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 04/25/06 EST. NO.01 TIME 01:21 PM R.E. NAME: NAAS, ABDALLA 05-0L5604 --------------------------------------------------------------------------- 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 04/25/06 EST. NO.01 TIME 01:21 PM R.E. NAME: NAAS, ABDALLA 05-0L5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5604 TIME 01:21 PM ESTIMATE NO. 01 BID OPENING 02/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: NAAS, ABDALLA DATE OF THIS ESTIMATE 04/25/06 LOCATION PROGRESS ESTIMATE 05-MON-1-R80.6/R84.6 ----------------- M BUMGARNER INC IN MONTEREY COUNTY IN SEASIDE AND 1175 GREENVILLE ROAD MARINA AT VARIOUS LOCATIONS LIVERMORE CA 94550 FED. AID NO. N O N E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 0.750 900.00 0.750 900.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.800 1,200.00 0.800 1,200.00 03 STREET SWEEPING LS 2,500.0000 2,500.00 0.800 2,000.00 0.800 2,000.00 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 1.000 500.00 1.000 500.00 05 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.700 2,100.00 0.700 2,100.00 S) 06 TRAFFIC CONTROL SYSTEM LS 16,000.0000 16,000.00 0.800 12,800.00 0.800 12,800.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,500.0000 3,500.00 0.800 2,800.00 0.800 2,800.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 65.0000 260.00 0.000 0.00 09 REMOVE ASPHALT CONCRETE DIKE M 46.0000 25,300.00 542.200 24,941.20 542.200 24,941.20 10 REMOVE CRASH CUSHION EA 200.0000 2,000.00 10.000 2,000.00 10.000 2,000.00 11 ROADWAY EXCAVATION M3 525.0000 7,875.00 15.000 7,875.00 15.000 7,875.00 12 CLASS 2 AGGREGATE BASE M3 425.0000 4,675.00 11.000 4,675.00 11.000 4,675.00 13 ASPHALT CONCRETE (TYPE A) TONN 375.0000 3,375.00 0.000 0.00 14 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 7.0000 3,850.00 0.000 0.00 15 GUARD RAILING DELINEATOR EA 15.0000 300.00 20.000 300.00 20.000 300.00 16 METAL BEAM GUARD RAILING (STEEL POST) M 63.0000 143,010.00 2,267.000 142,821.00 2,267.000 142,821.00 17 DOUBLE THRIE BEAM BARRIER (STEEL POST) M 115.0000 8,050.00 51.500 5,922.50 51.500 5,922.50 18 TRANSITION RAILING (TYPE WB) EA 2,300.0000 2,300.00 0.000 0.00 19 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 4,000.00 4.000 4,000.00 4.000 4,000.00 20 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 8,400.00 4.000 8,400.00 4.000 8,400.00 21 CRASH CUSHION (TYPE CAT) EA 6,100.0000 6,100.00 1.000 6,100.00 1.000 6,100.00 22 CRASH CUSHION (TYPE CAT) BACKUP EA 400.0000 400.00 1.000 400.00 1.000 400.00 PROGRAM CAS145 PAGE 2 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5604 TIME 01:21 PM ESTIMATE NO. 01 BID OPENING 02/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: NAAS, ABDALLA DATE OF THIS ESTIMATE 04/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CONCRETE BARRIER (TYPE 60) M 250.0000 45,000.00 175.300 43,825.00 175.300 43,825.00 PROGRAM CAS145 PAGE 3 DATE 04/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L5604 TIME 01:21 PM ESTIMATE NO. 01 BID OPENING 02/08/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: NAAS, ABDALLA DATE OF THIS ESTIMATE 04/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 273,559.70 273,559.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 273,559.70 273,559.70 ORIGINAL CONTRACT AMOUNT 293,095.00 TOTAL WORK COMPLETED 273,559.70 273,559.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 273,559.70 273,559.70 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 03/07/06 45 00/00/00 00/00/00 06/06/06 12 9 0 0 93% 27% PROGRESS IS SATISFACTORY NAAS, ABDALLA RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/06