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 04/23/09 EST. NO.02 TIME 11:14 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0J2304 --------------------------------------------------------------------------- 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 04/23/09 EST. NO.02 TIME 11:14 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0J2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 11:14 AM ESTIMATE NO. 02 BID OPENING 10/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/23/09 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-91-R13.3/R13.6 ----------------------- AUTOBAHN CONSTRUCTION CO. IN ORANGE COUNTY IN ANAHEIM AT P.O. BOX 11238 TRUCK WEIGH STATION SANTA ANA, CA 92711-1238 FED. AID NO. N O N E WIDEN RAMP ------------------------------------------------------------------------------------------------------------------------------------ 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 0.400 400.00 0.400 400.00 02 PREPARE WATER POLLUTION CONTROL LS 575.0000 575.00 0.750 431.25 PROGRAM 03 TEMPORARY GRAVEL BAG BERM LF 6.0000 7,560.00 500.000 3,000.00 500.000 3,000.00 04 TEMPORARY COVER SQYD 3.0000 3,840.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000.00 07 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.600 1,500.00 0.600 1,500.00 S) 08 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.600 6,000.00 0.600 6,000.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 350.00 7.000 350.00 7.000 350.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 9,920.0000 9,920.00 0.600 5,952.00 0.600 5,952.00 S) 11 TEMPORARY RAILING (TYPE K) LF 20.0000 25,200.00 756.000 15,120.00 756.000 15,120.00 12 TEMPORARY CRASH CUSHION MODULE EA 250.0000 2,750.00 11.000 2,750.00 11.000 2,750.00 13 TEMPORARY TRAFFIC SCREEN LF 5.0000 6,300.00 1,260.000 6,300.00 1,260.000 6,300.00 14 REMOVE METAL BEAM GUARD RAILING LF 7.0000 567.00 81.000 567.00 81.000 567.00 S) 15 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 340.00 340.000 340.00 340.000 340.00 S) STRIPE 16 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 885.00 1,770.000 885.00 1,770.000 885.00 S) 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 690.00 1,150.000 690.00 1,150.000 690.00 S) 18 REMOVE PAVEMENT MARKER EA 1.1000 1,210.00 1,100.000 1,210.00 1,100.000 1,210.00 S) 19 RELOCATE ROADSIDE SIGN-ONE POST EA 800.0000 800.00 0.000 0.00 20 RELOCATE SIGN STRUCTURE EA 17,000.0000 17,000.00 0.000 0.00 S) 21 CLEARING AND GRUBBING LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000.00 22 ROADWAY EXCAVATION CY 40.0000 48,000.00 470.000 18,800.00 470.000 18,800.00 PROGRAM CAS145 PAGE 2 DATE 04/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 11:14 AM ESTIMATE NO. 02 BID OPENING 10/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION (TYPE Y-1) CY 45.0000 23,850.00 40.000 1,800.00 40.000 1,800.00 (AERIALLY DEPOSITED LEAD) 24 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.750 1,125.00 25 CLASS 2 AGGREGATE SUBBASE CY 50.0000 21,500.00 140.000 7,000.00 140.000 7,000.00 26 HOT MIX ASPHALT (TYPE A) TON 90.0000 258,300.00 800.000 72,000.00 800.000 72,000.00 27 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,000.0000 50,000.00 10.000 20,000.00 10.000 20,000.00 S) (SIGN FOUNDATION) 28 METAL BEAM GUARD RAILING (WOOD POST) LF 25.0000 7,000.00 0.000 0.00 S) 29 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 0.000 0.00 S) 30 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 2,800.00 0.000 0.00 S) 31 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,440.00 0.000 0.00 S) 32 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 860.00 0.000 0.00 S) 33 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,150.00 0.000 0.00 S) 34 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 2,241.00 0.000 0.00 S) (BROKEN 36-12) 35 PAINT TRAFFIC STRIPE (2-COAT) LF 0.7500 1,635.00 2,180.000 1,635.00 2,180.000 1,635.00 S) 36 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,600.00 400.000 800.00 400.000 800.00 S) 37 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,500.00 150.000 750.00 150.000 750.00 S) 38 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.600 1,500.00 0.600 1,500.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 39 MODIFY LIGHTING AND SIGN ILLUMINATION LS 50,248.0000 50,248.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 04/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 11:14 AM ESTIMATE NO. 02 BID OPENING 10/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 175,349.00 176,905.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 175,349.00 176,905.25 40 MOBILIZATION LS 38,000.0000 38,000.00 0.950 36,100.00 0.950 36,100.00 ORIGINAL CONTRACT AMOUNT 614,211.00 TOTAL WORK COMPLETED 211,449.00 213,005.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 211,449.00 213,005.25 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 11/24/08 80 04/14/09 12/09/08 05/26/09 53 36 0 0 34% 66% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CORDINATE W/ SUB PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 04/23/09