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 08/23/05 EST. NO.01 TIME 08:54 AM R.E. NAME: NAAS, ABDALLA 05-0L8804 --------------------------------------------------------------------------- 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 08/23/05 EST. NO.01 TIME 08:54 AM R.E. NAME: NAAS, ABDALLA 05-0L8804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8804 TIME 08:54 AM ESTIMATE NO. 01 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/05 R.E. NAME: NAAS, ABDALLA DATE OF THIS ESTIMATE 08/23/05 LOCATION PROGRESS ESTIMATE 05-SBT-101-0.0/7.5 ----------------- GRANITEROCK IN SAN BENITO COUNTY NEAR GILROY PAVEX CONTRUCTION DIVISION FROM MONTEREY COUNTY LINE TO SANTA 411 WALKER ST. CLARA COUNTY LINE WATSONVILLE, CA 95076 FED. AID NO. N O N E RESURFACE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 WARRANTY LS 5,000.0000 5,000.00 0.000 0.00 02 PREPARE WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 PROGRAM 03 WATER POLLUTION CONTROL LS 6,200.0000 6,200.00 0.500 3,100.00 0.500 3,100.00 04 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.600 1,800.00 0.600 1,800.00 S) 05 TRAFFIC CONTROL SYSTEM LS 64,000.0000 64,000.00 0.250 16,000.00 0.250 16,000.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,000.0000 2,000.00 0.250 500.00 0.250 500.00 S) 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 8,250.00 2,267.700 3,401.55 2,267.700 3,401.55 S) 08 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 30.0000 7,800.00 156.000 4,680.00 156.000 4,680.00 S) 09 RECONSTRUCT METAL BEAM GUARD RAILING M 155.0000 8,990.00 0.000 0.00 S) 10 IMPORTED MATERIAL (SHOULDER BACKING) TONN 20.0000 40,000.00 0.000 0.00 11 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 455.0000 44,590.00 0.000 0.00 12 ASPHALT CONCRETE (OPEN GRADED) TONN 59.0000 767,000.00 3,606.780 212,800.02 3,606.780 212,800.02 13 ASPHALTIC EMULSION (PAINT BINDER) TONN 460.0000 33,580.00 13.430 6,177.80 13.430 6,177.80 14 RECONSTRUCT TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 5,000.00 0.000 0.00 S) 15 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 9,100.00 0.000 0.00 S) 16 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8000 19,520.00 0.000 0.00 S) 17 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.4000 6,600.00 0.000 0.00 S) 18 PAINT TRAFFIC STRIPE (2-COAT) M 0.3000 7,800.00 0.000 0.00 S) 19 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 15,420.00 0.000 0.00 S) 20 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 15,750.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 08/23/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8804 TIME 08:54 AM ESTIMATE NO. 01 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/05 R.E. NAME: NAAS, ABDALLA DATE OF THIS ESTIMATE 08/23/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 253,459.37 253,459.37 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 253,459.37 253,459.37 21 MOBILIZATION LS 119,000.0000 119,000.00 0.950 113,050.00 0.950 113,050.00 ORIGINAL CONTRACT AMOUNT 1,193,600.00 TOTAL WORK COMPLETED 366,509.37 366,509.37 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 366,509.37 366,509.37 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE PROGRAM 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 06/14/05 40 06/28/05 08/01/05 09/28/05 15 21 0 3 31% 30% PROGRESS IS SATISFACTORY *** SUSPENDED ON 06/28/05. NAAS, ABDALLA RESIDENT ENGINEER PROGRAM CAS145 PAGE 15 DATE 08/23/05