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 01/26/05 EST. NO.03 TIME 08:43 AM R.E. NAME: HORMOZI, IRAJ 07-1Y5904 --------------------------------------------------------------------------- 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 01/26/05 EST. NO.03 TIME 08:43 AM R.E. NAME: HORMOZI, IRAJ 07-1Y5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SEC 75-1.07 STD SPE -5,000.00 01 0.00 -5,000.00 LABOR COMPLIANCE VIOLATION NOV. 04 -9,557.50 02 DEC 04 -3,566.60 03 -3,566.60 -13,124.10 OVERBID ITEMS OVERBID ITEM NO. 017 -30,135.75 01 OVERBID ITEM NO. 017 -8,036.20 02 0.00 -38,171.95 TOTAL DEDUCTIONS -3,566.60 -56,296.05 PROGRAM CAS145 PAGE 1 DATE 01/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1Y5904 TIME 08:43 AM ESTIMATE NO. 03 BID OPENING 04/29/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 01/26/05 LOCATION PROGRESS ESTIMATE 07-LA-5-16.3/56.3 ----------------- TRUESDELL CORPORATION OF IN LOS ANGELES COUNTY AT VARIOUS CALIFORNIA INC LOCATIONS 3529 EAST WOOD STREET PHOENIX AZ 85040 FED. AID NO. N O N E REPLACE JOINT SEALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.100 150.00 0.850 1,275.00 PROGRAM 02 WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.200 600.00 0.800 2,400.00 03 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.700 14,000.00 04 TRAFFIC CONTROL SYSTEM LS 68,000.0000 68,000.00 0.100 6,800.00 0.900 61,200.00 05 BRIDGE REMOVAL (PORTION), LOCATION A LS 9,000.0000 9,000.00 0.000 0.00 06 BRIDGE REMOVAL (PORTION), LOCATION B LS 12,000.0000 12,000.00 0.000 0.00 07 BRIDGE REMOVAL (PORTION), LOCATION C LS 30,000.0000 30,000.00 0.000 0.00 08 STRUCTURAL CONCRETE, BRIDGE M3 1,250.0000 18,750.00 0.000 0.00 F) 09 CLEAN EXPANSION JOINT M 70.0000 76,090.00 306.000 21,420.00 777.800 54,446.00 10 JOINT SEAL (MR 30 MM) M 80.0000 26,640.00 -115.000 -9,200.00 319.000 25,520.00 S) 11 JOINT SEAL (MR 15 MM) M 80.0000 57,760.00 198.700 15,896.00 430.900 34,472.00 S) 12 JOINT SEAL ASSEMBLY (MR 100 MM) M 1,650.0000 26,400.00 0.000 0.00 S) 13 JOINT SEAL (MR 40 MM) M 260.0000 2,600.00 0.000 0.00 S) 14 SILICOFLEX SF225 M 75.0000 6,750.00 0.000 0.00 S) 15 JOINT SEAL (MR 50 MM) M 260.0000 11,700.00 0.000 0.00 S) 16 MISCELLANEOUS METAL (BRIDGE) KG 50.0000 2,000.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 2 DATE 01/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1Y5904 TIME 08:43 AM ESTIMATE NO. 03 BID OPENING 04/29/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 01/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 35,666.00 193,313.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 35,666.00 193,313.00 17 MOBILIZATION LS 86,000.0000 86,000.00 0.950 81,700.00 ORIGINAL CONTRACT AMOUNT 458,190.00 TOTAL WORK COMPLETED 35,666.00 275,013.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,566.60 -56,296.05 TOTAL 32,099.40 218,716.95 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 017 MOBILIZATION 45,819.00 86,000.00 40,181.00 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 06/01/04 90 10/21/04 08/05/04 01/30/05 99 19 0 0 57% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU TIME EXT. DAYS PENDING HORMOZI, IRAJ RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 01/26/05