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 11/29/11 EST. NO.04 TIME 10:58 AM R.E. NAME: ZAKAI, FARID 12-0K5104 --------------------------------------------------------------------------- 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 0001 1,638.90 E.W. @ F.A.(+) 081411 N 0001.1 0002 1,907.85 083011 N 0001.2 0003 1,808.18 083111 N 0001.3 0004 1,916.76 090711 N 0001.4 002 0007 1,466.39 E.W. @ F.A.(+) 081411 N 0002.2 0008 1,108.22 081511 N 0002.3 0009 1,482.87 083111 N 0002.4 0010 2,562.44 092811 N 0002.5 0011 814.14 081111 N 717036 004 0001 2,302.88 E.W. @ F.A.(+) 080311 N 0004.1 0002 1,753.75 080411 N 0004.2 0003 2,041.25 080811 N 0004.3 0004 1,368.50 080911 N 0004.4 0005 5,428.41 081211 N 0004.7 0006 6,736.48 081011 N 0004.5 0007 7,284.83 081111 N 0004.6 41,621.85 TOTAL THIS ESTIMATE 32,866.36 TOTAL PREVIOUS ESTIMATE 74,488.21 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 11/29/11 EST. NO.04 TIME 10:58 AM R.E. NAME: ZAKAI, FARID 12-0K5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/29/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5104 TIME 10:58 AM ESTIMATE NO. 04 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/29/11 R.E. NAME: ZAKAI, FARID DATE OF THIS ESTIMATE 11/29/11 LOCATION RERUN SEMI-FINAL ESTIMATE 12-ORA-405-9.5/17.7 ------------------------- AUTOBAHN CONSTRUCTION INC IN ORANGE COUNTY AT VARIOUS P O BOX 11238 LOCATIONS FROM BRISTOL STREET SANTA ANA CA 927111238 TO BOLSA AVE FED. AID NO. IM-4052(950)E PLACE HOT MIX ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 1.000 250.00 002 PREPARE WATER POLLUTION CONTROL LS 625.0000 625.00 1.000 625.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 004 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 1.000 4,000.00 005 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,000.0000 1,000.00 1.000 1,000.00 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 9,050.00 7,313.000 3,656.50 STRIPE (HAZARDOUS WASTE) 008 REMOVE FLEXIBLE DELINEATOR EA 2.0000 132.00 0.000 0.00 009 REMOVE METAL BEAM GUARD RAILING LF 8.0000 11,880.00 1,485.000 11,880.00 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 4,650.00 8,203.000 2,460.90 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 810.00 358.000 358.00 012 REMOVE PAVEMENT MARKER EA 0.2500 622.50 1,049.000 262.25 013 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 9,240.00 1,540.000 9,240.00 014 REMOVE DELINEATOR EA 10.0000 120.00 0.000 0.00 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 10,560.00 10,590.700 31,772.10 016 REMOVE CONCRETE CURB LF 5.0000 5,600.00 1,163.000 5,815.00 017 REMOVE CONCRETE CURB RAMP CY 100.0000 1,800.00 0.000 0.00 018 CLEARING AND GRUBBING LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 019 ROADWAY EXCAVATION (TYPE Y-1) CY 1,500.0000 3,000.00 2.000 3,000.00 (AERIALLY DEPOSITED LEAD) 020 LEAD COMPLIANCE PLAN LS 1,515.0000 1,515.00 1.000 1,515.00 021 ADL BURIAL LOCATION REPORT LS 500.0000 500.00 1.000 500.00 022 CLASS 2 AGGREGATE SUBBASE CY 400.0000 8,400.00 21.000 8,400.00 PROGRAM CAS145 PAGE 2 DATE 11/29/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5104 TIME 10:58 AM ESTIMATE NO. 04 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/29/11 R.E. NAME: ZAKAI, FARID DATE OF THIS ESTIMATE 11/29/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 52.0000 9,360.00 101.440 5,274.88 024 HOT MIX ASPHALT (OPEN GRADED) TON 140.0000 221,200.00 1,592.660 222,972.40 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 51,150.00 523.970 57,636.70 026 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 7.0000 3,815.00 561.000 3,927.00 027 TACK COAT TON 400.0000 4,800.00 12.000 4,800.00 028 GROOVE EXISTING CONCRETE PAVEMENT SQYD 3.0000 14,670.00 4,890.000 14,670.00 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 549.00 61.000 549.00 (0.063"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 768.00 12.000 144.00 76.000 912.00 (0.080"-FRAMED) 031 ROADSIDE SIGN - ONE POST EA 200.0000 2,600.00 2.000 400.00 15.000 3,000.00 032 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 1.000 500.00 033 MINOR CONCRETE (CURB RAMP) CY 300.0000 5,400.00 0.000 0.00 034 DELINEATOR (CLASS 1) EA 45.0000 3,240.00 72.000 3,240.00 035 FLEXIBLE DELINEATOR EA 4.0000 264.00 66.000 264.00 036 METAL BEAM GUARD RAILING (WOOD POST) LF 18.3000 21,960.00 1,241.000 22,710.30 037 TRANSITION RAILING (TYPE WB) EA 1,200.0000 4,800.00 2.000 2,400.00 038 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,850.0000 1,850.00 1.000 1,850.00 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 10,600.00 17,263.000 6,905.20 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 4,480.00 2,895.000 5,066.25 041 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 4,650.00 803.000 4,015.00 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 935.00 7,149.000 1,787.25 (BROKEN 36-12) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,840.00 664.000 1,328.00 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 5,900.00 774.000 3,870.00 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 046 INDUCTIVE LOOP DETECTOR LS 6,400.0000 6,400.00 1.000 6,400.00 047 MODIFY LIGHTING LS 48,600.0000 48,600.00 1.000 48,600.00 PROGRAM CAS145 PAGE 3 DATE 11/29/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5104 TIME 10:58 AM ESTIMATE NO. 04 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/29/11 R.E. NAME: ZAKAI, FARID DATE OF THIS ESTIMATE 11/29/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 3,044.00 530,412.73 ADJUSTMENT OF COMPENSATION 0.00 16,366.36 EXTRA WORK 41,621.85 58,121.85 SUBTOTAL AMOUNT EARNED 44,665.85 604,900.94 ORIGINAL CONTRACT AMOUNT 528,085.50 TOTAL WORK COMPLETED 44,665.85 604,900.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 44,665.85 604,900.94 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 01/25/11 30 08/01/11 07/25/11 09/29/11 48 0 18 0 100% 100% ZAKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 11/29/11