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 06/27/07 EST. NO.09 TIME 07:58 AM R.E. NAME: THAI, DANH 12-0E1004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 5,383.83 A.C. @ L.S.(+) 032307 N 1 0 006 0001 43,500.00 E.W. @ L.S.(+) 052107 N 1 0 48,883.83 TOTAL THIS ESTIMATE 18,900.00 TOTAL PREVIOUS ESTIMATE 67,783.83 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 06/27/07 EST. NO.09 TIME 07:58 AM R.E. NAME: THAI, DANH 12-0E1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF STATE INSPECT -5,000.00 09 -5,000.00 -5,000.00 OTHER OUTSTANDING DOCUMENTS NON SUB FHWA-47 -10,000.00 09 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -15,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 06/27/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1004 TIME 07:58 AM ESTIMATE NO. 09 BID OPENING 09/22/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/29/07 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 06/27/07 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-0-0.0/ .0 ---------------------------------- T D S ENGINEERING, INC. IN ORANGE COUNTY AT VARIOUS 2899 AGOURA ROAD, #171 LOCATIONS WESTLAKE VILLAGE, CA 91361 FED. AID NO. ACNH-X059(44)E UPGRADE RAMP METER AND VEHICLE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 1.000 3,000.00 03 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 1.000 2,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,000.0000 1,000.00 1.000 1,000.00 S) 06 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 28.0000 112.00 4.400 123.20 07 REMOVE ASPHALT CONCRETE DIKE M 10.0000 3,100.00 38.000 380.00 310.000 3,100.00 08 REMOVE BASE AND SURFACING M3 50.0000 2,350.00 47.000 2,350.00 09 RELOCATE IRRIGATION SYSTEM LS 27,000.0000 27,000.00 1.000 27,000.00 10 REMOVE CONCRETE CURB M 35.0000 4,900.00 140.000 4,900.00 11 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 1.000 50,000.00 12 ROADWAY EXCAVATION M3 75.0000 26,250.00 57.000 4,275.00 350.000 26,250.00 S) 13 ROADWAY EXCAVATION (TYPE Y) M3 150.0000 10,200.00 17.000 2,550.00 68.000 10,200.00 S) (AERIALLY DEPOSITED LEAD) 14 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 15 IMPORTED BORROW M3 20.0000 7,000.00 350.000 7,000.00 S) 16 CLASS 2 AGGREGATE BASE M3 60.0000 17,400.00 34.000 2,040.00 290.000 17,400.00 S) 17 LEAN CONCRETE BASE M3 250.0000 3,000.00 12.000 3,000.00 18 ASPHALT CONCRETE (TYPE B) TONN 300.0000 87,000.00 40.000 12,000.00 290.000 87,000.00 S) 19 ASPHALT CONCRETE (TYPE A) TONN 300.0000 18,000.00 61.000 18,300.00 S) 20 PAVEMENT REINFORCING FABRIC M2 25.0000 3,000.00 120.000 3,000.00 S) 21 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 35.0000 18,200.00 38.000 1,330.00 520.000 18,200.00 22 THERMOPLASTIC PAVEMENT MARKING M2 22.0000 1,320.00 11.000 242.00 60.000 1,320.00 S) PROGRAM CAS145 PAGE 2 DATE 06/27/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1004 TIME 07:58 AM ESTIMATE NO. 09 BID OPENING 09/22/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/29/07 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 06/27/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PAINT TRAFFIC STRIPE (2-COAT) M 2.5000 6,625.00 3,370.000 8,425.00 S) 24 PAVEMENT MARKER (REFLECTIVE) EA 10.0000 800.00 70.000 700.00 80.000 800.00 S) 25 MODIFY TRAFFIC MONITORING STATION LS 26,250.0000 26,250.00 1.000 26,250.00 26 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 16,250.0000 16,250.00 1.000 16,250.00 27 MODIFY RAMP METERING SYSTEM (LOCATION 3) LS 9,250.0000 9,250.00 1.000 9,250.00 28 MODIFY RAMP METERING SYSTEM (LOCATION 5) LS 11,250.0000 11,250.00 1.000 11,250.00 29 MODIFY RAMP METERING SYSTEM (LOCATION 6) LS 36,250.0000 36,250.00 0.000 0.00 30 MODIFY RAMP METERING SYSTEM LS 8,750.0000 8,750.00 1.000 8,750.00 (LOCATION 11) 31 MODIFY RAMP METERING SYSTEM LS 16,250.0000 16,250.00 1.000 16,250.00 (LOCATION 12) 32 MODIFY RAMP METERING SYSTEM LS 21,250.0000 21,250.00 1.000 21,250.00 (LOCATION 13) 33 MODIFY RAMP METERING SYSTEM LS 21,250.0000 21,250.00 0.000 0.00 (LOCATION 14) 34 MODIFY RAMP METERING SYSTEM LS 9,250.0000 9,250.00 1.000 9,250.00 (LOCATION 15) 35 MODIFY RAMP METERING SYSTEM LS 56,250.0000 56,250.00 1.000 56,250.00 (LOCATION 17) 36 MODIFY RAMP METERING SYSTEM LS 31,250.0000 31,250.00 1.000 31,250.00 (LOCATION 18) 37 MODIFY RAMP METERING SYSTEM LS 16,250.0000 16,250.00 -0.400 -6,500.00 0.000 0.00 (LOCATION 19) 38 MODIFY RAMP METERING SYSTEM LS 16,250.0000 16,250.00 1.000 16,250.00 (LOCATION 20) 39 MODIFY RAMP METERING SYSTEM LS 26,250.0000 26,250.00 1.000 26,250.00 (LOCATION 21) 40 MODIFY RAMP METERING SYSTEM LS 51,250.0000 51,250.00 1.000 51,250.00 (LOCATIONS 23 & 24) 41 MODIFY RAMP METERING SYSTEM LS 21,250.0000 21,250.00 1.000 21,250.00 (LOCATION 25) 42 MODIFY RAMP METERING SYSTEM LS 9,250.0000 9,250.00 1.000 9,250.00 (LOCATION 52) 43 MODIFY RAMP METERING SYSTEM LS 13,250.0000 13,250.00 1.000 13,250.00 (LOCATION 53) 44 MODIFY RAMP METERING SYSTEM LS 56,250.0000 56,250.00 1.000 56,250.00 (LOCATION 54) 45 MODIFY RAMP METERING SYSTEM LS 46,250.0000 46,250.00 1.000 46,250.00 (LOCATION 55) 46 MODIFY RAMP METERING SYSTEM LS 10,250.0000 10,250.00 1.000 10,250.00 (LOCATION 58 & 59) 47 MODIFY RAMP METERING SYSTEM LS 16,250.0000 16,250.00 1.000 16,250.00 (LOCATION 62) 48 MODIFY RAMP METERING SYSTEM LS 9,250.0000 9,250.00 1.000 9,250.00 (LOCATION 64) 49 MODIFY RAMP METERING SYSTEM LS 21,250.0000 21,250.00 1.000 21,250.00 (LOCATION 65) PROGRAM CAS145 PAGE 3 DATE 06/27/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1004 TIME 07:58 AM ESTIMATE NO. 09 BID OPENING 09/22/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/29/07 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 06/27/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY RAMP METERING SYSTEM LS 23,250.0000 23,250.00 0.650 15,112.50 1.000 23,250.00 (LOCATION 66) 51 MODIFY RAMP METERING SYSTEM LS 24,250.0000 24,250.00 0.700 16,975.00 1.000 24,250.00 (LOCATION 67) 52 MODIFY RAMP METERING SYSTEM LS 11,250.0000 11,250.00 1.000 11,250.00 (LOCATION 73) 53 MODIFY RAMP METERING SYSTEM LS 9,750.0000 9,750.00 1.000 9,750.00 (LOCATION 74) PROGRAM CAS145 PAGE 4 DATE 06/27/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1004 TIME 07:58 AM ESTIMATE NO. 09 BID OPENING 09/22/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/29/07 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 06/27/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,104.50 1,022,868.20 ADJUSTMENT OF COMPENSATION 5,383.83 24,283.83 EXTRA WORK 43,500.00 43,500.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 97,988.33 1,090,652.03 54 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000.00 ORIGINAL CONTRACT AMOUNT 1,194,507.00 TOTAL WORK COMPLETED 97,988.33 1,190,652.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -15,000.00 -15,000.00 TOTAL 82,988.33 1,175,652.03 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/24/06 250 04/23/06 04/23/06 05/29/07 263 13 15 0 100% 100% THAI, DANH RESIDENT ENGINEER PROGRAM CAS145 DATE 06/27/07