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 07/24/06 EST. NO.12 TIME 11:17 AM R.E. NAME: MAHDAVI, SAEED 12-0G3504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 890.66 E.W. @ F.A.(+) 092805 N 001 0 0004 790.11 020106 N 004 0 002 0006 366.60 E.W. @ F.A.(+) 030806 N 006 0 0007 522.72 032106 N 007 0 0008 279.30 032406 N 008 0 0009 4,834.29 040706 N 009 0 010 0006 12,430.06 E.W. @ F.A.(+) 040606 N 6.1 0 011 0001 876.37 E.W. @ F.A.(+) 032406 N 001 0 0002 2,240.97 032706 N 002 0 0003 2,654.87 033006 N 003 0 0005 1,606.49 041006 N 4.1 0 0006 321.18 032706 N 006 0 012 0003 431.06 E.W. @ F.A.(+) 041706 N 003 0 0006 1,236.52 050206 N 4.1 0 29,481.20 TOTAL THIS ESTIMATE 44,795.18 TOTAL PREVIOUS ESTIMATE 74,276.38 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 07/24/06 EST. NO.12 TIME 11:17 AM R.E. NAME: MAHDAVI, SAEED 12-0G3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3504 TIME 11:17 AM ESTIMATE NO. 12 BID OPENING 06/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/06 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 07/24/06 LOCATION PROGRESS ESTIMATE 12-ORA-73-22.4/R27.7 ----------------- D W POWELL CONSTRUCTION, INC. IN ORANGE COUNTY IN COSTA MESA, P.O. BOX 1406 IRVINE AND NEWPORT BEACH AT VARIOUS FONTANA, CA 92334 LOCATIONS FED. AID NO. ACST-X059(42)E ,PHG-X059(42)E INSTALL CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 45,000.0000 45,000.00 1.000 45,000.00 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 4,000.0000 12,000.00 3.000 12,000.00 04 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000.00 S) 05 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 1.000 120,000.00 S) 06 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 1,350.00 54.000 1,350.00 07 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 12,000.00 4.000 12,000.00 S) 08 TEMPORARY RAILING (TYPE K) M 30.0000 148,800.00 4,956.020 148,680.60 S) 09 TEMPORARY CRASH CUSHION MODULE EA 300.0000 25,200.00 87.000 26,100.00 S) 10 TEMPORARY TRAFFIC SCREEN M 8.0000 4,880.00 603.330 4,826.64 S) 11 REMOVE METAL BEAM GUARD RAILING M 20.0000 4,800.00 218.090 4,361.80 12 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 6,900.00 1,766.320 3,532.64 13 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,110.00 345.000 1,035.00 14 REMOVE PAVEMENT MARKER M 2.0000 1,720.00 1,053.000 2,106.00 15 REMOVE SIGN STRUCTURE EA 1,600.0000 4,800.00 3.000 4,800.00 16 REMOVE SIGN PANEL EA 700.0000 700.00 1.000 700.00 17 REMOVE CONCRETE BARRIER (TYPE K) M 10.0000 660.00 67.056 670.56 18 CLEARING AND GRUBBING LS 30,000.0000 30,000.00 1.000 30,000.00 19 ROADWAY EXCAVATION M3 25.0000 35,500.00 1,599.070 39,976.75 20 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 21 STRUCTURE EXCAVATION (RETAINING WALL) M3 30.0000 17,730.00 757.320 22,719.60 F) 22 STRUCTURE BACKFILL (RETAINING WALL) M3 80.0000 34,720.00 600.320 48,025.60 F) PROGRAM CAS145 PAGE 2 DATE 07/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3504 TIME 11:17 AM ESTIMATE NO. 12 BID OPENING 06/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/06 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 07/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLASS 2 AGGREGATE SUBBASE M3 60.0000 82,200.00 1,563.170 93,790.20 24 CLASS 2 AGGREGATE BASE M3 60.0000 4,320.00 78.020 4,681.20 25 ASPHALT CONCRETE (TYPE A) TONN 120.0000 21,600.00 1,390.340 166,840.80 26 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 35.0000 1,470.00 81.500 2,852.50 27 ASPHALTIC EMULSION (PAINT BINDER) TONN 5.0000 5.00 1.000 5.00 28 STRUCTURAL CONCRETE, RETAINING WALL M3 650.0000 124,150.00 191.000 124,150.00 F) 29 MINOR CONCRETE (MINOR STRUCTURE) M3 725.0000 175,450.00 242.000 175,450.00 F) 30 FRACTURED RIB TEXTURE (PATTERNED) M2 10.0000 2,500.00 250.000 2,500.00 31 BAR REINFORCING STEEL (RETAINING WALL) KG 4.5000 23,985.00 5,330.000 23,985.00 SF) 32 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 9.0000 47,970.00 5,330.000 47,970.00 F) WITH WALKWAY) 33 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 2.0000 10,660.00 5,330.000 10,660.00 SF)WITH WALKWAY) 34 INSTALL SIGN PANEL ON EXISTING FRAME M2 50.0000 2,700.00 54.000 2,700.00 35 450 MM ALTERNATIVE PIPE CULVERT M 220.0000 162,800.00 740.000 162,800.00 36 GRATED LINE DRAIN M 145.0000 12,905.00 89.000 12,905.00 37 450 MM CORRUGATED STEEL PIPE RISER M 2,000.0000 4,800.00 0.000 0.00 (2.77 MM THICK) 38 MISCELLANEOUS IRON AND STEEL KG 2.0000 23,400.00 11,700.000 23,400.00 SF) 39 DELINEATOR (CLASS 1) EA 35.0000 2,380.00 68.000 2,380.00 40 METAL BEAM GUARD RAILING (WOOD POST) M 90.0000 41,400.00 430.000 38,700.00 S) 41 TERMINAL SYSTEM (TYPE SRT) EA 3,000.0000 12,000.00 5.000 15,000.00 S) 42 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 6,400.00 8.000 6,400.00 S) 43 CONCRETE BARRIER (TYPE 60) M 106.0000 457,920.00 4,323.600 458,301.60 44 CONCRETE BARRIER (TYPE 736) M 250.0000 27,500.00 110.000 27,500.00 F) 45 CONCRETE BARRIER (TYPE 736A) M 250.0000 32,500.00 130.000 32,500.00 F) 46 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,130.00 954.500 2,863.50 S) 47 PAINT TRAFFIC STRIPE (2-COAT) M 2.0000 6,320.00 3,538.230 7,076.46 S) 48 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 1,740.00 718.000 2,154.00 S) 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,300.00 307.000 1,535.00 S) PROGRAM CAS145 PAGE 3 DATE 07/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3504 TIME 11:17 AM ESTIMATE NO. 12 BID OPENING 06/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/06 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 07/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY TRAFFIC MONITORING STATION LS 65,000.0000 65,000.00 1.000 65,000.00 S) 51 MODIFY LIGHTING LS 35,000.0000 35,000.00 1.000 35,000.00 S) PROGRAM CAS145 PAGE 4 DATE 07/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3504 TIME 11:17 AM ESTIMATE NO. 12 BID OPENING 06/16/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/06 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 07/24/06 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,091,985.45 ADJUSTMENT OF COMPENSATION 0.00 17,759.31 EXTRA WORK 29,481.20 56,517.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,481.20 2,166,261.83 52 MOBILIZATION LS 190,000.0000 190,000.00 1.000 190,000.00 ORIGINAL CONTRACT AMOUNT 2,105,375.00 TOTAL WORK COMPLETED 29,481.20 2,356,261.83 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 29,481.20 2,356,261.83 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 07/20/05 180 08/15/05 08/04/05 08/14/06 221 15 0 0 99% 100% PROGRESS IS SATISFACTORY MAHDAVI, SAEED RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 07/24/06