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 04/18/08 EST. NO.18 TIME 07:01 AM R.E. NAME: ZOKAI, FARID 12-0F9504 --------------------------------------------------------------------------- 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 04/18/08 EST. NO.18 TIME 07:01 AM R.E. NAME: ZOKAI, FARID 12-0F9504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/18/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F9504 TIME 07:01 AM ESTIMATE NO. 18 BID OPENING 05/18/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/18/08 LOCATION FINAL ESTIMATE 12-ORA-5-23.9/R24.8 -------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN IRVINE FROM INC 0.5 KM SOUTH OF ROUTE 5 AND 133 26320 LESTER CIRCLE SEPARATION TO 0.2 KM SOUTH OF CORONA CA 92883 JEFFREY ROAD OVERCROSSING FED. AID NO. N O N E CROSS SLOPE CORRECTION ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 1.000 3,000.00 02 TIME-RELATED OVERHEAD WDAY 305.0000 54,900.00 248.000 75,640.00 03 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 1.000 3,750.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 35,000.0000 35,000.00 1.000 35,000.00 05 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 1.000 12,500.00 S) 06 TRAFFIC CONTROL SYSTEM LS 335,930.5000 335,930.50 1.000 335,930.50 S) 07 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 44,300.00 52,717.000 52,717.00 S) 08 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,960.00 74.000 2,960.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 175,000.0000 175,000.00 1.000 175,000.00 S) 10 TEMPORARY RAILING (TYPE K) M 95.0000 794,200.00 8,357.000 793,915.00 11 TEMPORARY CRASH CUSHION MODULE EA 300.0000 16,800.00 56.000 16,800.00 12 TEMPORARY TRAFFIC SCREEN M 15.2500 115,290.00 7,554.000 115,198.50 13 REMOVE METAL BEAM GUARD RAILING M 36.0000 27,720.00 770.000 27,720.00 S) 14 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.5000 41,000.00 17,524.860 43,812.15 S) STRIPE 15 REMOVE PAINTED TRAFFIC STRIPE M 1.9000 5,301.00 5,036.500 9,569.35 S) 16 REMOVE PAINTED PAVEMENT MARKING M2 24.0000 552.00 35.110 842.64 S) 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.8000 14,328.00 8,437.600 15,187.68 S) 18 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 21.0000 1,659.00 71.250 1,496.25 S) 19 REMOVE PAVEMENT MARKER EA 1.1000 13,640.00 3,185.000 3,503.50 S) 20 REMOVE ROADSIDE SIGN EA 220.0000 660.00 3.000 660.00 (STRAP AND SADDLE BRACKET METHOD) 21 REMOVE ASPHALT CONCRETE DIKE M 22.0000 3,960.00 180.000 3,960.00 22 REMOVE PIPE M 65.0000 11,050.00 161.500 10,497.50 PROGRAM CAS145 PAGE 2 DATE 04/18/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F9504 TIME 07:01 AM ESTIMATE NO. 18 BID OPENING 05/18/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/18/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 1,750.0000 31,500.00 18.000 31,500.00 24 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.9000 503,100.00 129,437.000 504,804.30 S) 25 REMOVE CONCRETE BARRIER M 70.0000 200,200.00 2,856.000 199,920.00 26 BRIDGE REMOVAL (PORTION), LOCATION A LS 8,250.0000 8,250.00 1.000 8,250.00 27 BRIDGE REMOVAL (PORTION), LOCATION B LS 6,600.0000 6,600.00 1.000 6,600.00 28 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 29 ROADWAY EXCAVATION M3 93.0000 66,030.00 873.300 81,216.90 30 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 31 IMPORTED BORROW M3 110.0000 25,300.00 230.000 25,300.00 32 IMPORTED MATERIAL (SHOULDER BACKING) TONN 62.0000 16,740.00 264.000 16,368.00 33 HIGHWAY PLANTING LS 16,000.0000 16,000.00 1.000 16,000.00 S) 34 STRAW (EROSION CONTROL) TONN 1,210.0000 2,420.00 2.000 2,420.00 S) 35 FIBER (EROSION CONTROL) KG 3.2000 1,216.00 380.000 1,216.00 S) 36 COMPOST (EROSION CONTROL) M3 450.0000 1,440.00 3.200 1,440.00 S) 37 PURE LIVE SEED (EROSION CONTROL) KG 160.0000 1,440.00 9.000 1,440.00 S) 38 STABILIZING EMULSION (EROSION CONTROL) KG 3.5000 217.00 62.000 217.00 S) 39 PLANT ESTABLISHMENT WORK LS 10,000.0000 10,000.00 1.000 10,000.00 S) 40 IRRIGATION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 S) 41 CLASS 2 AGGREGATE SUBBASE M3 210.0000 1,680.00 8.000 1,680.00 42 CLASS 2 AGGREGATE BASE M3 240.0000 1,680.00 7.000 1,680.00 43 AGGREGATE BASE (APPROACH SLAB) M3 475.0000 33,250.00 33.600 15,960.00 44 ASPHALT CONCRETE (TYPE A) TONN 78.0000 424,320.00 6,636.800 517,670.40 45 ASPHALT CONCRETE (OPEN GRADED) TONN 83.0000 808,420.00 11,298.396 937,766.87 46 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 71.0000 1,384,500.00 22,425.000 1,592,175.00 47 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 27.5000 4,950.00 180.000 4,950.00 48 ASPHALTIC EMULSION (PAINT BINDER) TONN 800.0000 77,600.00 96.000 76,800.00 49 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,275.0000 889,950.00 198.027 252,484.43 (TYPE R) PROGRAM CAS145 PAGE 3 DATE 04/18/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F9504 TIME 07:01 AM ESTIMATE NO. 18 BID OPENING 05/18/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/18/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MINOR CONCRETE (MINOR STRUCTURE) M3 1,925.0000 82,582.50 42.900 82,582.50 F) 51 JOINT SEAL (MR 30 MM) M 110.0000 36,300.00 106.568 11,722.48 S) 52 METAL (RAIL MOUNTED SIGN) KG 13.0000 18,850.00 1,450.000 18,850.00 53 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 375.0000 2,250.00 19.000 7,125.00 METHOD) 54 450 MM REINFORCED CONCRETE PIPE M 325.0000 331,500.00 1,011.000 328,575.00 55 600 MM REINFORCED CONCRETE PIPE M 1,100.0000 1,100.00 1.000 1,100.00 56 825 MM REINFORCED CONCRETE PIPE M 1,100.0000 1,100.00 1.000 1,100.00 57 450 MM CORRUGATED STEEL PIPE M 400.0000 5,600.00 14.000 5,600.00 (2.77 MM THICK) 58 600 MM CORRUGATED STEEL PIPE M 1,100.0000 1,100.00 1.000 1,100.00 (2.77 MM THICK) 59 80 MM PLASTIC PIPE (EDGE DRAIN) M 130.0000 22,100.00 170.000 22,100.00 60 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 150.0000 1,650.00 11.000 1,650.00 61 GRATED LINE DRAIN M 235.0000 75,200.00 320.000 75,200.00 62 MISCELLANEOUS IRON AND STEEL KG 5.0000 33,300.00 6,660.000 33,300.00 SF) 63 METAL BEAM GUARD RAILING (2.1 M POST) M 105.0000 79,800.00 760.000 79,800.00 S) 64 TRANSITION RAILING (TYPE WB) EA 4,400.0000 4,400.00 1.000 4,400.00 S) 65 END CAP (TYPE A) EA 425.0000 850.00 2.000 850.00 S) 66 CONCRETE BARRIER (TYPE 60) M 200.0000 350,000.00 1,662.500 332,500.00 67 CONCRETE BARRIER (TYPE 60A) M 490.0000 17,640.00 36.000 17,640.00 F) 68 CONCRETE BARRIER (TYPE 60C) M 265.0000 206,700.00 897.000 237,705.00 69 CONCRETE BARRIER (TYPE 60E MODIFIED) M 630.0000 214,200.00 340.000 214,200.00 70 CONCRETE BARRIER (TYPE 60 MODIFIED) M 485.0000 71,780.00 148.000 71,780.00 F) 71 THERMOPLASTIC PAVEMENT MARKING M2 56.0000 4,424.00 82.420 4,615.52 S) 72 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2500 28,375.00 24,030.000 30,037.50 S) 73 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.5000 8,645.00 2,113.000 7,395.50 S) 74 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 3,525.00 1,393.000 3,482.50 S) (BROKEN 3.66 M - 0.92 M) 75 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 16,400.00 16,718.000 16,718.00 S) (BROKEN 10.98 M - 3.66 M) 76 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 350.00 682.000 682.00 S) (BROKEN 5.18 M - 2.14 M) PROGRAM CAS145 PAGE 4 DATE 04/18/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F9504 TIME 07:01 AM ESTIMATE NO. 18 BID OPENING 05/18/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/18/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2500 3,420.00 1,448.000 3,258.00 S) (BROKEN 10.98 M - 3.66 M) 78 PAINT TRAFFIC STRIPE (2-COAT) M 1.0000 22,100.00 20,108.860 20,108.86 S) 79 PAINT PAVEMENT MARKING (2-COAT) M2 63.0000 2,205.00 35.110 2,211.93 S) 80 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 13,020.00 6,835.000 13,670.00 S) 81 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7500 27,930.00 5,737.000 27,250.75 S) 82 MODIFY TRAFFIC MONITORING STATION LS 80,000.0000 80,000.00 1.000 80,000.00 S) 83 MODIFY RAMP METERING SYSTEM LS 50,000.0000 50,000.00 1.000 50,000.00 S) PROGRAM CAS145 PAGE 5 DATE 04/18/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F9504 TIME 07:01 AM ESTIMATE NO. 18 BID OPENING 05/18/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/07/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/18/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 7,885,829.51 ADJUSTMENT OF COMPENSATION 0.00 403,566.00 EXTRA WORK 0.00 140,887.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 8,430,283.01 84 MOBILIZATION LS 890,000.0000 890,000.00 1.000 890,000.00 ORIGINAL CONTRACT AMOUNT 8,968,700.00 TOTAL WORK COMPLETED 0.00 9,320,283.01 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 9,320,283.01 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 08/15/06 305 08/30/06 08/30/06 12/07/07 248 217 68 0 100% 100% ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 04/18/08