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 09/26/06 EST. NO.05 TIME 09:47 AM R.E. NAME: KAROUT, REDA 07-4G7004 --------------------------------------------------------------------------- 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 633.86 E.W. @ F.A.(+) 061306 N 001 0 0002 357.91 061506 N 002 0 0003 594.09 061606 N 003 0 0004 121.79 071106 N 004 0 0005 679.58 072406 N 005 0 0007 483.65 072606 N 007 0 0009 827.27 072806 N 009 0 0011 493.26 080706 N 011 0 4,191.41 TOTAL THIS ESTIMATE 30,058.80 TOTAL PREVIOUS ESTIMATE 34,250.21 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 09/26/06 EST. NO.05 TIME 09:47 AM R.E. NAME: KAROUT, REDA 07-4G7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4G7004 TIME 09:47 AM ESTIMATE NO. 05 BID OPENING 12/15/05 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: KAROUT, REDA DATE OF THIS ESTIMATE 09/26/06 LOCATION RERUN PROGRESS ESTIMATE 07-LA-39-22.5/ .0 ----------------------- BEADOR CONSTRUCTION COMPANY IN LOS ANGELES COUNTY AT ANGELES INC NATIONAL FOREST AT 0.5 KM NORTH OF 26320 LESTER CIRCLE PEJSA CANYON BRIDGE CORONA CA 92883 FED. AID NO. N O N E RECONSTRUCT WASHED OUT CULVERT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 50.0000 10,000.00 171.000 8,550.00 02 PREPARE STORM WATER POLLUTION LS 7,500.0000 7,500.00 1.000 7,500.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 11,000.0000 11,000.00 1.000 11,000.00 04 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.750 5,625.00 S) 05 TRAFFIC CONTROL SYSTEM LS 104,838.0000 104,838.00 0.050 5,241.90 1.000 104,838.00 S) 06 REMOVE METAL BEAM GUARD RAILING M 65.0000 5,590.00 86.000 5,590.00 07 CLEARING AND GRUBBING LS 9,000.0000 9,000.00 1.000 9,000.00 08 HIGHWAY PLANTING LS 8,500.0000 8,500.00 1.000 8,500.00 1.000 8,500.00 S) 09 ROADSIDE CLEARING LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 S) 10 COMPOST (EROSION CONTROL) M3 85.0000 2,210.00 26.000 2,210.00 26.000 2,210.00 S) 11 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,100.0000 1,100.00 1.000 1,100.00 1.000 1,100.00 S) 12 PURE LIVE SEED (EROSION CONTROL) KG 650.0000 2,080.00 3.200 2,080.00 3.200 2,080.00 S) 13 PLANT ESTABLISHMENT WORK LS 8,500.0000 8,500.00 0.000 0.00 S) 14 STRUCTURAL CONCRETE (INVERT PAVING) M3 700.0000 189,000.00 270.000 189,000.00 F) 15 BAR REINFORCING STEEL (INVERT PAVING) KG 4.2500 54,196.00 12,752.000 54,196.00 SF) 16 METAL BEAM GUARD RAILING (STEEL POST) M 230.0000 14,490.00 63.000 14,490.00 S) 17 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 7,000.00 2.000 7,000.00 18 PAINT TRAFFIC STRIPE (2-COAT) M 12.0000 2,196.00 310.000 3,720.00 S) PROGRAM CAS145 PAGE 2 DATE 09/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4G7004 TIME 09:47 AM ESTIMATE NO. 05 BID OPENING 12/15/05 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: KAROUT, REDA DATE OF THIS ESTIMATE 09/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 21,131.90 436,399.00 ADJUSTMENT OF COMPENSATION 0.00 30,058.80 EXTRA WORK 4,191.41 4,191.41 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,323.31 470,649.21 19 MOBILIZATION LS 49,000.0000 49,000.00 1.000 49,000.00 ORIGINAL CONTRACT AMOUNT 495,700.00 TOTAL WORK COMPLETED 25,323.31 519,649.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 25,323.31 519,649.21 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 01/12/06 225 01/27/06 01/27/06 03/12/07 111 53 0 0 98% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PLANT ESTABLISHMENT KAROUT, REDA RESIDENT ENGINEER PROGRAM CAS145 DATE 09/26/06