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 10/12/11 EST. NO.04 TIME 09:17 AM R.E. NAME: RAVANIPOUR,MOHAMMAD 12-0L1004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 21,873.86 A.C. @ U.P.(+) 090111 N 01 0 21,873.86 TOTAL THIS ESTIMATE 2,394.47 TOTAL PREVIOUS ESTIMATE 24,268.33 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 10/12/11 EST. NO.04 TIME 09:17 AM R.E. NAME: RAVANIPOUR,MOHAMMAD 12-0L1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/12/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1004 TIME 09:17 AM ESTIMATE NO. 04 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/02/11 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 10/12/11 LOCATION SEMI-FINAL ESTIMATE 12-ORA-5-6.3/33.4 ------------------- AUTOBAHN CONSTRUCTION INC IN ORANGE COUNT IN DANA POINT P O BOX 11238 LAGUNA NIGUEL, MISSION VIEJO, SANTA ANA CA 92867 LUGUNA HILLS, LAKE FORREST, IRVINE, TUSTIN AND SANTA ANA FROM ROUTE 1 TO .3 MILE NORTH OF MAIN ST OC FED. AID NO. N O N E REMOVE AND REPLACE RUBBERIZED HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 002 PREPARE WATER POLLUTION CONTROL LS 1,335.0000 1,335.00 1.000 1,335.00 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 27,000.0000 27,000.00 1.000 27,000.00 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 1.000 90,000.00 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 57,200.0000 57,200.00 1.000 57,200.00 006 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 2,800.00 4,322.000 2,161.00 STRIPE (HAZARDOUS WASTE) 007 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 4,585.00 8,391.000 2,936.85 008 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2500 1,625.00 978.000 1,222.50 009 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200.00 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.7500 65,400.00 85,882.000 64,411.50 011 LEAD COMPLIANCE PLAN LS 600.0000 600.00 1.000 600.00 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 540,550.00 6,007.800 570,741.00 013 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 100.0000 103,000.00 769.830 76,983.00 014 DATA CORE LS 4,000.0000 4,000.00 1.000 4,000.00 015 TACK COAT TON 500.0000 14,000.00 25.200 12,600.00 016 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 630.00 42.000 630.00 (0.063"-UNFRAMED) 017 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 200.00 2.000 200.00 EXISTING POST 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 22,840.00 50,835.000 20,334.00 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 19,690.00 15,135.000 16,648.50 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 3,546.00 4,648.000 4,183.20 (BROKEN 12-3) 021 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7500 27,937.50 6,506.000 24,397.50 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,284.00 2,369.000 710.70 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 10/12/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1004 TIME 09:17 AM ESTIMATE NO. 04 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/02/11 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 10/12/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,940.00 12,323.000 3,696.90 (BROKEN 17-7) 024 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2500 450.00 176.000 220.00 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.7500 8,475.00 2,371.000 8,891.25 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 027 INDUCTIVE LOOP DETECTOR LS 55,000.0000 55,000.00 1.000 55,000.00 PROGRAM CAS145 PAGE 3 DATE 10/12/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1004 TIME 09:17 AM ESTIMATE NO. 04 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/02/11 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 10/12/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,047,802.90 ADJUSTMENT OF COMPENSATION 21,873.86 21,873.86 EXTRA WORK 0.00 2,394.47 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 21,873.86 1,072,071.23 028 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 ORIGINAL CONTRACT AMOUNT 1,096,787.50 TOTAL WORK COMPLETED 21,873.86 1,112,071.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 21,873.86 1,112,071.23 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 05/10/11 70 05/25/11 05/25/11 09/02/11 70 1 0 0 100% 100% RAVANIPOUR,MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 10/12/11