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 06/21/01 EST. NO.07 TIME 03:44 PM R.E. NAME: DUONG, ANDY 12-097704 --------------------------------------------------------------------------- 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 06/21/01 EST. NO.07 TIME 03:44 PM R.E. NAME: DUONG, ANDY 12-097704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 03:44 PM ESTIMATE NO. 07 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/01 R.E. NAME: DUONG, ANDY DATE OF THIS ESTIMATE 06/21/01 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-405-0.2/11.4 ----------------------- J. MCLOUGHLIN ENGINEERING IN ORANGE COUNTY IN IRVINE AND CO., INC. COSTA MESA FROM 0.4 KM NORTH ROUTE 10722 ARROW ROUTE, SUITE 716 5/405 SEPARATION TO HARBOR RANCHO CUCAMONGA, CA 91730 BOULEVARD UNDERCROSSING 909-944-1037 FED. AID NO. ACIM-405 -2(889)93E GRIND AND REPLACE CONCRETE SLABS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH) LS 10,000.0000 10,000.00 0.150 1,500.00 0.750 7,500.00 002 TIME-RELATED OVERHEAD WDAY 1,000.0000 200,000.00 23.000 23,000.00 137.000 137,000.00 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.100 3,000.00 0.800 24,000.00 (S) 004 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.060 18,000.00 0.600 180,000.00 (S) 005 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.3500 11,340.00 1,236.000 432.60 15,236.000 5,332.60 (S) 006 TEMPORARY PAVEMENT MARKER EA 2.0000 70,400.00 2,128.000 4,256.00 14,144.000 28,288.00 (S) 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 60,000.0000 60,000.00 0.060 3,600.00 0.600 36,000.00 (S) 008 REMOVE HEADLIGHT GLARE SCREEN M 6.0000 52,800.00 555.000 3,330.00 3,276.500 19,659.00 009 REMOVE PAVEMENT MARKER EA 1.0000 35,700.00 6,172.000 6,172.00 32,159.000 32,159.00 010 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 191,700.00 0.000 0.00 (S) 011 ASPHALT CONCRETE (TYPE B) TONN 55.0000 506,000.00 0.000 0.00 012 RETROFIT CONCRETE PAVEMENT DOWEL EA 42.0000 2532,600.00 7,992.000 335,664.00 39,862.000 1,674,204.00 013 REPLACE CONCRETE PAVEMENT M3 885.0000 3239,100.00 455.920 403,489.20 1,871.950 1,656,675.75 014 GRIND EXISTING CONCRETE PAVEMENT M2 5.4000 2408,400.00 64,191.000 346,631.40 376,298.500 2,032,011.90 (S) 015 DOWEL (SMOOTH, EPOXY COATED) EA 14.0000 98,000.00 858.000 12,012.00 2,871.000 40,194.00 016 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 30.0000 129,900.00 305.000 9,150.00 2,154.000 64,620.00 017 DRILL AND BOND TIE BAR (EPOXY CARTRIDGE) EA 23.0000 177,330.00 627.000 14,421.00 2,833.000 65,159.00 018 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 2,450.00 0.000 0.00 (S) 019 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 49,950.00 0.000 0.00 (S) 020 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,100.00 0.000 0.00 (S) 021 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 9,540.00 0.000 0.00 (S) (BROKEN 3.66 M - 0.92 M) 022 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 55,800.00 5,539.000 11,078.00 19,384.000 38,768.00 (S) PROGRAM CAS145 PAGE 2 DATE 06/21/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 03:44 PM ESTIMATE NO. 07 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/01 R.E. NAME: DUONG, ANDY DATE OF THIS ESTIMATE 06/21/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 31,480.00 873.000 3,492.00 4,752.000 19,008.00 (S) 024 INDUCTIVE LOOP DETECTOR LS 50,000.0000 50,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 3 DATE 06/21/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097704 TIME 03:44 PM ESTIMATE NO. 07 BID OPENING 10/05/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/01 R.E. NAME: DUONG, ANDY DATE OF THIS ESTIMATE 06/21/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,199,228.20 6,060,579.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,216.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,199,228.20 6,061,795.39 025 MOBILIZATION LS 900,000.0000 900,000.00 0.050 45,000.00 1.000 900,000.00 ORIGINAL CONTRACT AMOUNT 11,154,590.00 TOTAL WORK COMPLETED 1,244,228.20 6,961,795.39 MATERIALS ON HAND ON SITE 69,024.89 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,244,228.20 7,030,820.28 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 11/02/00 230 11/17/00 11/17/00 10/06/01 138 42 4 0 62% 59% PROGRESS IS SATISFACTORY DUONG, ANDY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/01