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 09/24/07 EST. NO.02 TIME 10:21 AM R.E. NAME: KUGAN RAMANATHAN 12-0G1904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 754.01 E.W. @ F.A.(+) 081607 N 0001 0 754.01 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 754.01 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 09/24/07 EST. NO.02 TIME 10:21 AM R.E. NAME: KUGAN RAMANATHAN 12-0G1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G1904 TIME 10:21 AM ESTIMATE NO. 02 BID OPENING 05/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: KUGAN RAMANATHAN DATE OF THIS ESTIMATE 09/24/07 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-55-5.5/ .0 ----------------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN COSTA MESA AT 26320 LESTER CIRCLE PAULARINO AVENUE CORONA, CA 92883 FED. AID NO. N O N E WIDEN STREET, CURBS AND SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.500 1,250.00 1.000 2,500.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 03 TEMPORARY SILT FENCE M 33.0000 1,650.00 50.000 1,650.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 330.0000 330.00 1.000 330.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,750.0000 1,750.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.200 600.00 1.000 3,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 30,110.0000 30,110.00 0.500 15,055.00 1.000 30,110.00 S) 08 TYPE III BARRICADE EA 92.0000 552.00 6.000 552.00 S) 09 TEMPORARY TRAFFIC STRIPE (PAINT) M 5.0000 1,650.00 342.000 1,710.00 S) 10 CHANNELIZER (SURFACE MOUNTED) EA 3.0000 198.00 72.000 216.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,500.0000 5,500.00 0.000 0.00 S) 12 REMOVE CHAIN LINK FENCE M 28.0000 3,360.00 120.000 3,360.00 S) 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.0000 1,100.00 215.000 1,075.00 215.000 1,075.00 S) STRIPE 14 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 4.0000 1,200.00 269.000 1,076.00 269.000 1,076.00 S) 15 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 27.0000 1,674.00 45.600 1,231.20 45.600 1,231.20 S) 16 REMOVE PAVEMENT MARKER EA 2.0000 900.00 160.000 320.00 160.000 320.00 S) 17 REMOVE ROADSIDE SIGN EA 330.0000 330.00 1.000 330.00 18 REMOVE INLET EA 1,750.0000 1,750.00 1.000 1,750.00 1.000 1,750.00 19 REMOVE 450 MM REINFORCED CONCRETE PIPE M 220.0000 220.00 0.450 99.00 0.450 99.00 (PORTION) 20 RELOCATE ROADSIDE SIGN-ONE POST EA 220.0000 660.00 3.000 660.00 3.000 660.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 62.0000 4,960.00 80.000 4,960.00 80.000 4,960.00 S) 22 REMOVE CONCRETE CURB M 25.0000 6,250.00 250.000 6,250.00 PROGRAM CAS145 PAGE 2 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G1904 TIME 10:21 AM ESTIMATE NO. 02 BID OPENING 05/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: KUGAN RAMANATHAN DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE (CURB RAMP) M3 150.0000 2,400.00 16.000 2,400.00 24 ROADWAY EXCAVATION M3 110.0000 28,050.00 114.000 12,540.00 274.000 30,140.00 25 ROADWAY EXCAVATION (TYPE Y-1) M3 150.0000 6,750.00 2.560 384.00 21.810 3,271.50 (AERIALLY DEPOSITED LEAD) 26 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 27 CONTOUR GRADING M2 41.0000 3,895.00 72.000 2,952.00 95.000 3,895.00 28 ROADSIDE CLEARING LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000.00 S) 29 IRRIGATION SYSTEM LS 15,000.0000 15,000.00 -0.024 -360.00 0.976 14,640.00 S) 30 CLASS 2 AGGREGATE BASE M3 162.0000 27,540.00 102.000 16,524.00 192.000 31,104.00 31 ASPHALT CONCRETE (TYPE A) TONN 150.0000 16,500.00 111.940 16,791.00 111.940 16,791.00 32 PAVING ASPHALT (PAINT BINDER) TONN 1,100.0000 1,100.00 0.102 112.20 0.102 112.20 33 MINOR CONCRETE (MINOR STRUCTURE) M3 2,100.0000 2,730.00 1.300 2,730.00 1.300 2,730.00 F) 34 FURNISH SINGLE SHEET ALUMINUM SIGN M2 185.0000 222.00 1.200 222.00 1.200 222.00 (1.6 MM-UNFRAMED) 35 ROADSIDE SIGN - ONE POST EA 550.0000 1,100.00 2.000 1,100.00 2.000 1,100.00 36 PAINT CURB RED (2 COAT) M 5.0000 1,150.00 215.000 1,075.00 215.000 1,075.00 37 MINOR CONCRETE (MISCELLANEOUS M3 460.0000 27,600.00 40.450 18,607.00 61.840 28,446.40 CONSTRUCTION) 38 MISCELLANEOUS IRON AND STEEL KG 9.0000 828.00 92.000 828.00 92.000 828.00 F) 39 CHAIN LINK FENCE (TYPE CL-1.8) M 85.0000 11,050.00 29.000 2,465.00 122.000 10,370.00 S) 40 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 1,775.00 79.000 1,975.00 79.000 1,975.00 S) 41 100 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 1,250.00 290.000 1,450.00 290.000 1,450.00 S) 42 150 MM THERMOPLASTIC TRAFFIC STRIPE M 5.0000 1,150.00 123.000 615.00 123.000 615.00 S) (BROKEN 2.44 M - 1.22 M) 43 200 MM THERMOPLASTIC TRAFFIC STRIPE M 8.0000 704.00 86.000 688.00 86.000 688.00 S) 44 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 520.00 127.000 508.00 127.000 508.00 S) (BROKEN 1.83 M - 0.30 M) 45 100 MM THERMOPLASTIC TRAFFIC STRIPE M 6.0000 900.00 147.000 882.00 147.000 882.00 S) (BROKEN 5.18 M - 2.14 M) 46 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 740.00 437.000 874.00 437.000 874.00 S) 47 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 602.00 81.000 567.00 81.000 567.00 S) 48 MODIFY COMMUNICATION SYSTEM LS 17,100.0000 17,100.00 0.830 14,193.00 1.000 17,100.00 S) 49 MODIFY SIGNAL LS 33,000.0000 33,000.00 0.171 5,643.00 1.000 33,000.00 S) PROGRAM CAS145 PAGE 3 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G1904 TIME 10:21 AM ESTIMATE NO. 02 BID OPENING 05/10/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: KUGAN RAMANATHAN DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 131,941.40 269,963.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 754.01 754.01 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 132,695.41 270,717.31 50 MOBILIZATION LS 29,000.0000 29,000.00 0.050 1,450.00 1.000 29,000.00 ORIGINAL CONTRACT AMOUNT 306,300.00 TOTAL WORK COMPLETED 134,145.41 299,717.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 134,145.41 299,717.31 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 06/14/07 75 06/28/07 06/28/07 10/16/07 58 0 0 0 93% 77% PROGRESS IS SATISFACTORY KUGAN RAMANATHAN RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 09/24/07