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 10/31/08 EST. NO.29 TIME 10:23 AM R.E. NAME: MOGHADDAS, SEYED 07-194104 --------------------------------------------------------------------------- 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 0033 5,022.19 E.W. @ F.A.(+) 013107 N 0033 0 0034 3,782.29 012407 N 0034 0 0035 308.00 011007 N 406514 002 0034 1,407.27 E.W. @ F.A.(+) 073006 N 405387 006 0034 2,859.71 E.W. @ F.A.(+) 101006 N 405396 0035 3,146.59 103006 N 405414 0036 679.08 102506 N 405418 0037 2,472.38 110206 N 405423 0038 1,170.57 011807 N 405426 009 0016 8,513.16 E.W. @ F.A.(+) 010407 N 406519 010 0044 276.88 E.W. @ F.A.(+) 120707 N 405477 0045 1,106.38 121407 N 405482 015 0001 133,558.61 A.C. @ L.S.(+) 060808 N 1 0 164,303.11 TOTAL THIS ESTIMATE 935,206.90 TOTAL PREVIOUS ESTIMATE 1,099,510.01 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 10/31/08 EST. NO.29 TIME 10:23 AM R.E. NAME: MOGHADDAS, SEYED 07-194104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PER SEC 7-1.16 -230,000.00 24 PER SEC. 7-1.16 230,000.00 26 CEM 4401 2008 REPORT -6,693.45 27 CEM 4401 2008 REPORT 6,693.45 28 0.00 0.00 LABOR COMPLIANCE VIOLATION JUNE 06 -10,000.00 06 JUNE 06 10,000.00 08 0.00 0.00 OTHER OUTSTANDING DOCUMENTS DVBE -10,000.00 27 DVBE 10,000.00 28 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/31/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 10:23 AM ESTIMATE NO. 29 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/05/08 R.E. NAME: MOGHADDAS, SEYED DATE OF THIS ESTIMATE 10/31/08 LOCATION SEMI-FINAL ESTIMATE 07-LA-14-35.8/43.1 ------------------- PETERSON CHASE GENERAL LOS ANGELES COUNTY NEAR SANTA ENGINEERING CONSTRUCTION INC CLARITA AT VARIOUS LOCATIONS 1792 KAISER AVENUE IRVINE CA 926145706 FED. AID NO. ACNH-P014(63)E CUT AND STABILIZE ROCK SLOPES ------------------------------------------------------------------------------------------------------------------------------------ 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 7,500.0000 7,500.00 1.000 7,500.00 02 TIME-RELATED OVERHEAD WDAY 1,050.0000 493,500.00 470.000 493,500.00 03 TEMPORARY FENCE (TYPE ESA) M 12.0000 18,120.00 1,510.000 18,120.00 S) 04 PREPARE STORM WATER POLLUTION LS 6,000.0000 6,000.00 1.000 6,000.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 25,000.0000 25,000.00 1.000 25,000.00 06 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 1.000 600,000.00 S) 08 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.1500 3,128.00 3,330.000 3,829.50 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 3,240.00 72.000 3,240.00 S) 10 TEMPORARY PAVEMENT MARKER EA 4.0000 480.00 177.000 708.00 S) 11 TEMPORARY RAILING (TYPE K) M 78.0000 169,260.00 2,178.000 169,884.00 12 TEMPORARY CRASH CUSHION MODULE EA 325.0000 27,300.00 97.000 31,525.00 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 200.00 206.000 412.00 S) STRIPE 14 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 7,700.00 4,620.000 9,240.00 S) 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 360.00 927.000 1,854.00 S) 16 REMOVE PAVEMENT MARKER EA 1.5000 1,005.00 593.000 889.50 S) 17 REMOVE CONCRETE PAVEMENT M2 42.0000 19,320.00 0.000 0.00 18 SALVAGE CONCRETE BARRIER (TYPE K) M 21.0000 32,760.00 1,566.700 32,900.70 19 RELOCATE CONCRETE BARRIER (TYPE K) M 5.0000 7,800.00 1,568.400 7,842.00 20 RELOCATE CRASH CUSHION EA 1,000.0000 2,000.00 2.000 2,000.00 S) 21 ADJUST INLET EA 2,500.0000 12,500.00 8.000 20,000.00 22 REMOVE CONCRETE CURB M 24.0000 9,600.00 415.500 9,972.00 PROGRAM CAS145 PAGE 2 DATE 10/31/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 10:23 AM ESTIMATE NO. 29 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/05/08 R.E. NAME: MOGHADDAS, SEYED DATE OF THIS ESTIMATE 10/31/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CAP INLET EA 1,000.0000 1,000.00 1.000 1,000.00 24 REMOVE CRASH CUSHION (SAND FILLED) EA 600.0000 1,200.00 2.000 1,200.00 S) 25 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 1.000 50,000.00 26 ROADWAY EXCAVATION M3 43.0000 683,700.00 1,722.670 74,074.81 27 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 28 DUFF M2 5.0000 28,500.00 0.000 0.00 S) 29 CLASS 3 AGGREGATE BASE M3 80.0000 36,800.00 321.000 25,680.00 30 LEAN CONCRETE BASE M3 225.0000 42,750.00 188.100 42,322.50 31 CEMENT TREATED PERMEABLE BASE M3 200.0000 5,200.00 0.000 0.00 32 ASPHALT CONCRETE (TYPE B) TONN 80.0000 168,800.00 1,896.050 151,684.00 33 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 15.0000 29,550.00 1,648.400 24,726.00 34 CONCRETE PAVEMENT M3 300.0000 39,000.00 0.000 0.00 35 SEAL PAVEMENT JOINT M 20.0000 6,400.00 0.000 0.00 36 MINOR CONCRETE (MINOR STRUCTURE) M3 2,700.0000 2,970.00 1.100 2,970.00 F) 37 600 MM REINFORCED CONCRETE PIPE M 1,000.0000 1,100.00 1.100 1,100.00 38 200 MM PERFORATED STEEL PIPE UNDERDRAIN M 100.0000 25,000.00 0.000 0.00 (2.01 MM THICK) 39 200 MM NON-PERFORATED STEEL PIPE M 120.0000 1,440.00 0.000 0.00 UNDERDRAIN (2.01 MM THICK) 40 MISCELLANEOUS IRON AND STEEL KG 10.0000 1,480.00 148.000 1,480.00 F) 41 TWISTED WIRE MESH DRAPERY SYSTEM M2 46.0000 2,033,200.00 53,310.150 2,452,266.90 42 CABLE MESH DRAPERY SYSTEM M2 82.0000 2,189,400.00 30,353.780 2,489,009.96 43 METAL BEAM GUARD RAILING (WOOD POST) M 160.0000 8,000.00 0.000 0.00 S) 44 TRANSITION RAILING (TYPE WB) EA 4,000.0000 4,000.00 0.000 0.00 S) 45 CONCRETE BARRIER (TYPE 60D MOD) M 210.0000 48,300.00 237.680 49,912.80 46 THERMOPLASTIC TRAFFIC STRIPE M 6.0000 1,800.00 231.000 1,386.00 S) 47 PAINT TRAFFIC STRIPE (2-COAT) M 1.0000 2,560.00 3,413.000 3,413.00 S) 48 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 2,040.00 512.000 2,048.00 S) 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 960.00 193.000 1,158.00 S) PROGRAM CAS145 PAGE 3 DATE 10/31/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 10:23 AM ESTIMATE NO. 29 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/05/08 R.E. NAME: MOGHADDAS, SEYED DATE OF THIS ESTIMATE 10/31/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY LIGHTING LS 26,000.0000 26,000.00 1.000 26,000.00 S) PROGRAM CAS145 PAGE 4 DATE 10/31/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 10:23 AM ESTIMATE NO. 29 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/05/08 R.E. NAME: MOGHADDAS, SEYED DATE OF THIS ESTIMATE 10/31/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 6,860,848.67 ADJUSTMENT OF COMPENSATION 133,558.61 87,558.61 EXTRA WORK 30,744.50 1,011,951.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 164,303.11 7,960,358.68 51 MOBILIZATION LS 575,000.0000 575,000.00 1.000 575,000.00 ORIGINAL CONTRACT AMOUNT 7,477,923.00 TOTAL WORK COMPLETED 164,303.11 8,535,358.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 164,303.11 8,535,358.68 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 01/24/06 470 02/13/06 00/00/00 06/05/08 554 25 0 98 100% 100% MOGHADDAS, SEYED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/31/08