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 01/28/05 EST. NO.17 TIME 09:05 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 --------------------------------------------------------------------------- *** 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 01/28/05 EST. NO.17 TIME 09:05 AM R.E. NAME: MANSOURI, HOSSAIN 12-097904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OTHER OUTSTANDING DOCUMENTS MIS.: CEM2402,FHWA47 -10,000.00 17 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/28/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 09:05 AM ESTIMATE NO. 17 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 01/14/05 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 01/28/05 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 1.000 60,313.00 03 CONSTRUCTION AREA SIGNS LS 1,528.0000 1,528.00 1.000 1,528.00 S) 04 TRAFFIC CONTROL SYSTEM LS 194,405.0000 194,405.00 1.000 194,405.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,925.0000 12,925.00 1.000 12,925.00 S) 06 REMOVE METAL BEAM GUARD RAILING M 38.2500 119,722.50 3,111.400 119,011.05 07 REMOVE ASPHALT CONCRETE DIKE M 16.5000 45,540.00 200.300 3,304.95 3,407.500 56,223.75 08 ADJUST METAL BEAM GUARD RAILING M 24.5000 21,805.00 847.200 20,756.40 09 REMOVE CONCRETE (CURB AND GUTTER) M 27.5000 11,000.00 23.600 649.00 266.000 7,315.00 10 REMOVE CRASH CUSHION (SAND FILLED) EA 2,014.0000 8,056.00 2.000 4,028.00 11 CLEARING AND GRUBBING LS 4,080.0000 4,080.00 1.000 4,080.00 12 ASPHALT CONCRETE (TYPE B) TONN 110.5000 20,995.00 77.460 8,559.33 196.360 21,697.78 13 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 83.5000 22,545.00 188.400 15,731.40 510.300 42,610.05 AREA) 14 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.6000 9,408.00 613.200 3,433.92 1,707.300 9,560.88 15 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.6000 15,688.00 65.100 690.06 1,711.150 18,138.19 16 MINOR CONCRETE (CURB) M 165.0000 49,500.00 145.800 24,057.00 344.200 56,793.00 17 DELINEATOR (CLASS 1) EA 27.5000 27,775.00 922.000 25,355.00 18 METAL BEAM GUARD RAILING (WOOD POST) M 88.5000 217,710.00 2,726.000 241,251.00 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 35.000 86,275.00 21 TERMINAL SYSTEM (TYPE SRT) EA 2,027.0000 318,239.00 149.000 302,023.00 22 TERMINAL SYSTEM (TYPE CAT) EA 4,904.0000 53,944.00 12.000 58,848.00 PROGRAM CAS145 PAGE 2 DATE 01/28/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 09:05 AM ESTIMATE NO. 17 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 01/14/05 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 01/28/05 ------------------------------------------------------------------------------------------------------------------------------------ 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 39.000 14,313.00 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 5.000 240,215.00 PROGRAM CAS145 PAGE 3 DATE 01/28/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-097904 TIME 09:05 AM ESTIMATE NO. 17 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 01/14/05 R.E. NAME: MANSOURI, HOSSAIN DATE OF THIS ESTIMATE 01/28/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 56,425.66 1,649,901.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 50,020.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 56,425.66 1,699,921.62 28 MOBILIZATION LS 70,263.0000 70,263.00 1.000 70,263.00 ORIGINAL CONTRACT AMOUNT 1,626,785.50 TOTAL WORK COMPLETED 56,425.66 1,770,184.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 46,425.66 1,760,184.62 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/21/03 200 09/05/03 09/05/03 01/14/05 288 44 2 0 100% 100% MANSOURI, HOSSAIN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/28/05