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 08/19/09 EST. NO.02 TIME 12:51 PM R.E. NAME: T.H. WANG 12-0H3904 --------------------------------------------------------------------------- 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 08/19/09 EST. NO.02 TIME 12:51 PM R.E. NAME: T.H. WANG 12-0H3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H3904 TIME 12:51 PM ESTIMATE NO. 02 BID OPENING 04/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/09 R.E. NAME: T.H. WANG DATE OF THIS ESTIMATE 08/19/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-91-9.1/9.1 ---------------------------------- BEADOR CONSTRUCTION COMPANY IN ORANGE COUNTY IN ANAHEIM AT INC. ROUTE 55/91 CONNECTOR 26320 LESTER CIRCLE CORONA, CA 92883 FED. AID NO. N O N E CONCRETE SLABS REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 2,700.0000 2,700.00 1.000 2,700.00 03 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 1.000 800.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 1,260.00 1.000 210.00 05 STREET SWEEPING LS 3,200.0000 3,200.00 0.400 1,280.00 1.000 3,200.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,050.0000 1,050.00 0.200 210.00 1.000 1,050.00 07 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.100 350.00 1.000 3,500.00 08 TRAFFIC CONTROL SYSTEM LS 45,241.0000 45,241.00 0.500 22,620.50 1.000 45,241.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,050.0000 1,050.00 0.500 525.00 1.000 1,050.00 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 480.00 600.000 480.00 600.000 480.00 11 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 12 REPLACE CONCRETE PAVEMENT CY 450.0000 135,000.00 26.000 11,700.00 226.000 101,700.00 (RAPID STRENGTH CONCRETE) 13 TIE BAR (DRILL AND BOND) EA 13.0000 2,860.00 20.000 260.00 220.000 2,860.00 14 DOWEL BAR (DRILL AND BOND) EA 13.0000 4,810.00 70.000 910.00 370.000 4,810.00 15 DOWEL BAR (SMOOTH, EPOXY COATED) EA 9.0000 3,330.00 70.000 630.00 370.000 3,330.00 16 GRIND EXISTING CONCRETE SQYD 10.0000 8,800.00 880.000 8,800.00 880.000 8,800.00 PAVEMENT 17 CLEAN EXPANSION JOINT LF 27.0000 1,053.00 39.000 1,053.00 18 JOINT SEAL (MR 1 1/2") LF 80.0000 3,120.00 39.000 3,120.00 19 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,200.00 1,214.000 1,214.00 1,214.000 1,214.00 20 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 600.00 607.000 607.00 607.000 607.00 (BROKEN 36-12) 21 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 200.00 63.000 252.00 63.000 252.00 22 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 196.00 35.000 245.00 35.000 245.00 PROGRAM CAS145 PAGE 2 DATE 08/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H3904 TIME 12:51 PM ESTIMATE NO. 02 BID OPENING 04/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/09 R.E. NAME: T.H. WANG DATE OF THIS ESTIMATE 08/19/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H3904 TIME 12:51 PM ESTIMATE NO. 02 BID OPENING 04/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/09 R.E. NAME: T.H. WANG DATE OF THIS ESTIMATE 08/19/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 50,583.50 188,472.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 50,583.50 188,472.00 ORIGINAL CONTRACT AMOUNT 222,700.00 TOTAL WORK COMPLETED 50,583.50 188,472.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 50,583.50 188,472.00 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 05/15/09 45 06/01/09 06/01/09 07/31/09 45 0 0 0 100% 100% T.H. WANG RESIDENT ENGINEER PROGRAM CAS145 DATE 08/19/09