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 06/16/06 EST. NO.02 TIME 08:09 AM R.E. NAME: MOAID LAYMOUN 04-270514 --------------------------------------------------------------------------- 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 06/16/06 EST. NO.02 TIME 08:09 AM R.E. NAME: MOAID LAYMOUN 04-270514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-270514 TIME 08:09 AM ESTIMATE NO. 02 BID OPENING 11/08/05 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: MOAID LAYMOUN DATE OF THIS ESTIMATE 06/16/06 LOCATION PROGRESS ESTIMATE 04-SCL-680-M0.0/M7.6 ----------------- OJ JONES & SONS INC IN SANTA CLARA COUNTY IN SAN JOSE 3045 ALFRED ST. AND MILPITAS FROM THE ROUTE 280 AND SANTA CLARA, CA 95054 101 JUNCTION TO CALAVERAS ROAD FED. AID NO. ACIM-680 -1(64)E ,G-680 -1(64)E REPLACE EXISTING MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 1,250.00 02 TIME-RELATED OVERHEAD LS 325,000.0000 325,000.00 0.233 75,725.00 0.259 84,175.00 03 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 40,000.0000 40,000.00 0.140 5,600.00 0.280 11,200.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,700.0000 54,000.00 0.000 0.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 10,000.00 2.000 5,000.00 07 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.750 5,625.00 S) 08 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.140 28,000.00 0.280 56,000.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 7,000.0000 28,000.00 2.000 14,000.00 S) 10 TEMPORARY RAILING (TYPE K) M 15.0000 367,500.00 8,240.000 123,600.00 11 TEMPORARY CRASH CUSHION MODULE EA 100.0000 11,200.00 28.000 2,800.00 S) 12 ABANDON CULVERT M 50.0000 17,500.00 26.620 1,331.00 26.620 1,331.00 13 ABANDON INLET EA 900.0000 16,200.00 6.000 5,400.00 6.000 5,400.00 14 REMOVE SINGLE METAL BEAM BARRIER M 19.0000 26,790.00 467.000 8,873.00 15 REMOVE DOUBLE METAL BEAM BARRIER M 17.0000 193,800.00 3,784.000 64,328.00 16 REMOVE FLARED END SECTION EA 650.0000 5,200.00 0.000 0.00 17 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.6500 40,260.00 0.000 0.00 STRIPE 18 REMOVE PAVEMENT MARKER EA 2.0000 3,340.00 0.000 0.00 19 REMOVE GUTTER DRAIN M 35.0000 10,500.00 178.000 6,230.00 201.000 7,035.00 20 REMOVE CULVERT M 33.0000 55,110.00 226.670 7,480.11 226.670 7,480.11 21 REMOVE SACKED CONCRETE SLOPE PROTECTION M3 1,100.0000 5,500.00 0.000 0.00 22 REMOVE INLET EA 750.0000 26,250.00 8.000 6,000.00 10.000 7,500.00 PROGRAM CAS145 PAGE 2 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-270514 TIME 08:09 AM ESTIMATE NO. 02 BID OPENING 11/08/05 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: MOAID LAYMOUN DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ADJUST INLET EA 1,600.0000 11,200.00 0.000 0.00 24 ADJUST UTILITY COVER EA 1,200.0000 2,400.00 0.000 0.00 25 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.9000 110,200.00 7,188.000 13,657.20 S) 26 REMOVE CONCRETE (DRAINAGE LINER) M3 150.0000 12,900.00 0.000 0.00 27 CAP INLET EA 850.0000 12,750.00 6.000 5,100.00 6.000 5,100.00 28 CAP MANHOLE EA 950.0000 2,850.00 0.000 0.00 29 ROADWAY EXCAVATION M3 22.0000 479,600.00 8,261.000 181,742.00 8,261.000 181,742.00 30 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 31 SAND BACKFILL M3 115.0000 7,015.00 0.000 0.00 32 CLASS 4 AGGREGATE SUBBASE M3 12.0000 223,200.00 6,279.000 75,348.00 6,279.000 75,348.00 33 ASPHALT CONCRETE (TYPE A) TONN 83.0000 1,585,300.00 0.000 0.00 34 MINOR CONCRETE (MINOR STRUCTURE) M3 1,700.0000 272,000.00 30.640 52,088.00 38.640 65,688.00 35 450 MM ALTERNATIVE PIPE CULVERT M 340.0000 180,200.00 191.000 64,940.00 242.000 82,280.00 36 600 MM ALTERNATIVE PIPE CULVERT M 340.0000 459,000.00 200.000 68,000.00 202.000 68,680.00 37 750 MM ALTERNATIVE PIPE CULVERT M 1,500.0000 1,500.00 0.000 0.00 38 900 MM ALTERNATIVE PIPE CULVERT M 900.0000 15,300.00 0.000 0.00 39 1050 MM ALTERNATIVE PIPE CULVERT M 700.0000 98,000.00 0.000 0.00 40 MINOR CONCRETE (GUTTER DEPRESSION) M3 625.0000 14,375.00 0.000 0.00 41 MISCELLANEOUS IRON AND STEEL KG 3.0000 23,688.00 2,368.000 7,104.00 2,368.000 7,104.00 SF) 42 SINGLE THRIE BEAM BARRIER (STEEL POST) M 76.0000 63,840.00 0.000 0.00 S) 43 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 121.0000 255,310.00 0.000 0.00 S) 44 DOUBLE THRIE BEAM BARRIER (BRIDGE) M 369.0000 9,594.00 0.000 0.00 F) 45 CONCRETE BARRIER (TYPE 60) M 125.0000 621,250.00 0.000 0.00 46 CONCRETE BARRIER (TYPE 60A) M 170.0000 40,120.00 0.000 0.00 F) 47 CONCRETE BARRIER (TYPE 60C) M 180.0000 723,600.00 0.000 0.00 48 CONCRETE BARRIER (TYPE 60E) M 450.0000 126,000.00 0.000 0.00 49 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 26,840.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-270514 TIME 08:09 AM ESTIMATE NO. 02 BID OPENING 11/08/05 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: MOAID LAYMOUN DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 8,350.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-270514 TIME 08:09 AM ESTIMATE NO. 02 BID OPENING 11/08/05 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: MOAID LAYMOUN DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 591,338.11 913,196.31 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 591,338.11 913,196.31 51 MOBILIZATION LS 750,000.0000 750,000.00 0.750 562,500.00 0.750 562,500.00 ORIGINAL CONTRACT AMOUNT 7,593,032.00 TOTAL WORK COMPLETED 1,153,838.11 1,475,696.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,153,838.11 1,475,696.31 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 12/07/05 143 04/24/06 04/24/06 11/15/06 88 0 0 0 19% 62% PROGRESS IS SATISFACTORY MOAID LAYMOUN RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 06/16/06