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 02/24/06 EST. NO.05 TIME 08:16 AM R.E. NAME: LEVINE, GARY 11-078304 --------------------------------------------------------------------------- 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 02/24/06 EST. NO.05 TIME 08:16 AM R.E. NAME: LEVINE, GARY 11-078304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS NOV -10,000.00 02 O/S PRS DEC -10,000.00 03 PRS RECD NOV 10,000.00 03 PRS RECD DEC 10,000.00 04 O/S PRS JAN -10,000.00 05 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 02/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-078304 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/06 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 02/24/06 LOCATION PROGRESS ESTIMATE 11-SD-5-R42.7/R51.2 ----------------- FCI CONSTRUCTION COMPANY IN SAN DIEGO COUNTY NEAR CARLSBAD 2585 BUSINESS PARK DRIVE FROM LEUCADIA BOULEVARD VISTA,CA 92081-8831 OVERCROSSING TO ROUTE 78 AND 5 SEPARATION FED. AID NO. ACIM-005 -1(600)42E GRIND PORTLAND CEMENT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD LS 367,000.0000 367,000.00 0.400 146,800.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 S) PROGRAM 04 WATER POLLUTION CONTROL LS 58,000.0000 58,000.00 0.210 12,180.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 23,000.0000 23,000.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 32,000.0000 32,000.00 0.065 2,080.00 0.610 19,520.00 S) 07 TRAFFIC CONTROL SYSTEM LS 310,000.0000 310,000.00 0.274 84,940.00 0.564 174,840.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 20,000.0000 100,000.00 0.810 16,200.00 2.620 52,400.00 S) 09 TEMPORARY RAILING (TYPE K) M 90.0000 8,820.00 0.000 0.00 S) 10 TRAFFIC PLASTIC DRUM EA 60.0000 1,200.00 0.000 0.00 S) 11 TEMPORARY CRASH CUSHION MODULE EA 350.0000 19,600.00 0.000 0.00 S) 12 REMOVE METAL BEAM GUARD RAILING M 30.0000 8,700.00 0.000 0.00 13 REMOVE ROADSIDE SIGN EA 400.0000 1,600.00 0.000 0.00 14 REMOVE ASPHALT CONCRETE DIKE M 1.5000 29,100.00 0.000 0.00 15 RESET ROADSIDE SIGN EA 400.0000 400.00 0.000 0.00 16 RELOCATE ROADSIDE SIGN EA 400.0000 400.00 0.000 0.00 17 MODIFY SIGN STRUCTURE EA 3,000.0000 63,000.00 0.000 0.00 S) 18 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.5000 532,500.00 0.000 0.00 S) 19 REMOVE BRIDGE RAILING M 262.0000 17,292.00 0.000 0.00 20 ROADWAY EXCAVATION M3 181.0000 17,014.00 0.000 0.00 21 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0.00 22 AGGREGATE BASE (APPROACH SLAB) M3 400.0000 7,600.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-078304 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/06 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 02/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 500.0000 21,000.00 0.000 0.00 24 ASPHALT CONCRETE (TYPE A) TONN 99.0000 1,643,400.00 0.000 0.00 25 PLACE ASPHALT CONCRETE DIKE M 2.7500 53,350.00 0.000 0.00 26 ASPHALTIC EMULSION (PAINT BINDER) TONN 400.0000 23,600.00 0.000 0.00 27 REPLACE CONCRETE PAVEMENT M3 1,150.0000 989,000.00 335.170 385,445.50 689.910 793,396.50 (RAPID STRENGTH CONCRETE) 28 CONCRETE PAVEMENT M3 1,185.0000 111,390.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 29 REPAIR SPALLED JOINTS M2 2,300.0000 230,000.00 1.426 3,279.80 117.162 269,472.60 (POLYESTER GROUT) 30 SEAL JOINT (EXISTING CONCRETE PAVEMENT) M 7.5000 1,342,500.00 31,086.480 233,148.60 31,086.480 233,148.60 31 GRIND EXISTING CONCRETE M2 6.5000 2,561,000.00 244,968.000 1,592,292.00 401,202.530 2,607,816.45 S) PAVEMENT 32 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,645.0000 312,550.00 0.000 0.00 (TYPE R) 33 MINOR CONCRETE (MINOR STRUCTURE) M3 2,600.0000 4,940.00 0.000 0.00 F) 34 PAVING NOTCH EXTENSION M3 7,500.0000 37,500.00 5.500 41,250.00 5.500 41,250.00 35 JOINT SEAL (MR 30 MM) M 150.0000 13,800.00 0.000 0.00 S) 36 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 35,020.00 0.000 0.00 F) 37 ROADSIDE SIGN - ONE POST EA 500.0000 2,000.00 0.000 0.00 38 ROADSIDE SIGN - TWO POST EA 1,200.0000 13,200.00 0.000 0.00 39 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 150.00 0.000 0.00 METHOD) 40 INSTALL SIGN PANEL ON EXISTING FRAME M2 100.0000 11,000.00 0.000 0.00 41 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 2,400.00 0.000 0.00 EXISTING POST 42 INSTALL SIGN PANEL ON EXISTING SIGN M2 100.0000 26,000.00 0.000 0.00 STRUCTURE 43 GUARD RAILING DELINEATOR EA 25.0000 2,275.00 0.000 0.00 44 METAL BEAM GUARD RAILING M 125.0000 16,250.00 0.000 0.00 S) 45 TRANSITION RAILING (TYPE WB) EA 3,600.0000 28,800.00 0.000 0.00 S) 46 END CAP (TYPE TC) EA 500.0000 4,000.00 0.000 0.00 S) 47 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 30,000.00 0.000 0.00 S) 48 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 48,000.00 0.000 0.00 S) 49 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 9,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 02/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-078304 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/06 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 02/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 10,098.00 0.000 0.00 S) 51 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 4,800.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 52 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 960.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 53 PAINT TRAFFIC STRIPE (2-COAT) M 0.4000 24,200.00 0.000 0.00 S) 54 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9000 20,340.00 23,516.000 21,164.40 23,516.000 21,164.40 S) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.8500 16,853.50 7,939.000 14,687.15 7,939.000 14,687.15 S) 56 INDUCTIVE LOOP DETECTOR EA 600.0000 36,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 02/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-078304 TIME 08:16 AM ESTIMATE NO. 05 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/06 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 02/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,394,487.45 4,389,425.70 ADJUSTMENT OF COMPENSATION 0.00 -96,000.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,394,487.45 4,293,425.70 57 MOBILIZATION LS 1000,000.0000 1,000,000.00 0.200 200,000.00 0.950 950,000.00 ORIGINAL CONTRACT AMOUNT 10,295,102.50 TOTAL WORK COMPLETED 2,594,487.45 5,243,425.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 2,584,487.45 5,233,425.70 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 10/07/05 124 10/24/05 10/24/05 05/16/06 61 16 0 0 54% 49% PROGRESS IS SATISFACTORY LEVINE, GARY RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/06