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 05/22/12 EST. NO.31 TIME 08:46 AM R.E. NAME: JAHROMI, REZA 07-269004 --------------------------------------------------------------------------- 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 0080 1,244.97 E.W. @ F.A.(+) 100911 N 0531.0 0150 1,015.05 122211 N 0812.0 0151 2,069.15 030512 N 0813.0 0155 1,872.52 040910 N 0093.0 004 0129 1,161.95 E.W. @ F.A.(+) 061010 N 0117.0 0130 1,283.18 061310 N 0118.0 0138 4,869.12 070110 N 0126.0 0140 2,610.71 070610 N 0128.0 0163 5,316.79 062310 N 0151.0 0233 891.00 110310 N 0307.0 007 0123 1,940.82 E.W. @ F.A.(+) 061411 N 0468.0 0124 242.60 061511 N 0469.0 0125 727.81 061911 N 0470.0 008 0084 1,573.56 E.W. @ F.A.(+) 031512 N 0814.0 0085 1,504.57 040312 N 0816.0 0086 3,558.36 031912 N 0817.0 0087 2,926.78 032012 N 0818.0 0088 1,226.79 031312 N 0819.0 0089 2,209.21 031412 N 0820.0 0090 2,362.51 112911 N 0772.0 009 0051 2,766.30 E.W. @ F.A.(+) 041212 Y 0824.0 0053 3,216.31 041712 Y 0826.0 0054 2,689.17 042512 Y 0827.0 0057 2,288.63 050412 Y 0829.0 0058 1,567.26 050212 Y 0830.0 0059 1,539.95 050112 Y 0831.0 010 0094 1,155.75 E.W. @ F.A.(+) 101011 N 0517.0 015 0004 29,918.40 E.W. @ U.P (+) 022412 N 0821.0 85,749.22 TOTAL THIS ESTIMATE 3,407,847.73 TOTAL PREVIOUS ESTIMATE 3,493,596.95 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 05/22/12 EST. NO.31 TIME 08:46 AM R.E. NAME: JAHROMI, REZA 07-269004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 LOCATION PROGRESS ESTIMATE 07-LA-710-18.1/20.8 ----------------- SEMA CONSTRUCTION, INC. IN LA COUNTY IN SOUTH GATE BELL 6 ORCHARD, SUITE 150 GARDENS BELL AND CITY OF COMMERCE LAKE FOREST CA 92630 FROM 0.3 MILES SOUTH OF FIRESTONE BOULEVARD OVERCROSSING TO 0.2 MILES FED. AID NO. SARR-P710(14)E ,A-P710(14)E LONG LIFE PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.750 15,000.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 3,000.00 9.000 2,250.00 003 TIME-RELATED OVERHEAD WDAY 1,200.0000 900,000.00 641.000 769,200.00 004 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.010 250.00 0.990 24,750.00 005 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 1.000 3,500.00 PREVENTION PLAN 006 TEMPORARY GRAVEL BAG BERM LF 4.0000 2,800.00 1,570.000 6,280.00 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 32,000.00 35.000 70,000.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 45,000.00 20.000 50,000.00 009 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 18,000.00 120.000 18,000.00 010 STREET SWEEPING LS 70,000.0000 70,000.00 0.030 2,100.00 0.980 68,600.00 011 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.020 700.00 0.720 25,200.00 012 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.990 297,000.00 013 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 327,500.00 2,135,973.000 533,993.25 014 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 18,550.00 279.000 9,765.00 015 TEMPORARY PAVEMENT MARKER EA 3.7200 108,624.00 53,166.000 197,777.52 016 TEMPORARY RAILING (TYPE K) LF 8.0000 616,800.00 75,360.000 602,880.00 017 MOVEABLE CONCRETE BARRIER LS 0.0000 1,000,000.00 1.000 1,000,000.00 018 TEMPORARY CRASH CUSHION MODULE EA 130.0000 96,200.00 398.000 51,740.00 019 ABANDON CULVERT LF 16.0000 81,600.00 5,099.940 81,599.04 020 REMOVE METAL BEAM GUARD RAILING LF 10.0000 28,000.00 2,919.000 29,190.00 021 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 7,300.00 6,666.000 6,666.00 STRIPE 022 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 36,400.00 12,887.000 4,510.45 PROGRAM CAS145 PAGE 2 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 116,400.00 75,757.000 90,908.40 024 REMOVE PAVEMENT MARKER EA 0.6000 18,600.00 47,023.000 28,213.80 025 REMOVE CHANNELIZERS EA 10.0000 550.00 55.000 550.00 026 REMOVE ROADSIDE SIGN EA 150.0000 10,500.00 60.000 9,000.00 027 REMOVE SIGN STRUCTURE EA 2,000.0000 12,000.00 4.000 8,000.00 6.000 12,000.00 028 REMOVE BRIDGE MOUNTED SIGN EA 1,700.0000 6,800.00 3.000 5,100.00 3.000 5,100.00 029 REMOVE PIPE LF 30.0000 97,500.00 3,654.600 109,638.00 030 REMOVE INLET EA 750.0000 120,000.00 160.000 120,000.00 031 SALVAGE PORTABLE CONCRETE BARRIER LF 5.0000 23,750.00 4,750.000 23,750.00 (TYPE 60K) 032 ADJUST INLET EA 2,000.0000 44,000.00 22.000 44,000.00 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 72,100.00 2,096.750 14,677.25 034 REMOVE CONCRETE CY 200.0000 7,000.00 35.910 7,182.00 035 REMOVE CONCRETE CURB LF 1.0000 28,600.00 36,403.000 36,403.00 036 REMOVE CONCRETE BARRIER LF 10.0000 112,000.00 11,200.000 112,000.00 037 CAP INLET EA 400.0000 6,400.00 22.000 8,800.00 038 REMOVE CRASH CUSHION (TYPE REACT 9SCBS) EA 5,500.0000 5,500.00 1.000 5,500.00 039 REMOVE CRASH CUSHION (SAND FILLED) EA 200.0000 600.00 3.000 600.00 040 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 1.000 200,000.00 041 ROADWAY EXCAVATION CY 10.0000 588,000.00 48,918.700 489,187.00 042 ROADWAY EXCAVATION (TYPE Z-2) CY 22.0000 122,540.00 5,570.000 122,540.00 (AERIALLY DEPOSITED LEAD) 043 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 044 STRUCTURE EXCAVATION (RETAINING WALL) CY 80.0000 314,000.00 2,395.000 191,600.00 (F) 045 STRUCTURE EXCAVATION (RETAINING WALL) CY 26.0000 14,118.00 465.000 12,090.00 (F) (TYPE Z-2) (AERIALLY DEPOSITED LEAD) 046 STRUCTURE EXCAVATION (RETAINING WALL) CY 40.0000 17,760.00 444.000 17,760.00 (F) (AERIALLY DEPOSITED LEAD) 047 STRUCTURE BACKFILL (RETAINING WALL) CY 75.0000 189,300.00 1,503.000 112,725.00 (F) 048 STRUCTURE BACKFILL (RETAINING WALL) CY 60.0000 26,700.00 445.000 26,700.00 (F) (TYPE Y-1) (AERIALLY DEPOSITED LEAD) 049 PERVIOUS BACKFILL MATERIAL (RETAINING CY 42.0000 15,708.00 260.000 10,920.00 (F) WALL) PROGRAM CAS145 PAGE 3 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 SAND BACKFILL CY 80.0000 65,600.00 814.740 65,179.20 051 IMPORTED BORROW CY 15.0000 28,800.00 1,412.500 21,187.50 052 IMPORTED MATERIAL (SHOULDER BACKING) TON 22.0000 14,740.00 84.000 1,848.00 303.890 6,685.58 053 ROADSIDE CLEARING LS 20,000.0000 20,000.00 1.000 20,000.00 054 MULCH CY 26.0000 62,400.00 0.000 0.00 055 CLASS 3 AGGREGATE BASE CY 170.0000 23,800.00 140.000 23,800.00 056 CLASS 3 AGGREGATE BASE CY 22.0000 451,000.00 19,130.290 420,866.38 (WORKING PLATFORM) 057 HOT MIX ASPHALT TYPE A (PG 64-28 PM) TON 97.0000 3,977,000.00 33,518.150 3,251,260.55 058 HOT MIX ASPHALT TYPE A (RICH BOTTOM) TON 86.0000 1,788,800.00 302.150 25,984.90 19,174.880 1,649,039.68 059 HOT MIX ASPHALT TYPE A INTERMEDIATE TON 84.0000 7,039,200.00 2,435.080 204,546.72 82,325.500 6,915,342.00 060 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 2,583,000.00 20,723.810 2,176,000.05 061 HOT MIX ASPHALT TYPE A (LEVELING) TON 88.0000 3,291,200.00 1,494.730 131,536.24 26,732.410 2,352,452.08 062 SUBGRADE ENHANCEMENT GEOTEXTILE SQYD 1.1000 135,300.00 107,360.540 118,096.59 063 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 0.8000 98,400.00 88,136.220 70,508.98 064 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.8000 1,134.00 191.000 343.80 191.000 343.80 065 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 13,130.00 8,284.000 10,769.20 8,284.000 10,769.20 066 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.8000 1,080.00 850.000 1,530.00 850.000 1,530.00 067 PLACE HOT MIX ASPHALT SQYD 60.0000 480.00 0.000 0.00 (MISCELLANEOUS AREA) 068 TACK COAT TON 620.0000 744,000.00 2.000 1,240.00 172.890 107,191.80 069 CRACK EXISTING CONCRETE PAVEMENT SQYD 0.7500 76,500.00 4,920.000 3,690.00 95,922.000 71,941.50 070 STRUCTURAL CONCRETE, RETAINING WALL CY 500.0000 568,000.00 792.000 396,000.00 (F) 071 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 568,500.00 449.250 673,875.00 (F) 072 MINOR CONCRETE (BACKFILL) CY 80.0000 30,400.00 380.100 30,408.00 073 BAR REINFORCING STEEL (RETAINING WALL) LB 1.3000 90,788.10 47,300.000 61,490.00 (F) 074 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.0000 86,800.00 8,420.000 58,940.00 8,420.000 58,940.00 (F) WITH WALKWAY) 075 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.0000 24,800.00 8,420.000 16,840.00 8,420.000 16,840.00 (F) WITH WALKWAY) 076 FURNISH SIGN STRUCTURE (TRUSS) LB 5.3000 927,500.00 158,700.000 841,110.00 (F) PROGRAM CAS145 PAGE 4 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2100 36,750.00 158,700.000 33,327.00 (F) 078 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 11.0000 28,710.00 1,740.000 19,140.00 1,740.000 19,140.00 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 12,000.00 0.000 0.00 (0.063"-UNFRAMED) 080 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 165,000.00 192.000 144,000.00 (SIGN FOUNDATION) 081 ROADSIDE SIGN - ONE POST EA 350.0000 13,300.00 0.000 0.00 082 ROADSIDE SIGN - TWO POST EA 850.0000 11,900.00 0.000 0.00 083 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 50.0000 650.00 0.000 0.00 METHOD) 084 18" REINFORCED CONCRETE PIPE LF 50.0000 59,000.00 1,302.800 65,140.00 085 24" REINFORCED CONCRETE PIPE LF 75.0000 525,000.00 7,625.300 571,897.50 086 27" REINFORCED CONCRETE PIPE LF 100.0000 57,000.00 557.600 55,760.00 087 30" REINFORCED CONCRETE PIPE LF 110.0000 85,800.00 764.600 84,106.00 088 33" REINFORCED CONCRETE PIPE LF 120.0000 12,000.00 96.600 11,592.00 089 36" REINFORCED CONCRETE PIPE LF 120.0000 36,000.00 303.000 36,360.00 090 39" REINFORCED CONCRETE PIPE LF 135.0000 17,550.00 126.900 17,131.50 091 45" REINFORCED CONCRETE PIPE LF 150.0000 43,500.00 289.500 43,425.00 092 18" CORRUGATED STEEL PIPE (.079" THICK) LF 220.0000 2,200.00 10.000 2,200.00 093 18" SLOTTED CORRUGATED STEEL PIPE LF 88.0000 26,400.00 300.000 26,400.00 (.079" THICK) 094 6" PLASTIC PIPE LF 15.0000 600.00 40.000 600.00 095 GRATED LINE DRAIN LF 110.0000 6,600.00 57.000 6,270.00 57.000 6,270.00 096 18" STEEL FLARED END SECTION EA 1,000.0000 1,000.00 1.000 1,000.00 097 ROCK SLOPE PROTECTION CY 500.0000 7,500.00 15.000 7,500.00 15.000 7,500.00 (FACING, METHOD B) 098 MINOR CONCRETE (GUTTER) CY 500.0000 32,500.00 62.000 31,000.00 099 MINOR CONCRETE (STAMPED CONCRETE) SQFT 6.0000 381,600.00 58,206.000 349,236.00 100 MISCELLANEOUS IRON AND STEEL LB 1.0000 88,000.00 92,958.000 92,958.00 (F) 101 METAL BEAM GUARD RAILING LF 25.0000 18,750.00 237.000 5,925.00 2,249.560 56,239.00 102 CONCRETE BARRIER (TYPE 27B MODIFIED) LF 63.0000 325,710.00 5,316.000 334,908.00 103 PORTABLE CONCRETE BARRIER (TYPE 60K) LF 115.0000 178,250.00 1,556.000 178,940.00 PROGRAM CAS145 PAGE 5 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 CABLE RAILING LF 12.0000 22,200.00 1,360.000 16,320.00 (F) 105 TRANSITION RAILING (TYPE WB) EA 3,600.0000 36,000.00 3.000 10,800.00 5.000 18,000.00 106 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 5,000.00 1.000 1,000.00 8.000 8,000.00 107 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 39,000.00 4.000 10,400.00 13.000 33,800.00 108 CRASH CUSHION (REACT 9CBB) EA 60,000.0000 120,000.00 2.000 120,000.00 109 CONCRETE BARRIER (TYPE 60GC MODIFIED) LF 87.0000 312,330.00 416.000 36,192.00 2,645.000 230,115.00 110 CONCRETE BARRIER (TYPE 60GE MODIFIED) LF 329.0000 105,280.00 320.000 105,280.00 111 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 365.0000 375,950.00 823.690 300,646.85 112 CONCRETE BARRIER (TYPE 60SC MODIFIED) LF 58.0000 95,120.00 1,624.000 94,192.00 113 CONCRETE BARRIER (TYPE 60SW MODIFIED) LF 165.0000 679,800.00 4,172.000 688,380.00 114 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 64.0000 344,320.00 5,367.000 343,488.00 115 CONCRETE BARRIER (TYPE 60GW MODIFIED) LF 208.0000 1,200,160.00 5,695.190 1,184,599.52 116 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1300 10,270.00 0.000 0.00 117 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.2800 1,024.80 0.000 0.00 118 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1300 13,650.00 0.000 0.00 (BROKEN 36-12) 119 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 676.00 0.000 0.00 (BROKEN 17-7) 120 PAINT TRAFFIC STRIPE (2-COAT) LF 0.0900 24,750.00 0.000 0.00 121 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1100 24,975.00 0.000 0.00 122 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7000 23,949.00 1,492.000 4,028.40 123 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.950 4,750.00 SYSTEM ELEMENTS DURING CONSTRUCTION 124 MODIFY TRAFFIC MONITORING STATION LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250.00 125 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 30,000.0000 30,000.00 0.950 28,500.00 0.950 28,500.00 STATION 126 MODIFY RAMP METERING SYSTEM LS 50,000.0000 50,000.00 0.300 15,000.00 0.950 47,500.00 127 MODIFY LIGHTING AND SIGN ILLUMINATION LS 675,000.0000 675,000.00 0.900 607,500.00 128 COMMUNICATION SYSTEM LS 860,000.0000 860,000.00 0.300 258,000.00 0.930 799,800.00 129 CLOSED CIRCUIT TELEVISION CAMERA LS 60,000.0000 60,000.00 0.170 10,200.00 0.950 57,000.00 (LOCATION LB185) 130 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 2,500.0000 2,500.00 0.370 925.00 0.950 2,375.00 (LOCATION NO. 88) PROGRAM CAS145 PAGE 6 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 CLOSED CIRCUIT TELEVISION CAMERA LS 50,000.0000 50,000.00 0.410 20,500.00 0.950 47,500.00 (LOCATION LB191) 132 CLOSED CIRCUIT TELEVISION CAMERA LS 50,000.0000 50,000.00 0.790 39,500.00 0.950 47,500.00 (LOCATION LB198) 133 SYSTEM TESTING AND DOCUMENTATION LS 8,000.0000 8,000.00 0.750 6,000.00 0.750 6,000.00 134 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 135 REMOVE CONCRETE PAVEMENT SQYD 5.5000 355,850.00 44,212.000 243,166.00 PROGRAM CAS145 PAGE 7 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-269004 TIME 08:46 AM ESTIMATE NO. 31 BID OPENING 07/23/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: JAHROMI, REZA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 951,020.86 32,252,924.37 ADJUSTMENT OF COMPENSATION 0.00 1,000,000.00 EXTRA WORK 85,749.22 2,493,596.95 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,036,770.08 35,746,521.32 136 MOBILIZATION LS 420,000.0000 2,420,000.00 1.000 2,420,000.00 ORIGINAL CONTRACT AMOUNT 38,838,126.90 TOTAL WORK COMPLETED 1,036,770.08 38,166,521.32 MATERIALS ON HAND ON SITE 17,725.87 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,036,770.08 38,184,247.19 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 09/22/09 750 02/08/10 11/16/09 09/27/12 625 267 0 0 88% 83% PROGRESS IS SATISFACTORY JAHROMI, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/12