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 08/25/09 EST. NO.11 TIME 07:38 AM R.E. NAME: IZADPANAH, MOE 07-235904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 010 0001 -42,783.06 A.C. @ L.S.(-) 073009 N 01 0 -42,783.06 TOTAL THIS ESTIMATE 23,039.04 TOTAL PREVIOUS ESTIMATE -19,744.02 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 08/25/09 EST. NO.11 TIME 07:38 AM R.E. NAME: IZADPANAH, MOE 07-235904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-235904 TIME 07:38 AM ESTIMATE NO. 11 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 08/25/09 LOCATION RERUN PROGRESS ESTIMATE 07-LA-5-6.8/18.4 ----------------------- POWELL CONSTRUCTORS IN LOS ANGELES COUNTY AT VARIOUS 8555 BANANA AVENUE LOCATIONS FONTANA, CA 92335-3019 FED. AID NO. ACNH-X037(142)E ,ACIM-X037(142)E CONSTRUCT LITTER 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 2,000.0000 2,000.00 0.750 1,500.00 02 TIME-RELATED OVERHEAD WDAY 100.0000 38,000.00 23.000 2,300.00 264.000 26,400.00 03 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.060 1,800.00 0.730 21,900.00 04 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.030 60.00 0.760 1,520.00 S) PREVENTION PLAN 05 TEMPORARY FIBER ROLL M 10.0000 3,600.00 663.000 6,630.00 06 TEMPORARY COVER M2 5.0000 17,000.00 3,314.250 16,571.25 07 TEMPORARY CHECK DAM M 50.0000 300.00 16.000 800.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 10,000.00 40.000 8,000.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 300.0000 9,600.00 4.000 1,200.00 30.000 9,000.00 10 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.060 540.00 0.710 6,390.00 S) 11 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.060 1,200.00 0.650 13,000.00 S) 12 REMOVE FLARED END SECTION EA 100.0000 400.00 4.000 400.00 13 REMOVE PIPE M 150.0000 31,500.00 205.200 30,780.00 14 REMOVE CONCRETE M3 500.0000 10,000.00 0.420 210.00 20.000 10,000.00 15 CLEARING AND GRUBBING LS 160,000.0000 160,000.00 0.020 3,200.00 1.000 160,000.00 16 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 17 ROADWAY GRADING M3 100.0000 3,000.00 35.400 3,540.00 35.400 3,540.00 18 STRUCTURE EXCAVATION (CULVERT) M3 50.0000 222,900.00 4,655.570 232,778.50 F) 19 STRUCTURE EXCAVATION (TYPE Z-2) M3 200.0000 275,200.00 1,376.270 275,254.00 F) (AERIALLY DEPOSITED LEAD) 20 STRUCTURE EXCAVATION (TYPE Z-3) M3 340.0000 164,220.00 482.450 164,033.00 F) (AERIALLY DEPOSITED LEAD) 21 STRUCTURE EXCAVATION (TYPE Y-1) M3 50.0000 8,700.00 252.120 12,606.00 F) (AERIALLY DEPOSITED LEAD) 22 STRUCTURE BACKFILL (CULVERT) M3 220.0000 80,300.00 -230.580 -50,727.60 369.500 81,290.00 F) PROGRAM CAS145 PAGE 2 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-235904 TIME 07:38 AM ESTIMATE NO. 11 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 08/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 EMBANKMENT M3 220.0000 327,800.00 41.840 9,204.80 1,705.610 375,234.20 24 HIGHWAY PLANTING LS 25,000.0000 25,000.00 0.750 18,750.00 0.750 18,750.00 S) 25 PLANT ESTABLISHMENT WORK LS 55,000.0000 55,000.00 0.000 0.00 S) 26 IRRIGATION SYSTEM LS 55,000.0000 55,000.00 0.170 9,350.00 0.170 9,350.00 S) 27 STRUCTURAL CONCRETE (GSRD) M3 1,600.0000 1,062,720.00 15.500 24,800.00 679.000 1,086,400.00 F) 28 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 7,000.00 2.000 4,000.00 F) 29 BAR REINFORCING STEEL (GSRD) KG 3.5000 245,843.50 69,999.000 244,996.50 SF) 30 450 MM REINFORCED CONCRETE PIPE M 750.0000 21,750.00 2.740 2,055.00 33.610 25,207.50 31 600 MM REINFORCED CONCRETE PIPE M 800.0000 23,200.00 27.120 21,696.00 32 450 MM CORRUGATED STEEL PIPE M 700.0000 40,600.00 64.110 44,877.00 (2.01 MM THICK) 33 600 MM CORRUGATED STEEL PIPE M 800.0000 5,600.00 6.700 5,360.00 (2.77 MM THICK) 34 600 MM CONCRETE FLARED END SECTION EA 1,200.0000 1,200.00 1.000 1,200.00 35 MISCELLANEOUS METAL KG 9.0000 83,691.00 0.000 0.00 SF) 36 STAINLESS STEEL SCREEN (GSRD) KG 40.0000 185,520.00 0.000 0.00 SF)(LINEAR RADIAL) 37 STAINLESS STEEL SCREEN (GSRD) (TYPE 1) KG 40.0000 17,440.00 0.000 0.00 SF) 38 STAINLESS STEEL SCREEN (GSRD) (TYPE 2) KG 40.0000 91,200.00 0.000 0.00 SF) 39 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 900.0000 18,000.00 18.000 16,200.00 22.000 19,800.00 S) 40 CABLE RAILING M 70.0000 18,900.00 152.300 10,661.00 269.700 18,879.00 S) 41 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.020 50.00 0.900 2,250.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-235904 TIME 07:38 AM ESTIMATE NO. 11 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/09 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 08/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 54,393.20 2,975,392.95 ADJUSTMENT OF COMPENSATION -42,783.06 -42,783.06 EXTRA WORK 0.00 23,039.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 11,610.14 2,955,648.93 42 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000.00 ORIGINAL CONTRACT AMOUNT 3,750,684.50 TOTAL WORK COMPLETED 11,610.14 3,305,648.93 MATERIALS ON HAND ON SITE 324,952.83 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 11,610.14 3,630,601.76 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 07/02/08 630 09/25/08 07/17/08 03/03/11 255 24 0 0 86% 67% PROGRESS IS SATISFACTORY IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 08/25/09