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 01/24/12 EST. NO.02 TIME 09:11 AM R.E. NAME: SAYKALI, ZARIF 07-4Y3704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 6,986.49 E.W. @ F.A.(+) 120711 N CON001 0003 4,308.08 120811 N CON002 0004 8,722.20 121311 N CON003 0005 8,292.02 122211 N CON004 0006 4,731.83 122711 N CON005 0007 6,915.81 122911 N CON006 0008 9,433.33 010412 N CON007 0009 839.16 120711 N CB0010 0010 419.58 120811 N CB0020 0011 839.16 121311 N CB0030 0012 917.84 122211 N CB0040 0013 629.37 122711 N CB0050 0014 839.16 122911 N CB0060 0015 839.16 010412 N CB0070 54,713.19 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 54,713.19 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 01/24/12 EST. NO.02 TIME 09:11 AM R.E. NAME: SAYKALI, ZARIF 07-4Y3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 013 -2,426.25 01 OVERBID ITEM NO. 013 -647.00 02 -647.00 -3,073.25 TOTAL DEDUCTIONS -647.00 -3,073.25 PROGRAM CAS145 PAGE 1 DATE 01/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y3704 TIME 09:11 AM ESTIMATE NO. 02 BID OPENING 04/21/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 01/24/12 LOCATION PROGRESS ESTIMATE 07-LA-1-4.3/41.0 ----------------- CALIFORNIA BUILDERS GROUP, INC IN LOS ANGELES COUNTY AT VARIOUS 6133 BRISTOL PKWY, STE 270 LOCATIONS FROM OBISPO AVENUE TO 0.3 CULVER CITY, CA 90230 MILE NORTH OF TOPANGA CANYON BOULEVARD FED. AID NO. N O N E CLEAN PIPE AND INSTALL PIPELINER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.500 250.00 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125.00 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0.00 004 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.500 3,000.00 005 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.400 12,000.00 006 REMOVE ASPHALT CONCRETE SQFT 8.0000 2,400.00 0.000 0.00 007 REMOVE CONCRETE CURB LF 14.0000 2,520.00 0.000 0.00 008 CLEANING, INSPECTING AND PREPARING LF 12.0000 13,560.00 601.000 7,212.00 HOST PIPE 009 18" CURED-IN-PLACE PIPELINER LF 120.0000 63,600.00 0.000 0.00 010 24" CURED-IN-PLACE PIPELINER LF 110.0000 66,000.00 0.000 0.00 011 MINOR CONCRETE (CURB AND GUTTER) CY 470.0000 5,170.00 0.000 0.00 012 MARKER (CULVERT) EA 100.0000 400.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 01/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y3704 TIME 09:11 AM ESTIMATE NO. 02 BID OPENING 04/21/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 01/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 23,587.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 54,713.19 54,713.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 54,713.19 78,300.19 013 MOBILIZATION LS 25,000.0000 25,000.00 0.200 5,000.00 0.950 23,750.00 ORIGINAL CONTRACT AMOUNT 217,650.00 TOTAL WORK COMPLETED 59,713.19 102,050.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -647.00 -3,073.25 TOTAL 59,066.19 98,976.94 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 013 MOBILIZATION 21,765.00 25,000.00 3,235.00 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 05/27/11 100 06/13/11 06/13/11 04/04/12 50 102 0 0 37% 50% PROGRESS IS SATISFACTORY SAYKALI, ZARIF RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/12