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 05/24/07 EST. NO.02 TIME 12:25 PM R.E. NAME: SAAD, HUSSEIN 07-2203U4 --------------------------------------------------------------------------- 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 05/24/07 EST. NO.02 TIME 12:25 PM R.E. NAME: SAAD, HUSSEIN 07-2203U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 12:25 PM ESTIMATE NO. 02 BID OPENING 09/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/24/07 LOCATION RERUN PROGRESS ESTIMATE 07-LA-710-5.5/6.8 ----------------------- ALL AMERICAN ASPHALT IN LOS ANGELES COUNTY IN LONG BEACH P O BOX 2229 FROM 0.9 KM NORTH OF WEST OCEAN CORONA CA 928782229 BOULEVARD TO 0.1 KM SOUTH OF ROUTE 1 FED. AID NO. STPL-6207(39)E ,N-6207(39)E RESURFACE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 12,700.0000 12,700.00 0.050 635.00 0.100 1,270.00 02 PREPARE STORM WATER POLLUTION LS 7,000.0000 7,000.00 1.000 7,000.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 23,200.0000 23,200.00 0.100 2,320.00 0.220 5,104.00 04 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.100 1,100.00 0.300 3,300.00 S) 05 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.100 60,000.00 0.220 132,000.00 S) 06 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.9000 6,300.00 7,126.000 6,413.40 S) 07 CHANNELIZER (SURFACE MOUNTED) EA 47.0000 1,316.00 60.000 2,820.00 S) 08 TEMPORARY PAVEMENT MARKER EA 4.0000 5,600.00 1,568.000 6,272.00 S) 09 TEMPORARY TERMINAL SECTION (TYPE K) EA 3,540.0000 3,540.00 1.000 3,540.00 10 TEMPORARY RAILING (TYPE K) M 74.0000 141,340.00 966.000 71,484.00 11 TEMPORARY CRASH CUSHION MODULE EA 196.0000 2,744.00 3.000 588.00 10.000 1,960.00 S) 12 REMOVE DOUBLE METAL BEAM BARRIER M 30.0000 23,400.00 777.250 23,317.50 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 3.1500 7,245.00 2,368.600 7,461.09 STRIPE 14 REMOVE TRAFFIC STRIPE M 2.1200 9,964.00 1,887.100 4,000.65 15 REMOVE PAVEMENT MARKER EA 1.0600 1,484.00 1,347.000 1,427.82 16 REMOVE PIPE M 183.0000 31,110.00 167.000 30,561.00 167.000 30,561.00 17 REMOVE INLET EA 3,180.0000 28,620.00 9.000 28,620.00 9.000 28,620.00 18 REMOVE MANHOLE EA 3,300.0000 3,300.00 1.000 3,300.00 1.000 3,300.00 19 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.7000 150,110.00 0.000 0.00 S) 20 REMOVE CONCRETE (CURB AND GUTTER) M 7.4000 13,912.00 1,538.000 11,381.20 1,538.000 11,381.20 21 ROADWAY EXCAVATION M3 74.0000 276,020.00 3,354.180 248,209.32 3,686.760 272,820.24 22 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM CAS145 PAGE 2 DATE 05/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 12:25 PM ESTIMATE NO. 02 BID OPENING 09/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLASS 3 AGGREGATE BASE M3 115.0000 54,050.00 0.000 0.00 24 ASPHALT CONCRETE (TYPE B) TONN 86.5000 537,165.00 0.000 0.00 25 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 100.0000 1,280,000.00 0.000 0.00 26 MINOR CONCRETE (MINOR STRUCTURE) M3 3,300.0000 42,900.00 0.000 0.00 F) 27 MINOR CONCRETE (MEDIAN PAVING) M3 323.0000 7,752.00 0.000 0.00 28 MINOR CONCRETE (BACKFILL) M3 466.0000 7,456.00 0.000 0.00 29 ARCHITECTURAL TEXTURED IMAGE EA 820.0000 61,500.00 0.000 0.00 30 450 MM REINFORCED CONCRETE PIPE M 740.0000 32,560.00 0.000 0.00 31 525 MM REINFORCED CONCRETE PIPE M 1,650.0000 990.00 0.000 0.00 32 MISCELLANEOUS IRON AND STEEL KG 3.8200 6,455.80 0.000 0.00 SF) 33 INSTALL MEDIAN MILEAGE PANEL EA 110.0000 1,540.00 0.000 0.00 34 CONCRETE BARRIER (TYPE 60GC) M 584.0000 420,480.00 0.000 0.00 35 CONCRETE BARRIER (TYPE 60GCW) M 1,270.0000 165,100.00 0.000 0.00 36 CONCRETE BARRIER (TYPE 60GE MODIFIED) M 1,570.0000 235,500.00 0.000 0.00 37 THERMOPLASTIC PAVEMENT MARKING M2 79.5000 636.00 0.000 0.00 S) 38 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0400 12,064.00 0.000 0.00 S) 39 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.1800 4,006.80 0.000 0.00 S) 40 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.1200 2,226.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 41 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 6,165.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 42 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 207.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 43 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.1200 4,028.00 0.000 0.00 S) 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2400 5,512.00 0.000 0.00 S) 45 TRAFFIC MONITORING STATION (COUNT) LS 209,000.0000 209,000.00 0.000 0.00 S) 46 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 47 REMOVE DOUBLE THRIE BEAM BARRIER M 60.0000 9,600.00 167.650 10,059.00 PROGRAM CAS145 PAGE 3 DATE 05/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 12:25 PM ESTIMATE NO. 02 BID OPENING 09/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 386,714.52 637,111.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 386,714.52 637,111.90 48 MOBILIZATION LS 276,494.0000 276,494.00 0.250 69,123.50 0.750 207,370.50 ORIGINAL CONTRACT AMOUNT 4,746,292.60 TOTAL WORK COMPLETED 455,838.02 844,482.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 455,838.02 844,482.40 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 12/12/06 120 03/23/07 12/27/06 12/30/07 34 65 0 0 18% 28% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 05/24/07