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 09/22/06 EST. NO.08 TIME 02:18 PM R.E. NAME: KWAN, KIN 07-194104 --------------------------------------------------------------------------- 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 0014 2,451.10 E.W. @ F.A.(+) 082006 N PE14 0 0015 5,384.60 083106 N PE15 0 0016 4,394.97 090606 N PE16 0 12,230.67 TOTAL THIS ESTIMATE 21,652.83 TOTAL PREVIOUS ESTIMATE 33,883.50 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 09/22/06 EST. NO.08 TIME 02:18 PM R.E. NAME: KWAN, KIN 07-194104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION JUNE 06 -10,000.00 06 JUNE 06 10,000.00 08 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 02:18 PM ESTIMATE NO. 08 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/06 R.E. NAME: KWAN, KIN DATE OF THIS ESTIMATE 09/22/06 LOCATION PROGRESS ESTIMATE 07-LA-14-35.8/43.1 ----------------- PETERSON CHASE GENERAL LOS ANGELES COUNTY NEAR SANTA ENGINEERING CONSTRUCTION INC CLARITA AT VARIOUS LOCATIONS 1792 KAISER AVENUE IRVINE CA 926145706 FED. AID NO. ACNH-P014(63)E CUT AND STABILIZE ROCK SLOPES ------------------------------------------------------------------------------------------------------------------------------------ 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 7,500.0000 7,500.00 0.750 5,625.00 02 TIME-RELATED OVERHEAD WDAY 1,050.0000 493,500.00 22.000 23,100.00 143.000 150,150.00 03 TEMPORARY FENCE (TYPE ESA) M 12.0000 18,120.00 440.000 5,280.00 1,510.000 18,120.00 S) 04 PREPARE STORM WATER POLLUTION LS 6,000.0000 6,000.00 0.800 4,800.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 25,000.0000 25,000.00 0.050 1,250.00 0.250 6,250.00 06 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.030 300.00 0.700 7,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.150 90,000.00 0.470 282,000.00 S) 08 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.1500 3,128.00 3,330.000 3,829.50 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 3,240.00 64.000 2,880.00 S) 10 TEMPORARY PAVEMENT MARKER EA 4.0000 480.00 177.000 708.00 S) 11 TEMPORARY RAILING (TYPE K) M 78.0000 169,260.00 1,987.000 154,986.00 12 TEMPORARY CRASH CUSHION MODULE EA 325.0000 27,300.00 20.000 6,500.00 74.000 24,050.00 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 200.00 206.000 412.00 S) STRIPE 14 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 7,700.00 1,868.000 3,736.00 S) 15 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 360.00 927.000 1,854.00 S) 16 REMOVE PAVEMENT MARKER EA 1.5000 1,005.00 368.000 552.00 S) 17 REMOVE CONCRETE PAVEMENT M2 42.0000 19,320.00 0.000 0.00 18 SALVAGE CONCRETE BARRIER (TYPE K) M 21.0000 32,760.00 0.000 0.00 19 RELOCATE CONCRETE BARRIER (TYPE K) M 5.0000 7,800.00 1,548.400 7,742.00 20 RELOCATE CRASH CUSHION EA 1,000.0000 2,000.00 2.000 2,000.00 S) 21 ADJUST INLET EA 2,500.0000 12,500.00 0.000 0.00 22 REMOVE CONCRETE CURB M 24.0000 9,600.00 111.000 2,664.00 288.000 6,912.00 PROGRAM CAS145 PAGE 2 DATE 09/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 02:18 PM ESTIMATE NO. 08 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/06 R.E. NAME: KWAN, KIN DATE OF THIS ESTIMATE 09/22/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CAP INLET EA 1,000.0000 1,000.00 0.000 0.00 24 REMOVE CRASH CUSHION (SAND FILLED) EA 600.0000 1,200.00 0.000 0.00 S) 25 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 0.400 20,000.00 0.400 20,000.00 26 ROADWAY EXCAVATION M3 43.0000 683,700.00 696.000 29,928.00 1,166.000 50,138.00 27 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.850 4,250.00 28 DUFF M2 5.0000 28,500.00 200.000 1,000.00 S) 29 CLASS 3 AGGREGATE BASE M3 80.0000 36,800.00 12.000 960.00 124.000 9,920.00 30 LEAN CONCRETE BASE M3 225.0000 42,750.00 62.200 13,995.00 62.200 13,995.00 31 CEMENT TREATED PERMEABLE BASE M3 200.0000 5,200.00 0.000 0.00 32 ASPHALT CONCRETE (TYPE B) TONN 80.0000 168,800.00 0.000 0.00 33 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 15.0000 29,550.00 0.000 0.00 34 CONCRETE PAVEMENT M3 300.0000 39,000.00 0.000 0.00 35 SEAL PAVEMENT JOINT M 20.0000 6,400.00 0.000 0.00 36 MINOR CONCRETE (MINOR STRUCTURE) M3 2,700.0000 2,970.00 0.000 0.00 F) 37 600 MM REINFORCED CONCRETE PIPE M 1,000.0000 1,100.00 0.000 0.00 38 200 MM PERFORATED STEEL PIPE UNDERDRAIN M 100.0000 25,000.00 0.000 0.00 (2.01 MM THICK) 39 200 MM NON-PERFORATED STEEL PIPE M 120.0000 1,440.00 0.000 0.00 UNDERDRAIN (2.01 MM THICK) 40 MISCELLANEOUS IRON AND STEEL KG 10.0000 1,480.00 0.000 0.00 F) 41 TWISTED WIRE MESH DRAPERY SYSTEM M2 46.0000 2,033,200.00 15,900.000 731,400.00 51,236.000 2,356,856.00 42 CABLE MESH DRAPERY SYSTEM M2 82.0000 2,189,400.00 6,662.500 546,325.00 43 METAL BEAM GUARD RAILING (WOOD POST) M 160.0000 8,000.00 0.000 0.00 S) 44 TRANSITION RAILING (TYPE WB) EA 4,000.0000 4,000.00 0.000 0.00 S) 45 CONCRETE BARRIER (TYPE 60D MOD) M 210.0000 48,300.00 95.000 19,950.00 95.000 19,950.00 46 THERMOPLASTIC TRAFFIC STRIPE M 6.0000 1,800.00 0.000 0.00 S) 47 PAINT TRAFFIC STRIPE (2-COAT) M 1.0000 2,560.00 0.000 0.00 S) 48 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 2,040.00 0.000 0.00 S) 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 960.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 09/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 02:18 PM ESTIMATE NO. 08 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/06 R.E. NAME: KWAN, KIN DATE OF THIS ESTIMATE 09/22/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY LIGHTING LS 26,000.0000 26,000.00 0.120 3,120.00 0.140 3,640.00 S) PROGRAM CAS145 PAGE 4 DATE 09/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194104 TIME 02:18 PM ESTIMATE NO. 08 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/06 R.E. NAME: KWAN, KIN DATE OF THIS ESTIMATE 09/22/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 948,447.00 3,709,680.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,230.67 33,883.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 960,677.67 3,743,564.00 51 MOBILIZATION LS 575,000.0000 575,000.00 0.050 28,750.00 1.000 575,000.00 ORIGINAL CONTRACT AMOUNT 7,477,923.00 TOTAL WORK COMPLETED 989,427.67 4,318,564.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 999,427.67 4,318,564.00 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 01/24/06 470 02/13/06 00/00/00 01/11/08 146 9 0 0 55% 31% PROGRESS IS SATISFACTORY TIME EXTENSION PENDING KWAN, KIN RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 09/22/06