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 08/17/09 EST. NO.05 TIME 07:53 AM R.E. NAME: ZOKAI, FARID 12-0J1904 --------------------------------------------------------------------------- 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 08/17/09 EST. NO.05 TIME 07:53 AM R.E. NAME: ZOKAI, FARID 12-0J1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J1904 TIME 07:53 AM ESTIMATE NO. 05 BID OPENING 05/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/06/09 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 08/17/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-405-18.0/ .0 ---------------------------------- AUTOBAHN CONSTRUCTION INC IN ORANGE COUNTY IN WESTMINSTER AT 933 N. BATAVIA STREET BOLSA AVENUE OFF RAMP ORANGE CA 92867 FED. AID NO. N O N E REPLACE METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 525.0000 525.00 1.000 525.00 S) PROGRAM 03 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 5.000 1,000.00 04 STREET SWEEPING LS 2,000.0000 2,000.00 1.000 2,000.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,000.0000 1,000.00 1.000 1,000.00 06 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 1.000 2,500.00 S) 07 TRAFFIC CONTROL SYSTEM LS 22,500.0000 22,500.00 1.000 22,500.00 S) 08 TYPE III BARRICADE EA 50.0000 350.00 7.000 350.00 S) 09 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 2,000.00 0.000 0.00 S) 10 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 300.00 0.000 0.00 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,860.0000 4,860.00 1.000 4,860.00 S) 12 TEMPORARY RAILING (TYPE K) LF 25.0000 9,000.00 0.000 0.00 S) 13 TEMPORARY CRASH CUSHION MODULE EA 250.0000 4,250.00 0.000 0.00 S) 14 TEMPORARY TRAFFIC SCREEN LF 5.0000 1,800.00 0.000 0.00 S) 15 REMOVE METAL BEAM GUARD RAILING LF 10.0000 1,200.00 125.000 1,250.00 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 10.0000 1,500.00 150.000 1,500.00 S) STRIPE 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,090.00 1,880.000 1,880.00 S) 18 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 250.00 12.000 60.00 12.000 60.00 S) 19 REMOVE PAVEMENT MARKER EA 2.0000 32.00 16.000 32.00 S) 20 REMOVE ROADSIDE SIGN EA 100.0000 600.00 6.000 600.00 21 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 360.00 36.000 360.00 22 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 500.0000 500.00 1.000 500.00 PROGRAM CAS145 PAGE 2 DATE 08/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J1904 TIME 07:53 AM ESTIMATE NO. 05 BID OPENING 05/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/06/09 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 08/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE DELINEATOR EA 10.0000 630.00 63.000 630.00 24 REMOVE CONCRETE CY 250.0000 2,500.00 15.000 3,750.00 25 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 26 ROADWAY EXCAVATION CY 250.0000 9,000.00 50.000 12,500.00 27 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 28 IMPORTED BORROW CY 150.0000 14,250.00 150.000 22,500.00 29 HIGHWAY PLANTING LS 10,000.0000 10,000.00 1.000 10,000.00 S) 30 MAINTAIN EXISTING PLANTED AREAS LS 8,000.0000 8,000.00 1.000 8,000.00 S) 31 PLANT ESTABLISHMENT WORK LS 700.0000 700.00 0.250 175.00 1.000 700.00 S) 32 MAINTAIN EXISTING IRRIGATION FACILITIES LS 900.0000 900.00 1.000 900.00 S) 33 IRRIGATION SYSTEM LS 5,300.0000 5,300.00 1.000 5,300.00 S) 34 CLASS 2 AGGREGATE BASE CY 125.0000 3,750.00 34.000 4,250.00 35 HOT MIX ASPHALT (TYPE A) TON 100.0000 3,900.00 52.000 5,200.00 36 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 16.0000 576.00 36.000 576.00 37 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 16.0000 2,400.00 145.000 2,320.00 38 PLACE HOT MIX ASPHALT SQYD 350.0000 4,900.00 20.000 7,000.00 (MISCELLANEOUS AREA) 39 CLASS 4 CONCRETE (BACKFILL) CY 450.0000 2,250.00 0.000 0.00 40 MINOR CONCRETE (MINOR STRUCTURE) CY 3,800.0000 3,800.00 0.000 0.00 F) 41 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 140.00 20.000 140.00 S) (0.063"-UNFRAMED) 42 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 256.00 32.000 256.00 S) (0.080"-UNFRAMED) 43 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,080.00 120.000 1,080.00 S) (0.080"-FRAMED) 44 ROADSIDE SIGN - ONE POST EA 250.0000 1,250.00 5.000 1,250.00 45 ROADSIDE SIGN - TWO POST EA 1,200.0000 2,400.00 2.000 2,400.00 46 ROADSIDE SIGN (STRAP AND SADDLE EA 100.0000 100.00 1.000 100.00 BRACKET METHOD) 47 18" REINFORCED CONCRETE PIPE LF 100.0000 3,100.00 0.000 0.00 48 MINOR CONCRETE (CURB) CY 15,000.0000 3,000.00 0.000 0.00 49 MISCELLANEOUS IRON AND STEEL LB 6.0000 1,956.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 3 DATE 08/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J1904 TIME 07:53 AM ESTIMATE NO. 05 BID OPENING 05/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/06/09 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 08/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 DELINEATOR (CLASS 1) EA 20.0000 1,260.00 63.000 1,260.00 51 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000.00 S) 52 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 2,366.00 1,820.000 2,366.00 S) 53 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 630.00 210.000 630.00 S) 54 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,200.00 128.000 1,280.00 S) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 330.00 22.000 330.00 S) 56 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 100.0000 100.00 1.000 100.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 57 MODIFY LIGHTING LS 11,150.0000 11,150.00 1.000 11,150.00 S) PROGRAM CAS145 PAGE 4 DATE 08/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J1904 TIME 07:53 AM ESTIMATE NO. 05 BID OPENING 05/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/06/09 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 08/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 235.00 157,885.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,279.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 235.00 159,164.56 58 MOBILIZATION LS 7,000.0000 7,000.00 1.000 7,000.00 ORIGINAL CONTRACT AMOUNT 179,791.00 TOTAL WORK COMPLETED 235.00 166,164.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 235.00 166,164.56 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 06/16/08 210 12/15/08 12/15/08 08/06/09 150 12 0 0 100% 100% ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 08/17/09