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 12/15/05 EST. NO.03 TIME 02:41 PM R.E. NAME: RAMADAN, KIFAH 12-0G0004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0002 933.93 E.W. @ F.A.(+) 100505 N 000001 0003 3,535.96 111405 N 000002 0004 591.26 101305 N 000003 5,061.15 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 5,061.15 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 12/15/05 EST. NO.03 TIME 02:41 PM R.E. NAME: RAMADAN, KIFAH 12-0G0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION NONSUB CPR 10/2005 -1,000.00 03 -1,000.00 -1,000.00 OVERBID ITEMS OVERBID ITEM NO. 014 -9,600.00 01 OVERBID ITEM NO. 014 -2,400.00 02 OVERBID ITEM NO. 014 12,000.00 03 12,000.00 0.00 TOTAL DEDUCTIONS 11,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 12/15/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0004 TIME 02:41 PM ESTIMATE NO. 03 BID OPENING 04/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/05 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/15/05 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-1-19.8/23.7 ---------------------------------------- EXCEL PAVING COMPANY IN ORANGE COUNTY IN NEWPORT BEACH 2230 LEMON AVENUE AND HUNTINGTON BEACH FROM OLD LONG BEACH, CA 90806 NEWPORT BOULEVARD TO ROUTE 39 FED. AID NO. N O N E ASPHALT CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 1.000 800.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000.00 03 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.300 3,300.00 1.000 11,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 56,300.0000 56,300.00 0.200 11,260.00 1.000 56,300.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.200 3,000.00 1.000 15,000.00 S) 06 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 0.6000 8,940.00 9,078.500 5,447.10 S) STRIPE 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 0.6000 12,360.00 29,032.810 17,419.69 S) 08 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 16.5000 13,695.00 608.700 10,043.55 S) 09 ADJUST SEWER VALVE COVER TO GRADE EA 250.0000 2,750.00 4.000 1,000.00 4.000 1,000.00 10 ADJUST WATER VALVE COVER TO GRADE EA 250.0000 9,500.00 43.000 10,750.00 43.000 10,750.00 11 ADJUST MONUMENT COVER EA 250.0000 2,000.00 3.000 750.00 3.000 750.00 12 ADJUST MANHOLE TO GRADE EA 300.0000 16,200.00 54.000 16,200.00 54.000 16,200.00 13 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 28,000.00 22,057.000 44,114.00 S) 14 CLEARING AND GRUBBING LS 13,000.0000 13,000.00 1.000 13,000.00 15 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 16 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 60.0000 840,000.00 13,934.020 836,041.20 17 ASPHALTIC EMULSION (PAINT BINDER) TONN 330.0000 19,140.00 35.230 11,625.90 18 SURVEY MONUMENT (TYPE D) EA 1,100.0000 2,200.00 2.000 2,200.00 2.000 2,200.00 19 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 26,560.00 702.850 22,491.20 702.850 22,491.20 S) 20 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 22,500.00 10,445.000 10,445.00 10,445.000 10,445.00 S) 21 150 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 3,890.00 10,904.000 10,904.00 10,904.000 10,904.00 S) 22 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 9,150.00 3,506.000 10,518.00 3,506.000 10,518.00 S) PROGRAM CAS145 PAGE 2 DATE 12/15/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0004 TIME 02:41 PM ESTIMATE NO. 03 BID OPENING 04/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/05 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/15/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,290.00 452.000 1,356.00 452.000 1,356.00 S) (BROKEN 3.66 M - 0.92 M) 24 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,760.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 25 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 12,250.00 24,296.000 12,148.00 24,296.000 12,148.00 S) 26 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2500 9,037.50 7,006.000 8,757.50 7,006.000 8,757.50 S) 27 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,760.00 3,362.000 10,086.00 3,362.000 10,086.00 S) 28 INDUCTIVE LOOP DETECTOR EA 180.0000 28,260.00 57.000 10,260.00 157.000 28,260.00 S) PROGRAM CAS145 PAGE 3 DATE 12/15/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G0004 TIME 02:41 PM ESTIMATE NO. 03 BID OPENING 04/28/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/05 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/15/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 145,925.70 1,186,657.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,061.15 5,061.15 SUBTOTAL AMOUNT EARNED 150,986.85 1,191,718.29 ORIGINAL CONTRACT AMOUNT 1,194,342.50 TOTAL WORK COMPLETED 150,986.85 1,191,718.29 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 11,000.00 -1,000.00 TOTAL 161,986.85 1,190,718.29 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 014 CLEARING AND GRUBBING 1,000.00 13,000.00 12,000.00 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 06/02/05 45 09/06/05 09/06/05 11/15/05 45 4 0 0 100% 100% RAMADAN, KIFAH RESIDENT ENGINEER PROGRAM CAS145 DATE 12/15/05