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 08/24/10 EST. NO.05 TIME 08:53 AM R.E. NAME: EID, EMILE 07-252714 --------------------------------------------------------------------------- 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 08/24/10 EST. NO.05 TIME 08:53 AM R.E. NAME: EID, EMILE 07-252714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON-SUBMITTAL ARRA -1,000.00 01 LATE CLOSURE PER SP -24,825.00 02 ARRA REVERSAL 1,000.00 03 0.00 -24,825.00 TOTAL DEDUCTIONS 0.00 -24,825.00 PROGRAM CAS145 PAGE 1 DATE 08/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252714 TIME 08:53 AM ESTIMATE NO. 05 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 08/24/10 LOCATION PROGRESS ESTIMATE 07-LA-5-39.4/R43.9 ----------------- SECURITY PAVING COMPANY, INC. IN LOS ANGELES COUNTY IN LOS P O BOX 1489 ANGELES FROM ROUTE 118/5 SEPARATION SUN VALLEY CA 91353-1489 TO 0.1 MILE NORTH OF SAN FERNANDO ROAD OVERHEAD FED. AID NO. SARR-053(14)E ,A-053(14)E REPLACE CONCRETE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 4,000.0000 4,000.00 0.000 0.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 2,000.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 500.0000 182,500.00 23.000 11,500.00 85.000 42,500.00 04 CONSTRUCTION SITE MANAGEMENT LS 7,500.0000 7,500.00 0.060 450.00 0.230 1,725.00 05 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125.00 PROGRAM 06 STREET SWEEPING LS 6,000.0000 6,000.00 0.060 360.00 0.230 1,380.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 32,000.0000 32,000.00 0.060 1,920.00 0.230 7,360.00 08 CONSTRUCTION AREA SIGNS LS 8,500.0000 8,500.00 0.040 340.00 0.380 3,230.00 09 TRAFFIC CONTROL SYSTEM LS 380,000.0000 380,000.00 0.060 22,800.00 0.230 87,400.00 10 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,880.00 0.000 0.00 11 TEMPORARY RAILING (TYPE K) LF 29.0000 11,600.00 0.000 0.00 12 TEMPORARY CRASH CUSHION MODULE EA 210.0000 8,820.00 0.000 0.00 13 REMOVE PAVEMENT MARKER EA 0.7500 14,325.00 0.000 0.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5800 24,806.00 0.000 0.00 15 REMOVE CONCRETE CURB AND SIDEWALK CY 250.0000 575.00 0.000 0.00 16 ROADWAY EXCAVATION CY 24.7000 118,560.00 0.000 0.00 17 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0.00 18 AGGREGATE BASE (APPROACH SLAB) CY 75.0000 9,075.00 0.000 0.00 19 CLASS 3 AGGREGATE BASE CY 42.0000 13,020.00 0.000 0.00 20 LEAN CONCRETE BASE RAPID SETTING CY 295.0000 64,900.00 0.000 0.00 21 HOT MIX ASPHALT (TYPE B) TON 64.4500 513,022.00 0.000 0.00 22 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 87.1000 138,489.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252714 TIME 08:53 AM ESTIMATE NO. 05 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 08/24/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 DATA CORE LS 1,500.0000 1,500.00 0.000 0.00 24 TACK COAT TON 750.0000 22,500.00 0.000 0.00 25 CONCRETE PAVEMENT (RAMP TERMINI) (RAPID CY 369.4000 136,678.00 0.000 0.00 STRENGTH CONCRETE) 26 REPLACE CONCRETE PAVEMENT CY 365.0000 3,157,250.00 1,420.700 518,555.50 7,049.300 2,572,994.50 (RAPID STRENGTH CONCRETE) 27 DOWEL BAR (DRILL AND BOND) EA 10.5000 271,950.00 1,043.000 10,951.50 10,056.000 105,588.00 28 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 2.1100 628,780.00 0.000 0.00 29 GRIND EXISTING CONCRETE SQYD 3.5800 1,109,800.00 0.000 0.00 PAVEMENT 30 STRUCTURAL CONCRETE, APPROACH SLAB CY 730.0000 886,220.00 0.000 0.00 (TYPE R) 31 PAVING NOTCH EXTENSION CY 3,615.0000 109,173.00 0.000 0.00 32 CLEAN EXPANSION JOINT LF 19.1000 20,551.60 0.000 0.00 33 JOINT SEAL (MR 1/2") LF 31.0000 54,777.00 0.000 0.00 34 JOINT SEAL (MR 1 1/2") LF 55.0000 21,670.00 0.000 0.00 35 MINOR CONCRETE (CURB RAMP) CY 1,850.0000 5,365.00 0.000 0.00 36 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 67,840.00 0.000 0.00 37 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,538.00 0.000 0.00 38 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 8,162.00 0.000 0.00 (BROKEN 12-3) 39 THERMOPLASTIC PAVEMENT MARKING SQFT 5.1400 15,985.40 0.000 0.00 40 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 21,080.00 0.000 0.00 (BROKEN 36-12) 41 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1700 544.00 0.000 0.00 (BROKEN 17-7) 42 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 3,280.70 0.000 0.00 (BROKEN 36-12) 43 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9600 9,984.00 0.000 0.00 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.9600 17,620.40 0.000 0.00 45 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,650.0000 2,650.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 46 MICROWAVE VEHICLE DETECTION SYSTEM LS 123,800.0000 123,800.00 0.000 0.00 (TEMPORARY) 47 MODIFY TRAFFIC MONITORING STATION LS 14,000.0000 14,000.00 0.000 0.00 48 MODIFY RAMP METERING SYSTEM LS 46,000.0000 46,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/24/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252714 TIME 08:53 AM ESTIMATE NO. 05 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 08/24/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 566,877.00 2,823,302.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 566,877.00 2,823,302.50 49 MOBILIZATION LS 50,000.0000 50,000.00 0.950 47,500.00 ORIGINAL CONTRACT AMOUNT 8,355,271.10 TOTAL WORK COMPLETED 566,877.00 2,870,802.50 MATERIALS ON HAND ON SITE 19,553.33 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -24,825.00 TOTAL 566,877.00 2,865,530.83 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 10/07/09 570 03/01/10 00/00/00 08/11/11 119 64 0 88 34% 5% PROGRESS IS SATISFACTORY EID, EMILE RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 08/24/10