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 10/22/07 EST. NO.06 TIME 12:19 PM R.E. NAME: KELLERMAN, LARRY 12-0G4004 --------------------------------------------------------------------------- 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 4,411.00 E.W. @ F.A.(+) 101607 N 9001 0 005 0001 20,500.00 E.W. @ L.S.(+) 101707 N 9001 0 24,911.00 TOTAL THIS ESTIMATE 236,164.39 TOTAL PREVIOUS ESTIMATE 261,075.39 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 10/22/07 EST. NO.06 TIME 12:19 PM R.E. NAME: KELLERMAN, LARRY 12-0G4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -500.00 01 OVERBID ITEM NO. 001 -250.00 04 OVERBID ITEM NO. 001 -250.00 06 -250.00 -1,000.00 TOTAL DEDUCTIONS -250.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4004 TIME 12:19 PM ESTIMATE NO. 06 BID OPENING 02/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/07 R.E. NAME: KELLERMAN, LARRY DATE OF THIS ESTIMATE 10/22/07 LOCATION PROGRESS ESTIMATE 12-ORA-5-21.3/31.4 ----------------- ALL AMERICAN ASPHALT IN ORANGE COUNTY IN IRVINE, TUSTIN 400 E. 6TH STREET AND SANTA ANA FROM ROUTE 405 AND 5 CORONA, CA 91718-2229 SEPARATION TO 0.5 KM NORTH OF FOURTH STREET OVERCROSSING FED. AID NO. ACIM-005 -2(935)93E RESURFACE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 3,500.0000 3,500.00 0.250 875.00 1.000 3,500.00 02 TIME-RELATED OVERHEAD LS 10,000.0000 10,000.00 0.100 1,000.00 1.000 10,000.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 04 WATER POLLUTION CONTROL LS 28,414.0000 28,414.00 0.100 2,841.40 1.000 28,414.00 05 CONSTRUCTION AREA SIGNS LS 23,000.0000 23,000.00 0.900 20,700.00 S) 06 TRAFFIC CONTROL SYSTEM LS 378,000.0000 378,000.00 0.050 18,900.00 1.000 378,000.00 S) 07 TEMPORARY PAVEMENT MARKING (PAINT) M2 23.7000 15,168.00 -2.000 -47.40 281.380 6,668.71 S) 08 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4900 128,380.00 326,813.000 160,138.37 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 58,000.0000 58,000.00 0.950 55,100.00 S) 10 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.0000 16,050.00 3,210.000 16,050.00 S) STRIPE 11 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 7,700.00 759.650 1,519.30 S) 12 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 57.0000 855.00 -1.000 -57.00 18.740 1,068.18 S) 13 REMOVE PAVEMENT MARKER EA 2.0000 4,160.00 28.000 56.00 S) 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.0400 748,800.00 736,841.690 766,315.36 S) 15 LEAD COMPLIANCE PLAN LS 4,200.0000 4,200.00 1.000 4,200.00 16 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 83.8200 8,298,180.00 102,528.000 8,593,896.96 17 ASPHALTIC EMULSION (PAINT BINDER) TONN 510.0000 117,300.00 166.980 85,159.80 18 THERMOPLASTIC PAVEMENT MARKING M2 63.0000 40,950.00 772.130 48,644.19 S) 19 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.3000 196,300.00 161,323.160 209,720.11 S) 20 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.1000 20,460.00 8,399.810 26,039.41 S) 21 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 22,375.00 9,752.260 24,380.65 S) (BROKEN 3.66 M - 0.92 M) 22 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 88,110.00 99,050.670 89,145.60 S) (BROKEN 10.98 M - 3.66 M) PROGRAM CAS145 PAGE 2 DATE 10/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4004 TIME 12:19 PM ESTIMATE NO. 06 BID OPENING 02/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/07 R.E. NAME: KELLERMAN, LARRY DATE OF THIS ESTIMATE 10/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 1,323.00 3,104.310 2,793.88 S) (BROKEN 5.18 M - 2.14 M) 24 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 14,500.00 6,023.870 15,059.68 S) (BROKEN 10.98 M - 3.66 M) 25 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0500 54,735.00 25,688.000 52,660.40 S) 26 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7500 110,200.00 1,627.000 7,728.25 23,635.000 112,266.25 S) 27 INDUCTIVE LOOP DETECTOR EA 377.0000 158,340.00 115.000 43,355.00 409.000 154,193.00 S) PROGRAM CAS145 PAGE 3 DATE 10/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4004 TIME 12:19 PM ESTIMATE NO. 06 BID OPENING 02/08/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/07 R.E. NAME: KELLERMAN, LARRY DATE OF THIS ESTIMATE 10/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 74,595.25 10,867,189.85 ADJUSTMENT OF COMPENSATION 0.00 236,164.39 EXTRA WORK 24,911.00 24,911.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 99,506.25 11,128,265.24 28 MOBILIZATION LS 170,000.0000 170,000.00 1.000 170,000.00 ORIGINAL CONTRACT AMOUNT 10,721,000.00 TOTAL WORK COMPLETED 99,506.25 11,298,265.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -250.00 -1,000.00 TOTAL 99,256.25 11,297,265.24 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 3,500.00 1,000.00 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 03/09/07 128 03/26/07 03/26/07 11/01/07 122 23 3 0 97% 93% PROGRESS IS SATISFACTORY KELLERMAN, LARRY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/07