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 01/25/06 EST. NO.06 TIME 07:58 AM R.E. NAME: RAMANATHAN, KUGAN 12-0F2604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 13,064.24 A.C. @ L.S.(+) 122805 N 001 0 13,064.24 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 13,064.24 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 01/25/06 EST. NO.06 TIME 07:58 AM R.E. NAME: RAMANATHAN, KUGAN 12-0F2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F2604 TIME 07:58 AM ESTIMATE NO. 06 BID OPENING 06/09/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: RAMANATHAN, KUGAN DATE OF THIS ESTIMATE 01/25/06 LOCATION PROGRESS ESTIMATE 12-ORA-55-11.6/12.0 ----------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN TUSTIN FROM ATTN: DAVID BEADOR 0.3 KM SOUTH 17TH STREET 26320 LESTER CIRCLE OVERCROSSING TO 0.3 KM NORTH OF CORONA, CA 92883 17TH STREET OVERCROSSING FED. AID NO. ACST-P055(44)E ,PH-P055(44)E RESURFACE EXISTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 1.000 1,200.00 PROGRAM 02 WATER POLLUTION CONTROL LS 8,500.0000 8,500.00 0.200 1,700.00 0.800 6,800.00 03 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.800 7,200.00 0.800 7,200.00 S) 04 TRAFFIC CONTROL SYSTEM LS 242,513.0000 242,513.00 0.140 33,951.82 0.953 231,114.89 S) 05 TYPE III BARRICADE EA 90.0000 450.00 5.000 450.00 S) 06 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.7000 8,680.00 3,180.000 2,226.00 S) 07 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 560.00 14.000 560.00 S) 08 TEMPORARY PAVEMENT MARKER EA 3.5000 8,015.00 583.000 2,040.50 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,500.0000 28,500.00 2.000 19,000.00 S) 10 TEMPORARY RAILING (TYPE K) M 70.0000 80,500.00 1,150.000 80,500.00 11 TEMPORARY CRASH CUSHION MODULE EA 285.0000 7,980.00 28.000 7,980.00 12 TEMPORARY TRAFFIC SCREEN M 12.0000 12,480.00 1,040.000 12,480.00 13 REMOVE METAL BEAM GUARD RAILING M 48.0000 3,408.00 0.000 0.00 14 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.5000 7,475.00 137.000 342.50 3,817.000 9,542.50 S) 15 REMOVE PAVEMENT MARKER EA 1.2000 4,704.00 182.000 218.40 735.000 882.00 S) 16 REMOVE ROADSIDE SIGN EA 225.0000 225.00 0.000 0.00 17 REMOVE ROADSIDE SIGN (WOOD POST) EA 120.0000 120.00 0.000 0.00 18 REMOVE ROADSIDE SIGN EA 120.0000 240.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 19 REMOVE ROADSIDE SIGN PANEL EA 120.0000 120.00 0.000 0.00 20 REMOVE ASPHALT CONCRETE DIKE M 11.0000 5,720.00 520.000 5,720.00 21 REMOVE SLOTTED PIPE M 70.0000 9,100.00 130.000 9,100.00 22 ADJUST INLET EA 2,250.0000 27,000.00 8.000 18,000.00 8.000 18,000.00 PROGRAM CAS145 PAGE 2 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F2604 TIME 07:58 AM ESTIMATE NO. 06 BID OPENING 06/09/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: RAMANATHAN, KUGAN DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.5000 30,150.00 6,509.000 29,290.50 S) 24 REMOVE ROCK BLANKET M2 92.0000 4,508.00 81.000 7,452.00 130.000 11,960.00 25 REMOVE CONCRETE BARRIER (TYPE 50D) M 157.0000 5,652.00 36.000 5,652.00 26 REMOVE CONCRETE BARRIER (TYPE 50C) M 88.0000 40,480.00 458.070 40,310.16 27 REMOVE CONCRETE BARRIER (TYPE 50E) M 111.0000 6,771.00 61.000 6,771.00 28 CAP INLET EA 1,750.0000 10,500.00 0.000 0.00 29 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 30 ROADWAY EXCAVATION M3 180.0000 10,260.00 20.000 3,600.00 31 IMPORTED BORROW M3 37.0000 34,040.00 736.000 27,232.00 736.000 27,232.00 32 ROCK BLANKET M2 90.0000 78,300.00 0.000 0.00 33 IRRIGATION SYSTEM LS 30,000.0000 30,000.00 0.200 6,000.00 0.800 24,000.00 S) 34 CLASS 2 AGGREGATE BASE M3 250.0000 7,000.00 0.000 0.00 35 ASPHALT CONCRETE (TYPE A) TONN 90.0000 503,100.00 313.150 28,183.50 4,552.940 409,764.60 36 ASPHALT CONCRETE (OPEN GRADED) TONN 90.0000 117,900.00 866.840 78,015.60 866.840 78,015.60 37 ASPHALT CONCRETE (TYPE B) TONN 100.0000 2,600.00 0.000 0.00 38 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 100.0000 261,000.00 3,200.000 320,000.00 39 PAVING ASPHALT (BINDER-PAVEMENT TONN 425.0000 21,250.00 7.700 3,272.50 13.200 5,610.00 REINFORCING FABRIC) 40 PAVEMENT REINFORCING FABRIC M2 3.0000 20,100.00 4,781.000 14,343.00 41 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 25.0000 4,500.00 0.000 0.00 AREA) 42 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 12.0000 2,520.00 0.000 0.00 43 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 12.0000 1,920.00 0.000 0.00 44 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 12.0000 1,320.00 0.000 0.00 45 MINOR CONCRETE (MINOR STRUCTURE) M3 1,900.0000 13,680.00 1.900 3,610.00 7.200 13,680.00 F) 46 METAL (RAIL MOUNTED SIGN) KG 24.0000 4,680.00 0.000 0.00 F) 47 ROADSIDE SIGN - ONE POST EA 450.0000 450.00 0.000 0.00 S) 48 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 450.00 0.000 0.00 S) METHOD) 49 600 MM REINFORCED CONCRETE PIPE M 520.0000 62,400.00 120.000 62,400.00 PROGRAM CAS145 PAGE 3 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F2604 TIME 07:58 AM ESTIMATE NO. 06 BID OPENING 06/09/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: RAMANATHAN, KUGAN DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 GRATED LINE DRAIN M 235.0000 8,460.00 36.000 8,460.00 36.000 8,460.00 51 MISCELLANEOUS IRON AND STEEL KG 6.5000 2,808.00 432.000 2,808.00 432.000 2,808.00 F) 52 DELINEATOR (CLASS 1) EA 50.0000 1,050.00 0.000 0.00 53 METAL BEAM GUARD RAILING (WOOD POST) M 120.0000 18,000.00 0.000 0.00 S) 54 TRANSITION RAILING (TYPE WB) EA 4,000.0000 4,000.00 0.000 0.00 S) 55 TERMINAL SYSTEM (TYPE SRT) EA 3,000.0000 6,000.00 0.000 0.00 S) 56 CONCRETE BARRIER (TYPE 60D) M 260.0000 22,880.00 0.000 0.00 57 CONCRETE BARRIER (TYPE 60SC) M 360.0000 158,400.00 447.830 161,218.80 58 CONCRETE BARRIER (TYPE 60SE) M 675.0000 54,000.00 76.000 51,300.00 59 THERMOPLASTIC PAVEMENT MARKING M2 57.0000 1,482.00 26.370 1,503.09 26.370 1,503.09 S) 60 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 8,250.00 5,483.000 8,224.50 5,483.000 8,224.50 S) 61 200 MM THERMOPLASTIC TRAFFIC STRIPE M 7.0000 1,260.00 224.000 1,568.00 224.000 1,568.00 S) 62 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 450.00 102.000 255.00 102.000 255.00 S) (BROKEN 3.66 M - 0.92 M) 63 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 3,190.00 3,202.000 3,202.00 3,202.000 3,202.00 S) (BROKEN 10.98 M - 3.66 M) 64 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 99.00 99.000 99.00 99.000 99.00 S) (BROKEN 5.18 M - 2.14 M) 65 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 1,025.00 396.000 990.00 396.000 990.00 S) (BROKEN 10.98 M - 3.66 M) 66 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 2,300.00 784.000 1,960.00 784.000 1,960.00 S) 67 PAVEMENT MARKER (REFLECTIVE) EA 4.5000 3,825.00 570.000 2,565.00 570.000 2,565.00 S) 68 LIGHTING LS 32,500.0000 32,500.00 0.100 3,250.00 1.000 32,500.00 S) 69 COMMUNICATION SYSTEM LS 170,000.0000 170,000.00 0.267 45,390.00 1.000 170,000.00 S) 70 INDUCTIVE LOOP DETECTOR EA 1,100.0000 18,700.00 17.000 18,700.00 17.000 18,700.00 S) PROGRAM CAS145 PAGE 4 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F2604 TIME 07:58 AM ESTIMATE NO. 06 BID OPENING 06/09/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: RAMANATHAN, KUGAN DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 314,152.91 1,937,778.14 ADJUSTMENT OF COMPENSATION 13,064.24 13,064.24 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 327,217.15 1,950,842.38 71 MOBILIZATION LS 240,600.0000 240,600.00 1.000 240,600.00 ORIGINAL CONTRACT AMOUNT 2,506,300.00 TOTAL WORK COMPLETED 327,217.15 2,191,442.38 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 327,217.15 2,191,442.38 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 07/06/05 80 09/12/05 09/12/05 02/01/06 68 21 0 0 86% 85% PROGRESS IS SATISFACTORY RAMANATHAN, KUGAN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/06