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 08/22/12 EST. NO.02 TIME 12:18 PM R.E. NAME: AKBARIAN, MASSOD 07-4Y7204 --------------------------------------------------------------------------- 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 08/22/12 EST. NO.02 TIME 12:18 PM R.E. NAME: AKBARIAN, MASSOD 07-4Y7204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y7204 TIME 12:18 PM ESTIMATE NO. 02 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 08/22/12 LOCATION PROGRESS ESTIMATE 07-LA-710-6.8/9.5 ----------------- ALL AMERICAN ASPHALT IN LOS ANGELES COUNTY IN LONG BEACH P O BOX 2229 FROM 0.1 MILE SOUTH OF ROUTE 1/710 CORONA CA 92878 SEPARATION TO ROUTE 405/710 SEPERATION FED. AID NO. N O N E COLD PLANE AC PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.500 5,000.00 0.800 8,000.00 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.300 1,500.00 0.850 4,250.00 004 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 0.600 39,000.00 0.900 58,500.00 005 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.5100 93,840.00 100,527.440 51,268.99 183,482.650 93,576.15 006 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 007 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.5000 1,231,950.00 7,147.520 682,588.16 13,409.360 1,280,593.88 008 DATA CORE LS 2,000.0000 2,000.00 0.100 200.00 0.100 200.00 009 TACK COAT TON 625.0000 53,125.00 25.500 15,937.50 45.450 28,406.25 010 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 20,905.00 55,302.000 20,461.74 55,302.000 20,461.74 011 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,925.00 4,046.000 3,034.50 4,046.000 3,034.50 012 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 2,030.00 3,004.000 2,102.80 3,004.000 2,102.80 (BROKEN 12-3) 013 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 19,880.00 57,288.000 20,050.80 57,288.000 20,050.80 (BROKEN 36-12) 014 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 680.00 1,193.000 1,193.00 1,193.000 1,193.00 (BROKEN 17-7) 015 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 5,203.00 4,720.000 5,192.00 4,720.000 5,192.00 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,630.00 2,276.000 6,828.00 2,276.000 6,828.00 017 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 0.800 800.00 SYSTEM ELEMENTS DURING CONSTRUCTION 018 INDUCTIVE LOOP DETECTOR (REPLACEMENT) EA 875.0000 5,250.00 18.000 15,750.00 18.000 15,750.00 019 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 12,000.0000 12,000.00 0.950 11,400.00 0.950 11,400.00 STATION PROGRAM CAS145 PAGE 2 DATE 08/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y7204 TIME 12:18 PM ESTIMATE NO. 02 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/12 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 08/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 882,007.49 1,563,839.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 882,007.49 1,563,839.12 020 MOBILIZATION LS 33,082.0000 33,082.00 0.050 1,654.10 1.000 33,082.00 ORIGINAL CONTRACT AMOUNT 1,574,000.00 TOTAL WORK COMPLETED 883,661.59 1,596,921.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 883,661.59 1,596,921.12 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 09/22/11 95 10/18/11 10/07/11 11/28/12 65 151 0 0 96% 68% PROGRESS IS SATISFACTORY AKBARIAN, MASSOD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/12