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 10/24/05 EST. NO.01 TIME 08:38 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0F3604 --------------------------------------------------------------------------- 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 10/24/05 EST. NO.01 TIME 08:38 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0F3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F3604 TIME 08:38 AM ESTIMATE NO. 01 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 10/24/05 LOCATION PROGRESS ESTIMATE 12-ORA-55-9.4/9.4 ----------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN SANTA ANA AT INC SOUTHBOUND ROUTE 55 AND EDINGER 26320 LESTER CIRCLE AVENUE OFF RAMP CORONA CA 92883 FED. AID NO. ACST-P055(45)E ,PH-P055(45)E WIDEN OFF RAMP ------------------------------------------------------------------------------------------------------------------------------------ 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 0.850 1,020.00 0.850 1,020.00 PROGRAM 02 WATER POLLUTION CONTROL LS 6,000.0000 6,000.00 0.000 0.00 03 CONSTRUCTION AREA SIGNS LS 4,800.0000 4,800.00 0.850 4,080.00 0.850 4,080.00 S) 04 TRAFFIC CONTROL SYSTEM LS 12,500.0000 12,500.00 0.000 0.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN EA 4,800.0000 4,800.00 0.000 0.00 06 REMOVE METAL BEAM GUARD RAILING M 35.0000 2,800.00 0.000 0.00 07 REMOVE PAINTED TRAFFIC STRIPE M 3.5000 1,995.00 0.000 0.00 08 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.5000 1,260.00 0.000 0.00 09 REMOVE PAVEMENT MARKER EA 2.5000 350.00 0.000 0.00 10 REMOVE CONCRETE CURB M 66.0000 3,630.00 0.000 0.00 11 REMOVE CONCRETE FLARED END SECTION EA 900.0000 900.00 0.000 0.00 12 ROADWAY EXCAVATION M3 40.0000 3,600.00 0.000 0.00 13 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000.00 S) 14 IMPORTED BORROW M3 18.0000 49,680.00 0.000 0.00 15 STRAW (EROSION CONTROL) TONN 1,650.0000 1,320.00 0.000 0.00 16 FIBER (EROSION CONTROL) KG 3.0000 516.00 0.000 0.00 17 PURE LIVE SEED (EROSION CONTROL) KG 160.0000 736.00 0.000 0.00 18 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 8.0000 360.00 0.000 0.00 19 STABILIZING EMULSION (EROSION CONTROL) KG 13.0000 364.00 0.000 0.00 20 CLASS 2 AGGREGATE BASE TONN 110.0000 4,840.00 0.000 0.00 21 ASPHALT CONCRETE (TYPE A, 19-MM TONN 110.0000 12,100.00 0.000 0.00 MAXIMUM GRADING) 22 ASPHALTIC EMULSION (PAINT BINDER) TONN 6,000.0000 3,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F3604 TIME 08:38 AM ESTIMATE NO. 01 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADSIDE SIGN - ONE POST EA 600.0000 1,200.00 0.000 0.00 24 600 MM REINFORCED CONCRETE PIPE M 500.0000 15,000.00 0.000 0.00 25 600 MM CONCRETE FLARED END SECTION EA 3,600.0000 3,600.00 0.000 0.00 26 THERMOPLASTIC PAVEMENT MARKING M2 54.0000 1,458.00 0.000 0.00 S) 27 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 1,280.00 0.000 0.00 S) 28 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 600.00 0.000 0.00 S) 29 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 242.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 30 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 13.0000 728.00 0.000 0.00 S) TYPE G) 31 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 14.0000 476.00 0.000 0.00 S) TYPE H) PROGRAM CAS145 PAGE 3 DATE 10/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F3604 TIME 08:38 AM ESTIMATE NO. 01 BID OPENING 08/25/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/05 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 10/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,100.00 8,100.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 8,100.00 8,100.00 32 MOBILIZATION LS 15,365.0000 15,365.00 0.500 7,682.50 0.500 7,682.50 ORIGINAL CONTRACT AMOUNT 159,700.00 TOTAL WORK COMPLETED 15,782.50 15,782.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 15,782.50 15,782.50 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 09/23/05 60 00/00/00 10/11/05 01/06/06 5 4 0 0 10% 8% PROGRESS IS SATISFACTORY ZIAEIAN, GHASSEM RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 10/24/05