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 12/19/13 EST. NO.03 TIME 10:56 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 --------------------------------------------------------------------------- 001 0001 9,088.35 E.W. @ F.A.(+) 092013 N 0003.0 0002 5,461.29 100113 N 0004.0 0003 7,679.12 100713 N 0005.0 0004 7,437.80 101813 N 0006.0 0005 5,457.32 111313 N 0007.0 0006 2,010.81 112013 N 0008.0 003 0001 9,672.00 E.W. @ L.S.(+) 121713 N 9001 0 0002 25,000.00 A.C. @ L.S.(+) 121713 N 9002 0 71,806.69 TOTAL THIS ESTIMATE 34,056.92 TOTAL PREVIOUS ESTIMATE 105,863.61 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 12/19/13 EST. NO.03 TIME 10:56 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 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 10:56 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 12/19/13 LOCATION RERUN 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 1.000 15,000 002 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.100 12,500.00 1.000 125,000 003 CHANNELIZER (SURFACE MOUNTED) EA 7.0000 1,890.00 106.000 742 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,300.0000 15,300.00 0.100 1,530.00 1.000 15,300 005 TEMPORARY RAILING (TYPE K) LF 10.0000 31,000.00 1,400.000 14,000 006 TEMPORARY CRASH CUSHION MODULE EA 30.0000 5,700.00 84.000 2,520 007 JOB SITE MANAGEMENT LS 200.0000 200.00 0.050 10.00 1.000 200 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 865.0000 865.00 1.000 865 009 REMOVE METAL BEAM GUARD RAILING LF 12.0000 5,880.00 552.500 6,630 010 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 11,400.00 2,850.000 11,400 011 REMOVE CRASH CUSHION EA 700.0000 5,600.00 8.000 5,600 012 REMOVE CRASH CUSHION (SAND FILLED) EA 60.0000 420.00 5.000 300 013 REPLACE ASPHALT CONCRETE SURFACING CY 750.0000 4,500.00 6.000 4,500 014 METAL BEAM GUARD RAILING (WOOD POST) LF 20.0000 22,000.00 688.000 13,760 015 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 4.000 12,000 016 RAIL TENSIONING ASSEMBLY EA 600.0000 2,400.00 4.000 2,400 017 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 48,000 019 CRASH CUSHION (REACT 62B060) EA 65,000.0000 65,000.00 1.000 65,000 020 CRASH CUSHION (TYPE COMPRESSOR) EA 50,000.0000 250,000.00 5.000 250,000 021 CRASH CUSHION (TYPE SCI 100GM)) EA 35,000.0000 140,000.00 4.000 140,000 022 CRASH CUSHION (TYPE REACT 350 WIDE EA 68,000.0000 204,000.00 2.000 136,000 (96")) PROGRAM CAS145 PAGE 2 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 10:56 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.050 25.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9304 TIME 10:56 AM ESTIMATE NO. 03 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 12/20/13 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 21,565.00 869,717.00 ADJUSTMENT OF COMPENSATION 25,000.00 25,000.00 EXTRA WORK 46,806.69 80,863.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 93,371.69 975,580.61 024 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 1,056,655.00 TOTAL WORK COMPLETED 93,371.69 1,015,580.61 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 93,371.69 1,015,580.61 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 02/04/14 51 53 0 0 93% 64% PROGRESS IS SATISFACTORY JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/13