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 10/21/13 EST. NO.01 TIME 11:07 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0M9304 --------------------------------------------------------------------------- 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 34,056.92 E.W. @ L.S.(+) 101113 N 9001 0 34,056.92 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 34,056.92 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 10/21/13 EST. NO.01 TIME 11:07 AM R.E. NAME: JAVAHERNESHAN, MAJID 12-0M9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 11:07 AM ESTIMATE NO. 01 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 10/21/13 LOCATION PROGRESS ESTIMATE 12-ORA-57-11.0/15.6 ----------------- AUTOBAHN CONSTRUCTION INC IN OC - ANAHEIM, COSTA MESA, IRVINE P O BOX 11238 , ORANGE, PLACENTIA, & SANTA ANA ON SANTA ANA CA 927111238 RTE 5, 55, 57, 91 & 405 AT VARIOUS LOCATIONS. FED. AID NO. N O N E REMOVE & REPLACE CRASH CUSHIONA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500.00 0.500 7,500 002 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.300 37,500.00 0.300 37,500 003 CHANNELIZER (SURFACE MOUNTED) EA 7.0000 1,890.00 106.000 742.00 106.000 742 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,300.0000 15,300.00 0.300 4,590.00 0.300 4,590 005 TEMPORARY RAILING (TYPE K) LF 10.0000 31,000.00 1,400.000 14,000.00 1,400.000 14,000 006 TEMPORARY CRASH CUSHION MODULE EA 30.0000 5,700.00 84.000 2,520.00 84.000 2,520 007 JOB SITE MANAGEMENT LS 200.0000 200.00 0.500 100.00 0.500 100 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 865.0000 865.00 0.600 519.00 0.600 519 009 REMOVE METAL BEAM GUARD RAILING LF 12.0000 5,880.00 552.500 6,630.00 552.500 6,630 010 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 11,400.00 0.000 0 011 REMOVE CRASH CUSHION EA 700.0000 5,600.00 1.000 700.00 1.000 700 012 REMOVE CRASH CUSHION (SAND FILLED) EA 60.0000 420.00 0.000 0 013 REPLACE ASPHALT CONCRETE SURFACING CY 750.0000 4,500.00 6.000 4,500.00 6.000 4,500 014 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 22,000.00 0.000 0 015 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 0.000 0 016 RAIL TENSIONING ASSEMBLY EA 600.0000 2,400.00 0.000 0 017 CRASH CUSHION (REACT 9CBB) EA 50,000.0000 50,000.00 0.000 0 018 CRASH CUSHION (REACT 9SCBS) EA 48,000.0000 48,000.00 1.000 48,000.00 1.000 48,000 019 CRASH CUSHION (REACT 62B060) EA 65,000.0000 65,000.00 1.000 65,000.00 1.000 65,000 020 CRASH CUSHION (TYPE COMPRESSOR) EA 50,000.0000 250,000.00 0.000 0 021 CRASH CUSHION (TYPE SCI 100GM)) EA 35,000.0000 140,000.00 3.000 105,000.00 3.000 105,000 022 CRASH CUSHION (TYPE REACT 350 WIDE EA 68,000.0000 204,000.00 2.000 136,000.00 2.000 136,000 (96")) PROGRAM CAS145 PAGE 2 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 11:07 AM ESTIMATE NO. 01 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.400 200.00 0.400 200 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 11:07 AM ESTIMATE NO. 01 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 433,501.00 433,501.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 34,056.92 34,056.92 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 467,557.92 467,557.92 024 MOBILIZATION LS 40,000.0000 40,000.00 0.950 38,000.00 0.950 38,000 ORIGINAL CONTRACT AMOUNT 1,056,655.00 TOTAL WORK COMPLETED 505,557.92 505,557.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 505,557.92 505,557.92 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 07/08/13 80 09/16/13 07/23/13 01/14/14 23 1 0 0 45% 29% PROGRESS IS SATISFACTORY JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/13