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 07/25/07 EST. NO.01 TIME 11:03 AM R.E. NAME: ZOKAI, FARID 12-0H2484 --------------------------------------------------------------------------- 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 07/25/07 EST. NO.01 TIME 11:03 AM R.E. NAME: ZOKAI, FARID 12-0H2484 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2484 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 04/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 07/25/07 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-57-11.8/13.0 ----------------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN ORANGE AND 26320 LESTER CIRCLE ANAHEIM FROM 0.02 KM SOUTH OF CORONA, CA 92883 ORANGEWOOD AVENUE UNDERCROSSING TO 0.74 NORTH OF KATELLA AVENUE UNDERCROSSING FED. AID NO. N O N E GROOVE EXISTING PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,750.0000 2,750.00 0.500 1,375.00 0.500 1,375.00 02 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500.00 PROGRAM 03 CONSTRUCTION AREA SIGNS LS 14,000.0000 14,000.00 1.000 14,000.00 1.000 14,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 46,871.0000 46,871.00 0.500 23,435.50 0.500 23,435.50 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 11,000.0000 11,000.00 1.000 11,000.00 1.000 11,000.00 S) 06 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 3.5000 33,250.00 6,416.000 22,456.00 6,416.000 22,456.00 S) STRIPE 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.2500 16,740.00 1,974.000 4,441.50 1,974.000 4,441.50 S) 08 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 75.0000 1,125.00 13.320 999.00 13.320 999.00 S) 09 REMOVE PAVEMENT MARKER EA 1.2500 4,475.00 2,445.000 3,056.25 2,445.000 3,056.25 S) 10 REMOVE ROADSIDE SIGN EA 450.0000 900.00 0.000 0.00 11 REMOVE ROADSIDE SIGN EA 225.0000 1,350.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 12 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.0000 10,440.00 1,712.670 10,276.02 1,712.670 10,276.02 13 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000.00 14 ASPHALT CONCRETE (OPEN GRADED) TONN 165.0000 19,800.00 0.000 0.00 15 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 200.0000 40,000.00 0.000 0.00 16 ASPHALTIC EMULSION (PAINT BINDER) TONN 550.0000 2,200.00 0.000 0.00 17 GROOVE EXISTING CONCRETE PAVEMENT M2 6.0000 162,600.00 27,100.000 162,600.00 27,100.000 162,600.00 S) 18 GRIND EXISTING CONCRETE M2 4.1000 111,110.00 27,100.000 111,110.00 27,100.000 111,110.00 S) PAVEMENT 19 FURNISH SINGLE SHEET ALUMINUM SIGN M2 165.0000 1,650.00 10.000 1,650.00 10.000 1,650.00 (1.6 MM-UNFRAMED) 20 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 600.00 4.000 600.00 4.000 600.00 (2.0 MM-UNFRAMED) 21 FURNISH SINGLE SHEET ALUMINUM SIGN M2 225.0000 450.00 2.000 450.00 2.000 450.00 (1.6 MM-FRAMED) 22 METAL (BARRIER MOUNTED SIGN) KG 33.0000 16,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2484 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 04/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 07/25/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADSIDE SIGN - TWO POST EA 1,750.0000 1,750.00 0.000 0.00 24 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 275.0000 1,650.00 0.000 0.00 S) METHOD) 25 CONCRETE BARRIER MARKER (TYPE I) EA 25.0000 3,750.00 0.000 0.00 26 THERMOPLASTIC PAVEMENT MARKING M2 175.0000 2,800.00 16.000 2,800.00 16.000 2,800.00 S) 27 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.8000 24,840.00 13,800.000 24,840.00 13,800.000 24,840.00 S) 28 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.5000 3,420.00 760.000 3,420.00 760.000 3,420.00 S) 29 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.5000 2,925.00 650.000 2,925.00 650.000 2,925.00 S) (BROKEN 3.66 M - 0.92 M) 30 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 7,524.00 6,270.000 7,524.00 6,270.000 7,524.00 S) (BROKEN 10.98 M - 3.66 M) 31 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 550.00 220.000 550.00 220.000 550.00 S) (BROKEN 5.18 M - 2.14 M) 32 200 MM THERMOPLASTIC TRAFFIC STRIPE M 5.5000 1,100.00 200.000 1,100.00 200.000 1,100.00 S) (BROKEN 10.98 M - 3.66 M) 33 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.2500 3,870.00 1,720.000 3,870.00 1,720.000 3,870.00 S) 34 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 11,160.00 1,860.000 11,160.00 1,860.000 11,160.00 S) 35 INDUCTIVE LOOP DETECTOR EA 575.0000 31,050.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 07/25/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2484 TIME 11:03 AM ESTIMATE NO. 01 BID OPENING 04/26/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 07/25/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 430,138.27 430,138.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 430,138.27 430,138.27 36 MOBILIZATION LS 66,000.0000 66,000.00 1.000 66,000.00 1.000 66,000.00 ORIGINAL CONTRACT AMOUNT 664,700.00 TOTAL WORK COMPLETED 496,138.27 496,138.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 496,138.27 496,138.27 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 06/14/07 50 06/15/07 06/15/07 08/24/07 25 0 0 0 75% 50% PROGRESS IS SATISFACTORY ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/07