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 05/26/09 EST. NO.03 TIME 08:27 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 05/26/09 EST. NO.03 TIME 08:27 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 05/26/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 08:27 AM ESTIMATE NO. 03 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 05/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 05/26/09 LOCATION 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 0.600 600.00 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 575.0000 575.00 0.250 143.75 1.000 575.00 PROGRAM 03 TEMPORARY GRAVEL BAG BERM LF 6.0000 7,560.00 760.000 4,560.00 1,260.000 7,560.00 04 TEMPORARY COVER SQYD 3.0000 3,840.00 1,280.000 3,840.00 1,280.000 3,840.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 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 07 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.400 1,000.00 1.000 2,500.00 S) 08 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.400 4,000.00 1.000 10,000.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 350.00 7.000 350.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 9,920.0000 9,920.00 0.400 3,968.00 1.000 9,920.00 S) 11 TEMPORARY RAILING (TYPE K) LF 20.0000 25,200.00 756.000 15,120.00 12 TEMPORARY CRASH CUSHION MODULE EA 250.0000 2,750.00 11.000 2,750.00 13 TEMPORARY TRAFFIC SCREEN LF 5.0000 6,300.00 1,260.000 6,300.00 14 REMOVE METAL BEAM GUARD RAILING LF 7.0000 567.00 81.000 567.00 S) 15 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 340.00 340.000 340.00 S) STRIPE 16 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 885.00 1,770.000 885.00 S) 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 690.00 1,150.000 690.00 S) 18 REMOVE PAVEMENT MARKER EA 1.1000 1,210.00 1,100.000 1,210.00 S) 19 RELOCATE ROADSIDE SIGN-ONE POST EA 800.0000 800.00 1.000 800.00 1.000 800.00 20 RELOCATE SIGN STRUCTURE EA 17,000.0000 17,000.00 1.000 17,000.00 1.000 17,000.00 S) 21 CLEARING AND GRUBBING LS 4,000.0000 4,000.00 1.000 4,000.00 22 ROADWAY EXCAVATION CY 40.0000 48,000.00 730.000 29,200.00 1,200.000 48,000.00 PROGRAM CAS145 PAGE 2 DATE 05/26/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 08:27 AM ESTIMATE NO. 03 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 05/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 05/26/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 23,850.00 490.000 22,050.00 530.000 23,850.00 (AERIALLY DEPOSITED LEAD) 24 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500.00 25 CLASS 2 AGGREGATE SUBBASE CY 50.0000 21,500.00 290.000 14,500.00 430.000 21,500.00 26 HOT MIX ASPHALT (TYPE A) TON 90.0000 258,300.00 2,167.680 195,091.20 2,967.680 267,091.20 27 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,000.0000 50,000.00 15.000 30,000.00 25.000 50,000.00 S) (SIGN FOUNDATION) 28 METAL BEAM GUARD RAILING (WOOD POST) LF 25.0000 7,000.00 280.000 7,000.00 280.000 7,000.00 S) 29 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 1.000 600.00 1.000 600.00 S) 30 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800.00 S) 31 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,440.00 3,200.000 1,440.00 3,200.000 1,440.00 S) 32 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 860.00 860.000 860.00 860.000 860.00 S) 33 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,150.00 630.000 3,150.00 630.000 3,150.00 S) 34 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 2,241.00 4,980.000 2,241.00 4,980.000 2,241.00 S) (BROKEN 36-12) 35 PAINT TRAFFIC STRIPE (2-COAT) LF 0.7500 1,635.00 2,180.000 1,635.00 S) 36 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,600.00 400.000 800.00 800.000 1,600.00 S) 37 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,500.00 150.000 750.00 300.000 1,500.00 S) 38 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.250 625.00 0.850 2,125.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 39 MODIFY LIGHTING AND SIGN ILLUMINATION LS 50,248.0000 50,248.00 0.850 42,710.80 0.850 42,710.80 S) PROGRAM CAS145 PAGE 3 DATE 05/26/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J2304 TIME 08:27 AM ESTIMATE NO. 03 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 05/20/09 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 05/26/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 390,104.75 567,010.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 390,104.75 567,010.00 40 MOBILIZATION LS 38,000.0000 38,000.00 0.050 1,900.00 1.000 38,000.00 ORIGINAL CONTRACT AMOUNT 614,211.00 TOTAL WORK COMPLETED 392,004.75 605,010.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 392,004.75 605,010.00 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 05/28/09 75 36 0 0 95% 94% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 05/26/09