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 08/23/04 EST. NO.12 TIME 10:29 AM R.E. NAME: MANSOURI, HOSSAIN 12-097904 --------------------------------------------------------------------------- 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 3,326.40 E.W. @ F.A.(+) 042904 N 1 0 3,326.40 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,326.40 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 08/23/04 EST. NO.12 TIME 10:29 AM R.E. NAME: MANSOURI, HOSSAIN 12-097904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 10:29 AM ESTIMATE NO. 12 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/04 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 08/23/04 LOCATION PROGRESS ESTIMATE 12-ORA-5-0.0/30.3 ----------------- ALCORN FENCE COMPANY IN ORANGE COUNTY AT VARIOUS 1212 W. STRUCK AVENUE LOCATIONS ORANGE, CA 92867 FED. AID NO. ACIM-005 -2(906)72E,G-005 -2(906)72E UPGRADE METAL BEAM GUARD RAILINGS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 5,875.0000 5,875.00 0.750 4,406.25 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 60,313.0000 60,313.00 0.050 3,015.65 0.950 57,297.35 03 CONSTRUCTION AREA SIGNS LS 1,528.0000 1,528.00 0.050 76.40 0.950 1,451.60 S) 04 TRAFFIC CONTROL SYSTEM LS 194,405.0000 194,405.00 0.050 9,720.25 0.950 184,684.75 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,925.0000 12,925.00 0.050 646.25 0.950 12,278.75 S) 06 REMOVE METAL BEAM GUARD RAILING M 38.2500 119,722.50 134.800 5,156.10 3,023.800 115,660.35 07 REMOVE ASPHALT CONCRETE DIKE M 16.5000 45,540.00 37.600 620.40 3,102.000 51,183.00 08 ADJUST METAL BEAM GUARD RAILING M 24.5000 21,805.00 409.800 10,040.10 09 REMOVE CONCRETE (CURB AND GUTTER) M 27.5000 11,000.00 163.000 4,482.50 242.400 6,666.00 10 REMOVE CRASH CUSHION (SAND FILLED) EA 2,014.0000 8,056.00 1.000 2,014.00 11 CLEARING AND GRUBBING LS 4,080.0000 4,080.00 0.250 1,020.00 12 ASPHALT CONCRETE (TYPE B) TONN 110.5000 20,995.00 118.900 13,138.45 13 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 83.5000 22,545.00 154.500 12,900.75 292.900 24,457.15 AREA) 14 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.6000 9,408.00 116.900 654.64 1,011.400 5,663.84 15 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.6000 15,688.00 71.400 756.84 1,586.800 16,820.08 16 MINOR CONCRETE (CURB) M 165.0000 49,500.00 198.400 32,736.00 198.400 32,736.00 17 DELINEATOR (CLASS 1) EA 27.5000 27,775.00 15.000 412.50 922.000 25,355.00 18 METAL BEAM GUARD RAILING (WOOD POST) M 88.5000 217,710.00 165.300 14,629.05 2,469.400 218,541.90 19 END SECTION EA 422.0000 1,266.00 2.000 844.00 20 TERMINAL SYSTEM (TYPE ET) EA 2,465.0000 32,045.00 6.000 14,790.00 20.000 49,300.00 21 TERMINAL SYSTEM (TYPE SRT) EA 2,027.0000 318,239.00 3.000 6,081.00 146.000 295,942.00 22 TERMINAL SYSTEM (TYPE CAT) EA 4,904.0000 53,944.00 12.000 58,848.00 PROGRAM CAS145 PAGE 2 DATE 08/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 10:29 AM ESTIMATE NO. 12 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/04 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 08/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TERMINAL SYSTEM (TYPE CAT) BACKUP EA 433.0000 4,763.00 14.000 6,062.00 24 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 367.0000 16,148.00 4.000 1,468.00 37.000 13,579.00 25 CRASH CUSHION (TYPE CAT) EA 4,696.0000 37,568.00 8.000 37,568.00 26 CRASH CUSHION (TYPE CAT) BACKUP EA 433.0000 3,464.00 7.750 3,355.75 27 CRASH CUSHION (REACT 9SCBS) EA 48,043.0000 240,215.00 4.000 192,172.00 PROGRAM CAS145 PAGE 3 DATE 08/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 10:29 AM ESTIMATE NO. 12 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/04 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 08/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 108,146.33 1,441,085.32 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,326.40 3,326.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 111,472.73 1,444,411.72 28 MOBILIZATION LS 70,263.0000 70,263.00 1.000 70,263.00 ORIGINAL CONTRACT AMOUNT 1,626,785.50 TOTAL WORK COMPLETED 111,472.73 1,514,674.72 MATERIALS ON HAND ON SITE 33,503.79 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 111,472.73 1,548,178.51 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 08/21/03 200 09/05/03 09/05/03 09/30/04 224 14 0 0 89% 100% PROGRESS UNSATISFACTORY MANSOURI, HOSSAIN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/04