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 11/23/09 EST. NO.03 TIME 03:05 PM R.E. NAME: AKHONDZADEH, RAHIM 11-296504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 76,321.92 A.C. @ U.P.(+) 112009 N 2-01 0 004 0001 295.69 E.W. @ F.A.(+) 091609 N 001 0 0002 295.69 091709 N 002 0 0003 370.07 092109 N 003 0 0004 470.84 092209 N 004 0 77,754.21 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 77,754.21 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 11/23/09 EST. NO.03 TIME 03:05 PM R.E. NAME: AKHONDZADEH, RAHIM 11-296504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS SEPT -10,000.00 02 O/S PRS OCT -2,000.00 03 PRS RECD SEPT 10,000.00 03 8,000.00 -2,000.00 TOTAL DEDUCTIONS 8,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-296504 TIME 03:05 PM ESTIMATE NO. 03 BID OPENING 05/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 11/23/09 LOCATION PROGRESS ESTIMATE 11-SD-8-R0.7/2.9 ----------------- VULCAN MATERIALS COMPANY IN SAN DIEGO COUNTY ON ROUTE 8 FROM WESTERN DIVISION 0.3 KM EAST OF MORENA BOULEVARD P.O. BOX 3098 UNDERCROSSING TO 0.1 MILE WEST OF SAN DIEGO,CA 92163 MISSION CENTER ROAD OVERCROSSING 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 250.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.320 640.00 0.840 1,680.00 03 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 0.750 600.00 PROGRAM 04 STREET SWEEPING LS 20,000.0000 20,000.00 0.320 6,400.00 0.840 16,800.00 05 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.130 975.00 0.740 5,550.00 06 TRAFFIC CONTROL SYSTEM LS 95,000.0000 95,000.00 0.320 30,400.00 0.840 79,800.00 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,500.0000 7,500.00 0.950 2,375.00 2.500 6,250.00 08 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.1000 25,630.00 26,677.000 29,344.70 09 REMOVE TRAFFIC STRIPE AND PAVEMENT SQFT 1.9000 40,850.00 22,443.000 42,641.70 MARKING 10 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 11,445.00 95.000 142.50 7,545.510 11,318.27 11 ADJUST WATER VALVE COVER TO GRADE EA 500.0000 1,000.00 2.000 1,000.00 12 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.5000 118,950.00 11,039.720 71,758.18 18,710.010 121,615.07 13 ROADWAY EXCAVATION CY 50.0000 17,500.00 256.400 12,820.00 14 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.750 2,625.00 15 IMPORTED BORROW TON 61.0000 3,355.00 0.000 0.00 16 IMPORTED MATERIAL (SHOULDER BACKING) TON 77.0000 11,550.00 0.000 0.00 17 ASPHALTIC EMULSION (FOG SEAL COAT) TON 700.0000 350.00 3.970 2,779.00 3.970 2,779.00 18 HOT MIX ASPHALT (TYPE HS) TON 111.0000 83,250.00 708.350 78,626.85 19 MINOR HOT MIX ASPHALT TON 80.0000 13,600.00 158.870 12,709.60 158.870 12,709.60 20 ASPHALTIC EMULSION MEMBRANE TON 650.0000 78,000.00 43.560 28,314.00 120.000 78,000.00 (BONDED WEARING COURSE) 21 RUBBERIZED HOT MIX ASPHALT TON 117.0000 1,556,100.00 6,443.890 753,935.13 12,258.510 1,434,245.67 (BONDED WEARING COURSE-GAP GRADED) 22 PLACE HOT MIX ASPHALT DIKE LF 1.2000 9,156.00 4,572.380 5,486.86 4,572.380 5,486.86 PROGRAM CAS145 PAGE 2 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-296504 TIME 03:05 PM ESTIMATE NO. 03 BID OPENING 05/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE HOT MIX ASPHALT DIKE (MODIFIED) LF 1.2000 1,152.00 631.500 757.80 631.500 757.80 24 PLACE HOT MIX ASPHALT SQYD 35.0000 2,940.00 299.360 10,477.60 299.360 10,477.60 (MISCELLANEOUS AREA) 25 DELINEATOR (CLASS 1) EA 30.0000 210.00 0.000 0.00 26 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 7,659.00 8,416.000 7,574.40 8,416.000 7,574.40 27 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 5,656.00 7,036.000 4,925.20 7,036.000 4,925.20 (BROKEN 12-3) 28 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,300.00 1,936.000 9,680.00 1,936.000 9,680.00 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 98.00 650.000 455.00 650.000 455.00 (BROKEN 17-7) 30 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 31,500.00 0.000 0.00 31 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 9,540.00 7,048.000 10,572.00 7,048.000 10,572.00 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 15,950.00 3,624.000 18,120.00 3,624.000 18,120.00 33 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.320 320.00 0.840 840.00 SYSTEM ELEMENTS DURING CONSTRUCTION 34 INDUCTIVE LOOP DETECTOR LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500.00 PROGRAM CAS145 PAGE 3 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-296504 TIME 03:05 PM ESTIMATE NO. 03 BID OPENING 05/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: AKHONDZADEH, RAHIM DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 982,297.27 2,010,794.72 ADJUSTMENT OF COMPENSATION 76,321.92 76,321.92 EXTRA WORK 1,432.29 1,432.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,060,051.48 2,088,548.93 35 MOBILIZATION LS 200,000.0000 200,000.00 0.050 10,000.00 1.000 200,000.00 ORIGINAL CONTRACT AMOUNT 2,388,791.00 TOTAL WORK COMPLETED 1,070,051.48 2,288,548.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 8,000.00 -2,000.00 TOTAL 1,078,051.48 2,286,548.93 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE (S) SYSTEM ELEMENTS DURING CONN 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 07/14/09 60 08/31/09 08/28/09 12/08/09 50 8 0 0 97% 83% PROGRESS IS SATISFACTORY AKHONDZADEH, RAHIM RESIDENT ENGINEER PROGRAM CAS145 PAGE 13 DATE 11/23/09