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 07/09/08 EST. NO.15 TIME 02:07 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 07/09/08 EST. NO.15 TIME 02:07 PM R.E. NAME: SAAD, HUSSEIN 07-2203U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SP SEC. 10-1.06 -2,540.00 10 SP SEC. 10-1.06 2,540.00 14 0.00 0.00 OTHER OUTSTANDING DOCUMENTS DVBE -10,000.00 13 DVBE 10,000.00 14 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/09/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 02:07 PM ESTIMATE NO. 15 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 04/23/08 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 07/09/08 LOCATION FINAL 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 1.000 12,700.00 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 1.000 23,200.00 04 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 1.000 11,000.00 S) 05 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 1.000 600,000.00 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 1,932.000 142,968.00 11 TEMPORARY CRASH CUSHION MODULE EA 196.0000 2,744.00 14.000 2,744.00 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 4,757.400 10,085.69 15 REMOVE PAVEMENT MARKER EA 1.0600 1,484.00 1,424.000 1,509.44 16 REMOVE PIPE M 183.0000 31,110.00 167.000 30,561.00 17 REMOVE INLET EA 3,180.0000 28,620.00 9.000 28,620.00 18 REMOVE MANHOLE EA 3,300.0000 3,300.00 1.000 3,300.00 19 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.7000 150,110.00 81,002.410 137,704.10 S) 20 REMOVE CONCRETE (CURB AND GUTTER) M 7.4000 13,912.00 1,538.000 11,381.20 21 ROADWAY EXCAVATION M3 74.0000 276,020.00 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 07/09/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 02:07 PM ESTIMATE NO. 15 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 04/23/08 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 07/09/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 54,050.00 470.000 54,050.00 24 ASPHALT CONCRETE (TYPE B) TONN 86.5000 537,165.00 6,074.850 525,474.53 25 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 100.0000 1,280,000.00 12,464.720 1,246,472.00 26 MINOR CONCRETE (MINOR STRUCTURE) M3 3,300.0000 42,900.00 13.900 45,870.00 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 0.100 46.60 29 ARCHITECTURAL TEXTURED IMAGE EA 820.0000 61,500.00 75.000 61,500.00 30 450 MM REINFORCED CONCRETE PIPE M 740.0000 32,560.00 37.600 27,824.00 31 525 MM REINFORCED CONCRETE PIPE M 1,650.0000 990.00 0.600 990.00 32 MISCELLANEOUS IRON AND STEEL KG 3.8200 6,455.80 1,690.000 6,455.80 SF) 33 INSTALL MEDIAN MILEAGE PANEL EA 110.0000 1,540.00 14.000 1,540.00 34 CONCRETE BARRIER (TYPE 60GC) M 584.0000 420,480.00 719.000 419,896.00 35 CONCRETE BARRIER (TYPE 60GCW) M 1,270.0000 165,100.00 140.000 177,800.00 36 CONCRETE BARRIER (TYPE 60GE MODIFIED) M 1,570.0000 235,500.00 72.000 113,040.00 37 THERMOPLASTIC PAVEMENT MARKING M2 79.5000 636.00 72.830 5,789.99 S) 38 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0400 12,064.00 12,088.000 12,571.52 S) 39 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.1800 4,006.80 1,577.000 5,014.86 S) 40 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.1200 2,226.00 1,596.000 3,383.52 S) (BROKEN 3.66 M - 0.92 M) 41 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 6,165.00 7,027.000 6,324.30 S) (BROKEN 10.98 M - 3.66 M) 42 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 207.00 151.000 135.90 S) (BROKEN 5.18 M - 2.14 M) 43 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.1200 4,028.00 2,067.000 4,382.04 S) 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2400 5,512.00 1,888.000 8,005.12 S) 45 TRAFFIC MONITORING STATION (COUNT) LS 209,000.0000 209,000.00 1.000 209,000.00 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 07/09/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2203U4 TIME 02:07 PM ESTIMATE NO. 15 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 04/23/08 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 07/09/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,294,042.84 ADJUSTMENT OF COMPENSATION 0.00 143,191.89 EXTRA WORK 0.00 159,094.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 4,596,328.73 48 MOBILIZATION LS 276,494.0000 276,494.00 1.000 276,494.00 ORIGINAL CONTRACT AMOUNT 4,746,292.60 TOTAL WORK COMPLETED 0.00 4,872,822.73 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 4,872,822.73 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 12/12/06 120 03/23/07 12/27/06 04/23/08 143 186 23 0 100% 100% SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/09/08