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 06/20/06 EST. NO.09 TIME 12:05 PM R.E. NAME: ZAWISTOWSKI, TOM 07-226714 --------------------------------------------------------------------------- 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 06/20/06 EST. NO.09 TIME 12:05 PM R.E. NAME: ZAWISTOWSKI, TOM 07-226714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-226714 TIME 12:05 PM ESTIMATE NO. 09 BID OPENING 07/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: ZAWISTOWSKI, TOM DATE OF THIS ESTIMATE 06/20/06 LOCATION PROGRESS ESTIMATE 07-LA-60-0.0/ .0 ----------------- D.W. POWELL CONSTRUCTION, INC. IN LOS ANGELES COUNTY IN AND NEAR P.O. BOX 1406 MONTEBELLO, COMMERCE AND MONTEREY FONTANA, CA 92334-1406 PARK AT VARIOUS LOCATIONS FED. AID NO. ACNH-X027(124)E GROSS SOLID WASTE REMOVAL DEVICES ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.250 1,250.00 02 HAZARDOUS MATERIALS MITIGATION PLANS LS 40,000.0000 40,000.00 1.000 40,000.00 03 PREPARE STORM WATER POLLUTION LS 25,000.0000 25,000.00 0.750 18,750.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 75,000.0000 75,000.00 0.300 22,500.00 05 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.750 9,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.100 4,000.00 0.400 16,000.00 S) 07 REMOVE FLARED END SECTION EA 300.0000 1,800.00 3.000 900.00 3.000 900.00 08 REMOVE PIPE M 300.0000 28,800.00 13.000 3,900.00 58.100 17,430.00 09 REMOVE CONCRETE M3 500.0000 21,000.00 3.760 1,880.00 26.040 13,020.00 10 STRUCTURE EXCAVATION M3 60.0000 85,800.00 0.000 0.00 F) 11 STRUCTURE BACKFILL M3 200.0000 148,000.00 100.000 20,000.00 159.900 31,980.00 F) 12 EMBANKMENT M3 100.0000 11,000.00 10.300 1,030.00 13 HIGHWAY PLANTING LS 55,000.0000 55,000.00 0.000 0.00 S) 14 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.000 0.00 S) 15 IRRIGATION SYSTEM LS 40,000.0000 40,000.00 0.000 0.00 S) 16 STRUCTURAL CONCRETE M3 1,700.0000 867,000.00 144.460 245,582.00 487.730 829,141.00 F) 17 BAR REINFORCING STEEL KG 3.5000 164,097.50 7,632.000 26,712.00 32,690.000 114,415.00 SF) 18 600 MM REINFORCED CONCRETE PIPE M 800.0000 9,600.00 0.000 0.00 19 450 MM CORRUGATED STEEL PIPE M 800.0000 26,400.00 10.200 8,160.00 35.440 28,352.00 (2.01 MM THICK) 20 600 MM CORRUGATED STEEL PIPE M 800.0000 12,800.00 5.300 4,240.00 7.700 6,160.00 (2.01 MM THICK) 21 MINOR CONCRETE (GUTTER LINING) M3 1,200.0000 9,600.00 0.000 0.00 22 MISCELLANEOUS METAL KG 8.0000 90,400.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 2 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-226714 TIME 12:05 PM ESTIMATE NO. 09 BID OPENING 07/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: ZAWISTOWSKI, TOM DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STAINLESS STEEL (GSRD) (TYPE 2) KG 250.0000 282,500.00 0.000 0.00 SF) 24 STAINLESS STEEL (GSRD) (LINEAR RADIAL) KG 55.0000 339,900.00 0.000 0.00 SF) 25 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,500.0000 19,500.00 0.000 0.00 26 CABLE RAILING M 130.0000 23,400.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 06/20/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-226714 TIME 12:05 PM ESTIMATE NO. 09 BID OPENING 07/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: ZAWISTOWSKI, TOM DATE OF THIS ESTIMATE 06/20/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 315,374.00 1,149,928.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 34,430.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 315,374.00 1,184,358.14 27 MOBILIZATION LS 220,000.0000 220,000.00 0.950 209,000.00 ORIGINAL CONTRACT AMOUNT 2,683,597.50 TOTAL WORK COMPLETED 315,374.00 1,393,358.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 315,374.00 1,393,358.14 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 08/25/05 420 09/12/05 09/12/05 12/28/06 170 23 0 0 50% 57% PROGRESS IS SATISFACTORY ZAWISTOWSKI, TOM RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 06/20/06