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 03/23/06 EST. NO.04 TIME 09:10 AM R.E. NAME: GADALLA, AMGAD 08-279004 --------------------------------------------------------------------------- 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 03/23/06 EST. NO.04 TIME 09:10 AM R.E. NAME: GADALLA, AMGAD 08-279004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-279004 TIME 09:10 AM ESTIMATE NO. 04 BID OPENING 07/21/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: GADALLA, AMGAD DATE OF THIS ESTIMATE 03/23/06 LOCATION PROGRESS ESTIMATE 08-SBD-15-40.5/ .0 ----------------- ODONNELL CONSTRUCTION INC IN SAN BERNARDINO COUNTY IN 559 W COVINA BLVD VICTORVILLE AT PALMDALE ROAD SAN DIMAS CA 917732911 OVERCROSSING FED. AID NO. ACIM-015 -1(222)144,G-015 -1(222)E REALIGN RAMP AND LANDSCAPING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.750 1,875.00 PROGRAM 02 WATER POLLUTION CONTROL LS 12,000.0000 12,000.00 0.350 4,200.00 0.600 7,200.00 03 TEMPORARY GRAVEL BAG BERM M 70.0000 1,050.00 15.000 1,050.00 04 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.750 1,875.00 05 TRAFFIC CONTROL SYSTEM LS 37,000.0000 37,000.00 0.350 12,950.00 0.600 22,200.00 06 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,800.0000 8,400.00 2.000 5,600.00 2.000 5,600.00 07 REMOVE YELLOW THERMOPLASTIC PAVEMENT M2 16.0000 480.00 0.000 0.00 MARKING 08 REMOVE TRAFFIC STRIPE M 1.2000 480.00 0.000 0.00 09 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 16.0000 96.00 0.000 0.00 10 REMOVE PAVEMENT MARKER EA 1.0000 120.00 0.000 0.00 11 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200.00 2.000 200.00 12 REMOVE CONCRETE PAVEMENT AND BASE M3 62.0000 14,260.00 237.500 14,725.00 237.500 14,725.00 13 REMOVE BASE AND SURFACING M3 54.0000 15,660.00 290.000 15,660.00 290.000 15,660.00 14 RELOCATE ROADSIDE SIGN-TWO POST EA 400.0000 400.00 0.000 0.00 15 REMOVE CONCRETE CURB AND SIDEWALK M3 62.0000 1,674.00 4.700 291.40 27.000 1,674.00 16 CLEARING AND GRUBBING LS 2,500.0000 2,500.00 0.200 500.00 0.900 2,250.00 17 ROADWAY EXCAVATION M3 66.0000 33,000.00 50.000 3,300.00 394.000 26,004.00 18 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250.00 19 HIGHWAY PLANTING LS 14,000.0000 14,000.00 0.000 0.00 S) 20 ROADSIDE CLEARING LS 4,500.0000 4,500.00 0.000 0.00 S) 21 ROCK BLANKET M2 110.0000 27,500.00 0.000 0.00 S) 22 MAINTAIN EXISTING PLANTED AREAS LS 3,700.0000 3,700.00 0.145 536.50 0.145 536.50 S) PROGRAM CAS145 PAGE 2 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-279004 TIME 09:10 AM ESTIMATE NO. 04 BID OPENING 07/21/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: GADALLA, AMGAD DATE OF THIS ESTIMATE 03/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT ESTABLISHMENT WORK LS 41,500.0000 41,500.00 0.000 0.00 S) 24 MAINTAIN EXISTING IRRIGATION FACILITIES LS 9,800.0000 9,800.00 0.145 1,421.00 0.145 1,421.00 S) 25 IRRIGATION SYSTEM LS 31,000.0000 31,000.00 0.113 3,503.00 0.113 3,503.00 S) 26 EXTEND 200 MM CONDUIT M 275.0000 3,300.00 0.000 0.00 S) 27 MODIFY EXISTING MAINTENANCE VEHICLE EA 500.0000 500.00 0.000 0.00 PULLOUT 28 CLASS 2 AGGREGATE SUBBASE M3 82.0000 13,940.00 32.000 2,624.00 172.000 14,104.00 29 CLASS 2 AGGREGATE BASE M3 82.0000 31,160.00 342.000 28,044.00 342.000 28,044.00 30 LEAN CONCRETE BASE M3 180.0000 21,600.00 107.000 19,260.00 31 ASPHALT CONCRETE (TYPE A) TONN 85.0000 27,200.00 0.000 0.00 32 CONCRETE PAVEMENT (RAMP TERMINI) M3 400.0000 84,000.00 211.420 84,568.00 211.420 84,568.00 33 SEAL PAVEMENT JOINT M 26.0000 7,800.00 150.000 3,900.00 150.000 3,900.00 34 MINOR CONCRETE (MINOR STRUCTURE) M3 1,700.0000 8,500.00 3.900 6,630.00 35 ROADSIDE SIGN - ONE POST EA 500.0000 2,500.00 0.000 0.00 36 ROADSIDE SIGN - TWO POST EA 600.0000 1,200.00 0.000 0.00 37 INSTALL ROADSIDE SIGN PANEL ON EA 110.0000 330.00 0.000 0.00 EXISTING POST 38 450 MM REINFORCED CONCRETE PIPE M 275.0000 11,275.00 42.600 11,715.00 39 MINOR CONCRETE (CURB, SIDEWALK AND M3 600.0000 17,400.00 2.100 1,260.00 CURB RAMP) 40 MISCELLANEOUS IRON AND STEEL KG 2.0000 600.00 0.000 0.00 41 DELINEATOR (CLASS 1) EA 47.0000 940.00 0.000 0.00 42 THERMOPLASTIC TRAFFIC STRIPE M 36.0000 4,320.00 0.000 0.00 43 THERMOPLASTIC PAVEMENT MARKING M2 36.0000 2,844.00 0.000 0.00 44 THERMOPLASTIC TRAFFIC STRIPE M 1.1000 1,177.00 0.000 0.00 (SPRAYABLE) 45 PAVEMENT MARKER (REFLECTIVE) EA 3.2000 384.00 0.000 0.00 46 SIGNAL AND LIGHTING LS 164,000.0000 164,000.00 0.238 39,032.00 0.577 94,628.00 S) 47 MODIFY SIGN ILLUMINATION LS 6,000.0000 6,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-279004 TIME 09:10 AM ESTIMATE NO. 04 BID OPENING 07/21/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: GADALLA, AMGAD DATE OF THIS ESTIMATE 03/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 222,304.90 371,132.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 222,304.90 371,132.50 48 MOBILIZATION LS 75,000.0000 75,000.00 0.950 71,250.00 ORIGINAL CONTRACT AMOUNT 752,790.00 TOTAL WORK COMPLETED 222,304.90 442,382.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 222,304.90 442,382.50 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 09/08/05 260 00/00/00 00/00/00 04/26/06 35 1 1 0 54% 13% PROGRESS IS SATISFACTORY GADALLA, AMGAD RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 03/23/06