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 11/14/05 EST. NO.06 TIME 07:15 AM R.E. NAME: THAI, DANH 12-0G4204 --------------------------------------------------------------------------- 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 11/14/05 EST. NO.06 TIME 07:15 AM R.E. NAME: THAI, DANH 12-0G4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4204 TIME 07:15 AM ESTIMATE NO. 06 BID OPENING 10/28/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/15/05 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 11/14/05 LOCATION FINAL ESTIMATE 12-ORA-57-17.4/17.8 -------------- TDS ENGINEERING IN ORANGE COUNTY IN FULLERTON FROM 2899 AGOURA RD, SUITE 171 0.3 KM SOUTH OF NUTWOOD AVENUE WESTLAKE VILLAGE, CA 91361 UNDERCROSSING TO 0.3 KM NORTH OF NUTWOOD AVENUE UNDERCROSSING FED. AID NO. ACST-P057(50)E ,PHG-P057(50)E MODIFY RAMP METER SIGNAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 03 CONSTRUCTION AREA SIGNS LS 1,000.0000 1,000.00 1.000 1,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 63,100.0000 63,100.00 1.000 63,100.00 S) 05 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 4,500.00 180.000 4,500.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,000.0000 2,000.00 2.000 2,000.00 S) 07 TEMPORARY RAILING (TYPE K) M 50.0000 8,000.00 160.000 8,000.00 08 TEMPORARY CRASH CUSHION MODULE EA 100.0000 2,200.00 22.000 2,200.00 09 TEMPORARY TRAFFIC SCREEN M 20.0000 3,200.00 160.000 3,200.00 10 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 8.0000 3,680.00 460.000 3,680.00 STRIPE 11 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 2,020.00 1,010.000 2,020.00 12 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 19.0000 2,090.00 110.000 2,090.00 13 REMOVE PAVEMENT MARKER EA 2.0000 300.00 150.000 300.00 14 REMOVE ROADSIDE SIGN EA 100.0000 1,700.00 17.000 1,700.00 15 REMOVE ROADSIDE SIGN EA 100.0000 100.00 1.000 100.00 (STRAP AND SADDLE BRACKET METHOD) 16 REMOVE PIPE M 150.0000 2,550.00 17.000 2,550.00 17 REMOVE INLET EA 650.0000 1,300.00 2.000 1,300.00 18 SALVAGE ROCK BLANKET M2 50.0000 5,500.00 160.000 8,000.00 19 RELOCATE ROADSIDE SIGN-ONE POST EA 400.0000 400.00 1.000 400.00 20 REMOVE CONCRETE M3 420.0000 2,520.00 6.000 2,520.00 21 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 22 ROADWAY EXCAVATION M3 70.0000 9,800.00 140.000 9,800.00 PROGRAM CAS145 PAGE 2 DATE 11/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4204 TIME 07:15 AM ESTIMATE NO. 06 BID OPENING 10/28/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/15/05 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 11/14/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 24 HIGHWAY PLANTING LS 6,889.0000 6,889.00 1.000 6,889.00 S) 25 ROCK BLANKET M2 78.0000 9,360.00 120.000 9,360.00 26 PLANT ESTABLISHMENT WORK LS 2,500.0000 2,500.00 1.000 2,500.00 S) 27 IRRIGATION SYSTEM LS 6,534.0000 6,534.00 1.000 6,534.00 S) 28 EXTEND 150 MM CONDUIT M 250.0000 500.00 2.000 500.00 29 CLASS 2 AGGREGATE SUBBASE M3 55.0000 3,905.00 71.000 3,905.00 30 ASPHALT CONCRETE (TYPE A) TONN 70.0000 8,400.00 120.000 8,400.00 31 ASPHALT CONCRETE BASE (TYPE A) TONN 60.0000 4,800.00 80.000 4,800.00 32 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 36.0000 900.00 25.000 900.00 33 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 36.0000 4,680.00 130.000 4,680.00 34 MINOR CONCRETE (MINOR STRUCTURE) M3 600.0000 1,020.00 1.700 1,020.00 F) 35 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 9.0000 38,601.00 4,289.000 38,601.00 F) 36 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 2.0000 8,578.00 4,289.000 8,578.00 SF) 37 920 MM CAST-IN-DRILLED-HOLE M 900.0000 7,200.00 8.000 7,200.00 S) CONCRETE PILE (SIGN FOUNDATION) 38 ROADSIDE SIGN - ONE POST EA 200.0000 3,000.00 15.000 3,000.00 39 ROADSIDE SIGN - TWO POST EA 400.0000 800.00 2.000 800.00 40 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 3.000 300.00 METHOD) 41 INSTALL SIGN OVERLAY M2 200.0000 1,400.00 7.000 1,400.00 42 INSTALL SIGN PANEL ON EXISTING FRAME M2 200.0000 280.00 1.400 280.00 43 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 150.00 1.000 150.00 EXISTING POST 44 450 MM REINFORCED CONCRETE PIPE M 140.0000 2,100.00 15.000 2,100.00 45 MINOR CONCRETE (MISCELLANEOUS M3 220.0000 1,980.00 21.020 4,624.40 CONSTRUCTION) 46 MISCELLANEOUS IRON AND STEEL KG 5.0000 1,480.00 296.000 1,480.00 F) 47 METAL BEAM GUARD RAILING (WOOD POST) M 88.0000 2,904.00 34.300 3,018.40 S) 48 TERMINAL SYSTEM (TYPE SRT) EA 3,200.0000 9,600.00 3.000 9,600.00 S) 49 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 2,550.00 3.000 2,550.00 S) PROGRAM CAS145 PAGE 3 DATE 11/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4204 TIME 07:15 AM ESTIMATE NO. 06 BID OPENING 10/28/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/15/05 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 11/14/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 6,800.00 170.000 6,800.00 S) 51 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1500 1,460.50 1,270.000 1,460.50 S) 52 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 1,290.00 430.000 1,290.00 S) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8500 102.00 120.000 102.00 S) (BROKEN 1.83 M - 0.30 M) 54 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8500 518.50 610.000 518.50 S) (BROKEN 5.18 M - 2.14 M) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 750.00 150.000 750.00 S) 56 COMMUNICATION SYSTEM LS 7,500.0000 7,500.00 1.000 7,500.00 S) 57 MODIFY RAMP METERING SYSTEM LS 8,500.0000 8,500.00 1.000 8,500.00 S) 58 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 55,914.0000 55,914.00 1.000 55,914.00 S) 59 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 55,914.0000 55,914.00 1.000 55,914.00 S) PROGRAM CAS145 PAGE 4 DATE 11/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G4204 TIME 07:15 AM ESTIMATE NO. 06 BID OPENING 10/28/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/15/05 R.E. NAME: THAI, DANH DATE OF THIS ESTIMATE 11/14/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 400,378.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 10,255.60 SUBTOTAL AMOUNT EARNED 0.00 410,634.40 ORIGINAL CONTRACT AMOUNT 395,120.00 TOTAL WORK COMPLETED 0.00 410,634.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 410,634.40 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 11/19/04 80 04/19/05 04/19/05 08/15/05 80 3 0 0 100% 100% THAI, DANH RESIDENT ENGINEER PROGRAM CAS145 DATE 11/14/05