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 04/24/09 EST. NO.06 TIME 10:52 AM R.E. NAME: MOGHEDDAS, SEYED 07-1X6204 --------------------------------------------------------------------------- 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 04/24/09 EST. NO.06 TIME 10:52 AM R.E. NAME: MOGHEDDAS, SEYED 07-1X6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X6204 TIME 10:52 AM ESTIMATE NO. 06 BID OPENING 09/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: MOGHEDDAS, SEYED DATE OF THIS ESTIMATE 04/24/09 LOCATION RERUN PROGRESS ESTIMATE 07-LA-5-49.0/60.0 ----------------------- SECURITY PAVING COMPANY INC IN LOS ANGELES COUNTY IN SANTA P O BOX 1489 CLARITA FROM CALGROVE BOULEVARD SUN VALLEY CA 913531489 UNDERCROSSING TO LAKE HUGHES ROAD UNDERCROSSING FED. AID NO. ACIM-005 (7)E SLAB REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 0.500 1,250.00 02 TIME-RELATED OVERHEAD WDAY 700.0000 252,000.00 20.000 14,000.00 122.000 85,400.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.350 1,750.00 04 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.750 1,875.00 S) PROGRAM 05 STREET SWEEPING LS 7,500.0000 7,500.00 0.200 1,500.00 0.500 3,750.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 25,000.0000 25,000.00 0.200 5,000.00 0.500 12,500.00 07 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.650 3,900.00 S) 08 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.200 38,000.00 0.540 102,600.00 S) 09 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8700 113,100.00 0.000 0.00 S) 10 LEAN CONCRETE BASE (RAPID SETTING) CY 282.0000 1,054,680.00 0.000 0.00 11 HOT MIX ASPHALT (TYPE B) TON 98.5000 695,410.00 0.000 0.00 12 REPLACE CONCRETE PAVEMENT CY 439.0000 3,288,110.00 2,633.000 1,155,887.00 10,167.000 4,463,313.00 (RAPID STRENGTH CONCRETE) 13 SEAL PAVEMENT JOINT LF 5.6500 208,485.00 0.000 0.00 14 DOWEL BAR (DRILL AND BOND) EA 18.8500 695,565.00 2,064.000 38,906.40 5,998.000 113,062.30 15 GRIND EXISTING CONCRETE SQYD 8.9000 273,230.00 0.000 0.00 S) PAVEMENT 16 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 5,548.00 0.000 0.00 S) 17 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2700 6,237.00 0.000 0.00 S) (BROKEN 36-12) 18 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0700 2,065.10 0.000 0.00 S) 19 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 817.00 0.000 0.00 S) 20 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 750.0000 750.00 0.340 255.00 0.500 375.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 21 INDUCTIVE LOOP DETECTOR (REPLACEMENT) EA 570.0000 36,480.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X6204 TIME 10:52 AM ESTIMATE NO. 06 BID OPENING 09/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: MOGHEDDAS, SEYED DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,254,048.40 4,789,775.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,254,048.40 4,789,775.30 22 MOBILIZATION LS 318,500.0000 318,500.00 0.050 15,925.00 1.000 318,500.00 ORIGINAL CONTRACT AMOUNT 7,189,477.10 TOTAL WORK COMPLETED 1,269,973.40 5,108,275.30 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,269,973.40 5,108,275.30 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 10/01/08 360 11/12/08 10/16/08 05/31/10 101 24 0 0 77% 28% PROGRESS IS SATISFACTORY MOGHEDDAS, SEYED RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/09