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 01/19/05 EST. NO.06 TIME 09:26 AM R.E. NAME: ELIAS MOUSA 04-0A0504 --------------------------------------------------------------------------- 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 0007 309.95 E.W. @ F.A.(+) 082504 N 0007 0 0008 279.36 100104 N 0008 0 0009 215.52 100404 N 0009 0 0010 398.75 100404 N 0010 0 1,203.58 TOTAL THIS ESTIMATE 1,354.18 TOTAL PREVIOUS ESTIMATE 2,557.76 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 01/19/05 EST. NO.06 TIME 09:26 AM R.E. NAME: ELIAS MOUSA 04-0A0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 070 -691.41 02 OVERBID ITEM NO. 070 -36.39 03 0.00 -727.80 TOTAL DEDUCTIONS 0.00 -727.80 PROGRAM CAS145 PAGE 1 DATE 01/19/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0504 TIME 09:26 AM ESTIMATE NO. 06 BID OPENING 05/12/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: ELIAS MOUSA DATE OF THIS ESTIMATE 01/19/05 LOCATION PROGRESS ESTIMATE 04-NAP-29-4.4/5.2 ----------------- O.C. JONES, INC IN NAPA COUNTY IN NAPA FROM 0.5 KM 285 MINI DRIVE SOUTH TO 0.7 KM NORTH OF THE 12 AND VALLEJO, CA 94589 29 INTERSECTION FED. AID NO. ACST-P029(95)E ,P-P029(95)E WIDEN EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 10.0000 10,400.00 722.400 7,224.00 02 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 8,750.0000 8,750.00 0.200 1,750.00 1.000 8,750.00 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 2,000.00 -0.200 -400.00 1.000 2,000.00 05 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 6,000.00 0.000 0.00 06 TEMPORARY COVER M2 8.0000 1,600.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 6,665.0000 6,665.00 0.750 4,998.75 S) 08 TRAFFIC CONTROL SYSTEM LS 3,700.0000 3,700.00 0.200 740.00 1.000 3,700.00 S) 09 TEMPORARY TRAFFIC STRIPE (TAPE) M 6.0000 46,800.00 5,685.000 34,110.00 S) 10 TEMPORARY PAVEMENT MARKING (TAPE) M2 145.0000 13,195.00 41.300 5,988.50 S) 11 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 2,025.00 26.000 1,170.00 S) 12 TEMPORARY PAVEMENT MARKER EA 5.0000 2,200.00 370.000 1,850.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 30,000.00 4.000 20,000.00 S) 14 TEMPORARY RAILING (TYPE K) M 56.0000 144,480.00 2,101.260 117,670.56 S) 15 TEMPORARY CRASH CUSHION MODULE EA 170.0000 20,400.00 91.000 15,470.00 S) 16 ABANDON CULVERT M 45.0000 1,125.00 25.000 1,125.00 17 ABANDON INLET EA 500.0000 500.00 1.000 500.00 18 REMOVE FENCE M 30.0000 3,600.00 118.000 3,540.00 19 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 12.0000 11,040.00 329.000 3,948.00 STRIPE 20 REMOVE PAVEMENT MARKING M2 30.0000 1,620.00 39.500 1,185.00 21 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 11,440.00 2,126.000 8,504.00 22 REMOVE PAVEMENT MARKER EA 1.0000 800.00 876.000 876.00 PROGRAM CAS145 PAGE 2 DATE 01/19/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0504 TIME 09:26 AM ESTIMATE NO. 06 BID OPENING 05/12/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: ELIAS MOUSA DATE OF THIS ESTIMATE 01/19/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CHANNELIZERS EA 10.0000 480.00 48.000 480.00 24 REMOVE SIGN EA 100.0000 400.00 0.000 0.00 25 REMOVE INLET EA 700.0000 700.00 1.000 700.00 26 REMOVE ASPHALT CONCRETE SURFACING M2 20.0000 4,800.00 240.000 4,800.00 27 RELOCATE ROADSIDE SIGN-ONE POST EA 175.0000 525.00 0.000 0.00 28 RELOCATE ROADSIDE SIGN-TWO POST EA 650.0000 1,950.00 0.000 0.00 29 ADJUST INLET EA 1,200.0000 1,200.00 1.000 1,200.00 30 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.5000 87,750.00 17,713.000 115,134.50 S) 31 REMOVE CONCRETE M2 60.0000 9,600.00 160.000 9,600.00 32 REMOVE CONCRETE CURB M 60.0000 16,800.00 280.000 16,800.00 33 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 34 ROADWAY EXCAVATION M3 37.0000 237,170.00 7,912.145 292,749.37 35 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 36 STRAW (EROSION CONTROL) KG 1.5000 1,350.00 878.000 1,317.00 S) 37 FIBER (EROSION CONTROL) KG 3.0000 600.00 161.000 483.00 S) 38 FIBER ROLLS M 9.0000 11,160.00 1,098.000 9,882.00 39 COMPOST (EROSION CONTROL) KG 1.0000 570.00 472.000 472.00 S) 40 PURE LIVE SEED (EROSION CONTROL) KG 175.0000 1,575.00 6.500 1,137.50 S) 41 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 168.00 35.000 140.00 S) 42 CLASS 2 AGGREGATE BASE M3 42.0000 230,580.00 6,931.420 291,119.64 43 ASPHALT CONCRETE (LEVELING) TONN 68.0000 59,840.00 1,099.190 74,744.92 44 ASPHALT CONCRETE (TYPE A) TONN 68.0000 575,280.00 10,668.130 725,432.84 45 ASPHALTIC EMULSION (PAINT BINDER) TONN 200.0000 3,200.00 7.000 1,400.00 46 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 1,400.00 0.700 1,400.00 F) 47 ROADSIDE SIGN - ONE POST EA 295.0000 885.00 0.000 0.00 48 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 150.0000 600.00 0.000 0.00 49 450 MM REINFORCED CONCRETE PIPE M 300.0000 9,000.00 29.000 8,700.00 PROGRAM CAS145 PAGE 3 DATE 01/19/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0504 TIME 09:26 AM ESTIMATE NO. 06 BID OPENING 05/12/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: ELIAS MOUSA DATE OF THIS ESTIMATE 01/19/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 600 MM REINFORCED CONCRETE PIPE M 700.0000 700.00 1.000 700.00 51 450 MM CONCRETE FLARED END SECTION EA 650.0000 1,300.00 2.000 1,300.00 52 ROCK SLOPE PROTECTION M3 245.0000 1,470.00 5.400 1,323.00 (BACKING NO. 2, METHOD B) 53 ROCK SLOPE PROTECTION FABRIC M2 6.0000 102.00 16.600 99.60 54 MINOR CONCRETE (CURB) M3 1,100.0000 19,800.00 18.000 19,800.00 55 MINOR CONCRETE (ISLAND PAVING) M3 625.0000 9,375.00 14.700 9,187.50 56 MISCELLANEOUS IRON AND STEEL KG 4.2500 459.00 216.000 918.00 F) 57 DELINEATOR (CLASS 1) EA 30.0000 540.00 0.000 0.00 58 METAL BEAM GUARD RAILING (WOOD POST) M 129.0000 1,290.00 10.000 1,290.00 59 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 2,500.00 1.000 2,500.00 60 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 1.000 600.00 61 THERMOPLASTIC TRAFFIC STRIPE M 1.0500 8,043.00 5,812.000 6,102.60 S) 62 THERMOPLASTIC PAVEMENT MARKING M2 28.0000 26,600.00 235.960 6,606.88 S) 63 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 2,070.00 612.000 1,836.00 S) 64 PAVEMENT MARKER (REFLECTIVE) EA 5.0000 2,950.00 596.000 2,980.00 S) 65 SIGNAL AND LIGHTING (LOCATION 1) LS 88,000.0000 88,000.00 0.800 70,400.00 S) 66 INSTALL AND TEST EMERGENCY VEHICLE LS 5,000.0000 5,000.00 0.000 0.00 S) PRE-EMPTION SYSTEM 67 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 67,500.0000 67,500.00 0.900 60,750.00 S) 68 MODIFY FLASHING BEACON LS 35,000.0000 35,000.00 0.500 17,500.00 S) 69 MODIFY FLASHING BEACON LS 15,000.0000 15,000.00 1.000 15,000.00 S) (STAGE CONSTRUCTION) PROGRAM CAS145 PAGE 4 DATE 01/19/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0504 TIME 09:26 AM ESTIMATE NO. 06 BID OPENING 05/12/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: ELIAS MOUSA DATE OF THIS ESTIMATE 01/19/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,090.00 2,027,696.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,203.58 2,557.76 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,293.58 2,030,253.92 70 MOBILIZATION LS 210,000.0000 210,000.00 1.000 210,000.00 ORIGINAL CONTRACT AMOUNT 2,092,722.00 TOTAL WORK COMPLETED 3,293.58 2,240,253.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -727.80 TOTAL 3,293.58 2,239,526.12 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 070 MOBILIZATION 209,272.20 210,000.00 727.80 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 07/09/04 75 08/08/04 07/26/04 01/22/05 75 50 0 0 97% 100% PROGRESS IS SATISFACTORY ELIAS MOUSA RESIDENT ENGINEER PROGRAM CAS145 DATE 01/19/05