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 04/22/08 EST. NO.02 TIME 08:45 AM R.E. NAME: NABIZADEH, MEHRDAD 11-281004 --------------------------------------------------------------------------- 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 04/22/08 EST. NO.02 TIME 08:45 AM R.E. NAME: NABIZADEH, MEHRDAD 11-281004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 026 -88,470.17 02 -88,470.17 -88,470.17 TOTAL DEDUCTIONS -88,470.17 -88,470.17 PROGRAM CAS145 PAGE 1 DATE 04/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-281004 TIME 08:45 AM ESTIMATE NO. 02 BID OPENING 01/24/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 04/22/08 LOCATION RERUN PROGRESS ESTIMATE 11-SD-76-R8.0/37.9 ----------------------- ZONDIROS CORPORATION IN SAN DIEGO COUNTY AT VARIOUS CRAIG BARRY LOCATIONS FROM JEFFRIES RANCH ROAD 1833-201 DIAMOND STREET TO 0.2 MILES WEST OF SOUTH GRADE SAN MARCOS, CA 92078 ROAD FED. AID NO. N O N E INSTALL RUMBLE STRIP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 5.0000 4,650.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.234 468.00 0.308 616.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 0.750 1,500.00 S) PROGRAM 04 TEMPORARY COVER SQYD 35.0000 16,100.00 357.650 12,517.75 357.650 12,517.75 05 STREET SWEEPING LS 10,000.0000 10,000.00 0.308 3,080.00 0.308 3,080.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.111 1,110.00 0.554 5,540.00 S) 08 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.385 26,950.00 0.385 26,950.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 10,000.00 0.862 4,310.00 0.862 4,310.00 S) 10 REMOVE MILEPOST MARKER EA 100.0000 300.00 0.000 0.00 11 REMOVE METAL BEAM GUARD RAILING LF 10.0000 3,700.00 0.000 0.00 S) 12 REMOVE TRAFFIC STRIPE LF 0.8000 82,400.00 80,000.000 64,000.00 80,000.000 64,000.00 S) 13 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 1,095.00 0.000 0.00 14 ASPHALT CONCRETE TON 2,500.0000 2,000.00 0.000 0.00 15 PLACE ASPHALT CONCRETE DIKE LF 60.0000 4,380.00 0.000 0.00 16 CENTERLINE RUMBLE STRIP STA 35.0000 16,800.00 400.630 14,022.05 400.630 14,022.05 (AC, GROUND-IN INDENTATIONS) 17 MILEPOST MARKER EA 80.0000 2,560.00 0.000 0.00 18 METAL BEAM GUARD RAILING LF 60.0000 27,000.00 225.000 13,500.00 225.000 13,500.00 S) 19 VEGETATION CONTROL (MINOR CONCRETE) SQYD 110.0000 31,900.00 0.000 0.00 20 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 12,000.00 1.000 4,000.00 1.000 4,000.00 S) 21 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 14,000.00 1.000 3,500.00 1.000 3,500.00 S) 22 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.0000 51,300.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 04/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-281004 TIME 08:45 AM ESTIMATE NO. 02 BID OPENING 01/24/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 04/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 12,550.00 0.000 0.00 S) 24 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 27,000.00 0.000 0.00 S) 25 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.385 385.00 0.385 385.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 04/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-281004 TIME 08:45 AM ESTIMATE NO. 02 BID OPENING 01/24/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 04/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 149,342.80 153,920.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 149,342.80 153,920.80 26 MOBILIZATION LS 150,000.0000 150,000.00 0.950 142,500.00 0.950 142,500.00 ORIGINAL CONTRACT AMOUNT 568,735.00 TOTAL WORK COMPLETED 291,842.80 296,420.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -88,470.17 -88,470.17 TOTAL 203,372.63 207,950.63 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 026 MOBILIZATION 56,873.50 150,000.00 93,126.50 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 02/27/08 65 03/31/08 03/13/08 06/16/08 25 1 0 0 52% 38% PROGRESS IS SATISFACTORY NABIZADEH, MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 PAGE 19 DATE 04/22/08