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 02/26/08 EST. NO.05 TIME 12:37 PM R.E. NAME: JAVAHERNESHAN, MAJID 12-0H5404 --------------------------------------------------------------------------- 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 983.57 E.W. @ F.A.(+) 020108 N 001 0 983.57 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 983.57 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 02/26/08 EST. NO.05 TIME 12:37 PM R.E. NAME: JAVAHERNESHAN, MAJID 12-0H5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H5404 TIME 12:37 PM ESTIMATE NO. 05 BID OPENING 08/09/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 02/26/08 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-405-13.4/13.6 ----------------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN FOUNTAIN VALLEY 26320 LESTER CIRCLE FROM 0.4 KM TO 0.8 KM SOUTH OF CORONA, CA 92883 BROOKHURST STREET OVERCROSSING FED. AID NO. N O N E RAMP WIDENING AND ADD SHOULDERS ------------------------------------------------------------------------------------------------------------------------------------ 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 1,500.0000 1,500.00 0.900 1,350.00 02 CONSTRUCTION SITE MANAGEMENT LS 6,000.0000 6,000.00 0.200 1,200.00 1.000 6,000.00 03 PREPARE WATER POLLUTION CONTROL LS 825.0000 825.00 1.000 825.00 PROGRAM 04 TEMPORARY EROSION CONTROL BLANKET M2 5.5000 1,100.00 60.000 330.00 200.000 1,100.00 05 TEMPORARY FIBER ROLL M 10.0000 2,300.00 15.000 150.00 230.000 2,300.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 4,000.00 1.000 4,000.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 550.00 2.000 550.00 08 STREET SWEEPING LS 25,000.0000 25,000.00 0.400 10,000.00 1.000 25,000.00 09 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,750.0000 1,750.00 0.200 350.00 1.000 1,750.00 10 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.100 350.00 0.900 3,150.00 S) 11 TRAFFIC CONTROL SYSTEM LS 29,706.0000 29,706.00 0.100 2,970.60 0.900 26,735.40 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 41.0000 328.00 8.000 328.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,500.0000 5,500.00 0.100 550.00 0.900 4,950.00 S) 14 TEMPORARY RAILING (TYPE K) M 85.0000 28,900.00 335.000 28,475.00 S) 15 TEMPORARY CRASH CUSHION MODULE EA 275.0000 7,700.00 28.000 7,700.00 S) 16 TEMPORARY TRAFFIC SCREEN M 11.5000 3,910.00 335.000 3,852.50 S) 17 REMOVE PAINTED TRAFFIC STRIPE M 6.2500 1,875.00 267.000 1,668.75 18 REMOVE PAVEMENT MARKER M 5.5000 110.00 21.000 115.50 19 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 20 ROADWAY EXCAVATION M3 75.0000 45,000.00 60.000 4,500.00 600.000 45,000.00 21 STRUCTURE EXCAVATION (RETAINING WALL) M3 61.0000 11,041.00 181.000 11,041.00 F) 22 STRUCTURE BACKFILL (SLURRY CEMENT) M3 175.0000 25,200.00 0.000 0.00 F) PROGRAM CAS145 PAGE 2 DATE 02/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H5404 TIME 12:37 PM ESTIMATE NO. 05 BID OPENING 08/09/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 02/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRUCTURE BACKFILL (RETAINING WALL) M3 205.0000 11,070.00 54.000 11,070.00 F) 24 HIGHWAY PLANTING LS 15,000.0000 15,000.00 0.000 0.00 S) 25 TRANSPLANT TREE EA 1,000.0000 3,000.00 3.000 3,000.00 S) 26 WILD FLOWER SEEDING HA 8,500.0000 8,500.00 0.000 0.00 S) 27 PLANT ESTABLISHMENT WORK LS 27,500.0000 27,500.00 0.000 0.00 S) 28 MAINTAIN EXISTING IRRIGATION FACILITIES LS 13,500.0000 13,500.00 0.300 4,050.00 0.300 4,050.00 S) 29 IRRIGATION SYSTEM LS 30,000.0000 30,000.00 1.000 30,000.00 S) 30 250 MM WELDED STEEL PIPE CONDUIT M 550.0000 8,800.00 15.000 8,250.00 16.000 8,800.00 S) (6.35 MM THICK) 31 CLASS 2 AGGREGATE SUBBASE M3 78.0000 20,280.00 29.000 2,262.00 400.300 31,223.40 32 ASPHALT CONCRETE (TYPE A) TONN 90.0000 29,700.00 30.000 2,700.00 330.000 29,700.00 33 ASPHALT CONCRETE BASE (TYPE A) TONN 90.0000 30,600.00 40.000 3,600.00 340.000 30,600.00 34 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 125.0000 45,000.00 360.000 45,000.00 360.000 45,000.00 35 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 35.0000 560.00 21.300 745.50 21.300 745.50 36 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 25.0000 4,750.00 191.800 4,795.00 191.800 4,795.00 37 ASPHALTIC EMULSION (PAINT BINDER) TONN 1,100.0000 2,200.00 0.000 0.00 38 STRUCTURAL CONCRETE, RETAINING WALL M3 700.0000 78,400.00 2.430 1,701.00 114.430 80,101.00 F) 39 MINOR CONCRETE (MINOR STRUCTURE) M3 2,600.0000 4,420.00 0.000 0.00 F) 40 FRACTURED RIB TEXTURE (PATTERNED) M2 55.0000 11,000.00 50.000 2,750.00 41 BAR REINFORCING STEEL (RETAINING WALL) KG 6.2500 21,875.00 3,500.000 21,875.00 SF) 42 450 MM REINFORCED CONCRETE PIPE M 400.0000 7,200.00 18.000 7,200.00 18.000 7,200.00 43 CURB RAMP DETECTABLE WARNING SURFACE M2 410.0000 1,640.00 4.000 1,640.00 4.000 1,640.00 S) 44 MISCELLANEOUS IRON AND STEEL KG 6.5000 1,924.00 296.000 1,924.00 296.000 1,924.00 SF) 45 DELINEATOR (CLASS 1) EA 24.0000 672.00 0.000 0.00 46 METAL BEAM GUARD RAILING (WOOD POST) M 105.0000 19,950.00 190.000 19,950.00 190.000 19,950.00 S) 47 CABLE RAILING M 85.0000 6,120.00 92.000 7,820.00 48 CONNECT GUARD RAILING TO STRUCTURE EA 5,500.0000 5,500.00 1.000 5,500.00 1.000 5,500.00 49 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,750.0000 5,750.00 1.000 5,750.00 1.000 5,750.00 PROGRAM CAS145 PAGE 3 DATE 02/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H5404 TIME 12:37 PM ESTIMATE NO. 05 BID OPENING 08/09/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 02/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CONCRETE BARRIER (TYPE 60D) M 190.0000 17,480.00 0.000 0.00 51 THERMOPLASTIC PAVEMENT MARKING M2 22.0000 440.00 0.000 0.00 S) 52 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,220.00 0.000 0.00 S) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 340.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 54 PAINT TRAFFIC STRIPE (2-COAT) M 4.0000 2,400.00 0.000 0.00 S) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 564.00 0.000 0.00 S) 56 COMMUNICATION SYSTEM LS 8,800.0000 8,800.00 0.193 1,698.40 1.000 8,800.00 S) 57 MODIFY RAMP METERING SYSTEM LS 42,000.0000 42,000.00 0.712 29,904.00 1.000 42,000.00 S) 58 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 59 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.5000 9,350.00 0.000 0.00 60 MINOR CONCRETE (MISCELLANEOUS M3 1,100.0000 11,000.00 0.000 0.00 CONSTRUCTION) PROGRAM CAS145 PAGE 4 DATE 02/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H5404 TIME 12:37 PM ESTIMATE NO. 05 BID OPENING 08/09/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/08 R.E. NAME: JAVAHERNESHAN, MAJID DATE OF THIS ESTIMATE 02/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 167,070.50 590,185.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 983.57 983.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 168,054.07 591,168.62 61 MOBILIZATION LS 55,000.0000 55,000.00 1.000 55,000.00 ORIGINAL CONTRACT AMOUNT 779,300.00 TOTAL WORK COMPLETED 168,054.07 646,168.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 168,054.07 646,168.62 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 09/18/07 320 10/03/07 10/03/07 01/20/09 85 9 5 0 80% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO#6 JAVAHERNESHAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 02/26/08