,571.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 366,294.03 1,086,571.02 47 MOBILIZATION LS 71,843.5000 71,843.50 0.050 3,592.18 1.000 71,843.50 ORIGINAL CONTRACT AMOUNT 1,613,613.00 TOTAL WORK COMPLETED 369,886.21 1,158,414.52 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 369,886.21 1,158,414.52 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 07/07/08 75 07/28/08 07/28/08 01/15/09 58 42 0 0 68% 77% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/08