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 10/25/10 EST. NO.01 TIME 08:50 AM R.E. NAME: AKBARIAN, MASSOD 07-4S7004 --------------------------------------------------------------------------- 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 10/25/10 EST. NO.01 TIME 08:50 AM R.E. NAME: AKBARIAN, MASSOD 07-4S7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S7004 TIME 08:50 AM ESTIMATE NO. 01 BID OPENING 05/27/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 10/25/10 LOCATION PROGRESS ESTIMATE 07-LA-213-0.0/0.3 ----------------- AUTOBAHN CONSTRUCTION, INC. IN LOS ANGELES COUNTY IN LOS P O BOX 11238 ANGELES FROM 25TH STREET TO 19TH SANTA ANA CA 92711-1238 STREET FED. AID NO. N O N E PLACE RUBBERIZED HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 1.000 250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 1.000 250.00 1.000 250.00 03 PREPARE WATER POLLUTION CONTROL LS 445.0000 445.00 1.000 445.00 1.000 445.00 PROGRAM 04 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 05 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000.00 06 ADJUST WATER VALVE COVER TO GRADE EA 500.0000 9,500.00 25.000 12,500.00 25.000 12,500.00 07 ADJUST MANHOLE TO GRADE EA 900.0000 9,000.00 15.000 13,500.00 15.000 13,500.00 08 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 39,600.00 15,762.000 47,286.00 15,762.000 47,286.00 09 LEAD COMPLIANCE PLAN LS 755.0000 755.00 1.000 755.00 1.000 755.00 10 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 75.0000 162,000.00 1,931.890 144,891.75 1,931.890 144,891.75 11 DATA CORE LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 12 TACK COAT TON 500.0000 5,000.00 3.580 1,790.00 3.580 1,790.00 13 CURB RAMP DETECTABLE WARNING SURFACE SQFT 50.0000 6,000.00 132.000 6,600.00 132.000 6,600.00 14 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,872.00 7,182.000 2,872.80 7,182.000 2,872.80 15 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,920.00 1,065.000 3,195.00 1,065.000 3,195.00 16 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 480.00 2,981.000 1,490.50 2,981.000 1,490.50 (BROKEN 17-7) 17 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,100.00 277.000 831.00 277.000 831.00 18 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 19 INDUCTIVE LOOP DETECTOR (REPLACEMENT) EA 400.0000 8,800.00 21.000 8,400.00 21.000 8,400.00 PROGRAM CAS145 PAGE 2 DATE 10/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4S7004 TIME 08:50 AM ESTIMATE NO. 01 BID OPENING 05/27/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/10 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 10/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 277,557.05 277,557.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 277,557.05 277,557.05 20 MOBILIZATION LS 29,000.0000 29,000.00 1.000 29,000.00 1.000 29,000.00 ORIGINAL CONTRACT AMOUNT 309,722.00 TOTAL WORK COMPLETED 306,557.05 306,557.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 306,557.05 306,557.05 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 07/21/10 75 08/06/10 09/13/10 12/01/10 49 2 0 0 92% 65% PROGRESS IS SATISFACTORY AKBARIAN, MASSOD RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 10/25/10