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 04/25/05 EST. NO.04 TIME 02:13 PM R.E. NAME: SAYED HASHEMYAN 10-0J7904 --------------------------------------------------------------------------- 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 04/25/05 EST. NO.04 TIME 02:13 PM R.E. NAME: SAYED HASHEMYAN 10-0J7904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/25/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J7904 TIME 02:13 PM ESTIMATE NO. 04 BID OPENING 05/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/05 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 04/25/05 LOCATION RERUN PROGRESS ESTIMATE 10-SJ-120-R3.3/R6.1 ----------------------- RICHARD A. HEAPS ELECTRIC CONT IN SAN JOAQUIN COUNTY IN MANTECA RACTOR, INC. FROM AIRPORT WAY OVERCROSSING TO 8908 FLORIN ROAD 0.1 KM WEST OF SPRECKLES ROAD SACRAMENTO CA 95829 UNDERCROSSING FED. AID NO. ACST-P120(46)E ,PHG-P120(46)E TRAFFIC MONITORING STATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000.00 03 CONSTRUCTION AREA SIGNS LS 2,700.0000 2,700.00 0.250 675.00 0.750 2,025.00 S) 04 TRAFFIC CONTROL SYSTEM LS 9,000.0000 9,000.00 0.450 4,050.00 0.850 7,650.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,600.0000 5,600.00 0.300 1,680.00 1.000 5,600.00 S) 06 REMOVE METAL BEAM GUARD RAILING M 44.0000 334.40 7.600 334.40 7.600 334.40 07 REMOVE SIGN STRUCTURE EA 3,600.0000 3,600.00 0.100 360.00 1.000 3,600.00 08 CLEARING AND GRUBBING LS 7,000.0000 7,000.00 1.000 7,000.00 1.000 7,000.00 09 ROADWAY EXCAVATION M3 140.0000 18,200.00 70.000 9,800.00 70.000 9,800.00 10 IMPORTED MATERIAL (SHOULDER BACKING) M3 185.0000 4,255.00 0.000 0.00 11 STRAW (EROSION CONTROL) TONN 1,800.0000 360.00 0.000 0.00 S) 12 FIBER (EROSION CONTROL) KG 12.0000 384.00 0.000 0.00 S) 13 COMPOST (EROSION CONTROL) KG 10.0000 940.00 0.000 0.00 S) 14 PURE LIVE SEED (EROSION CONTROL) KG 1,200.0000 1,680.00 0.000 0.00 S) 15 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 10.0000 80.00 0.000 0.00 S) 16 STABILIZING EMULSION (EROSION CONTROL) KG 10.0000 80.00 0.000 0.00 S) 17 CLASS 2 AGGREGATE BASE M3 185.0000 8,510.00 0.000 0.00 18 ASPHALT CONCRETE (TYPE B) TONN 225.0000 16,425.00 0.000 0.00 19 1524 MM CAST-IN-DRILLED-HOLE CONCRETE M 2,603.0000 36,442.00 14.000 36,442.00 S) PILE (SIGN FOUNDATION) 20 FURNISH SIGN STRUCTURE (TRUSS) KG 4.8000 73,920.00 15,400.000 73,920.00 F) 21 INSTALL SIGN STRUCTURE (TRUSS) KG 0.2000 3,080.00 770.000 154.00 15,400.000 3,080.00 SF) 22 GUARD RAILING DELINEATOR EA 11.0000 66.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 04/25/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J7904 TIME 02:13 PM ESTIMATE NO. 04 BID OPENING 05/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/05 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 04/25/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 METAL BEAM GUARD RAILING (WOOD POST) M 99.0000 1,584.00 23.120 2,288.88 S) 24 TERMINAL SYSTEM (TYPE SRT) EA 2,000.0000 4,000.00 2.000 4,000.00 S) 25 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 1,600.00 2.000 1,600.00 2.000 1,600.00 S) 26 CHANGEABLE MESSAGE SIGN SYSTEM LS 220,896.0000 220,896.00 0.050 11,044.80 0.900 198,806.40 27 TRAFFIC MONITORING STATION LS 41,605.0000 41,605.00 0.100 4,160.50 1.000 41,605.00 28 CLOSED CIRCUIT TELEVISION SYSTEM LS 56,578.0000 56,578.00 0.550 31,117.90 1.000 56,578.00 PROGRAM CAS145 PAGE 3 DATE 04/25/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0J7904 TIME 02:13 PM ESTIMATE NO. 04 BID OPENING 05/18/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/05 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 04/25/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 72,476.60 456,329.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 72,476.60 456,329.68 ORIGINAL CONTRACT AMOUNT 520,919.40 TOTAL WORK COMPLETED 72,476.60 456,329.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 72,476.60 456,329.68 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 06/17/04 90 09/17/04 09/16/04 04/29/05 109 32 2 34 87% 82% PROGRESS IS SATISFACTORY SAYED HASHEMYAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/05