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 10/24/06 EST. NO.04 TIME 06:38 AM R.E. NAME: HISHAM ALNATOUR 06-0A8604 --------------------------------------------------------------------------- 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 10/24/06 EST. NO.04 TIME 06:38 AM R.E. NAME: HISHAM ALNATOUR 06-0A8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 04 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 06:38 AM ESTIMATE NO. 04 BID OPENING 05/02/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 10/24/06 LOCATION PROGRESS ESTIMATE 06-KER-99-2.7/13.4 ----------------- MODERN ALLOYS, INC. IN KERN COUNTY NEAR WHEELER RIDGE 11172 WESTERN AVENUE FROM ROUTE 166 AND 99 SEPARATION STANTON, CA. 90680 TO BEAR MOUNTAIN BOULEVARD OVERCROSSING FED. AID NO. N O N E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750.00 02 TIME-RELATED OVERHEAD WDAY 1,800.0000 261,000.00 19.000 34,200.00 91.000 163,800.00 03 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 0.750 2,812.50 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 35,800.0000 35,800.00 0.130 4,654.00 0.630 22,554.00 05 TEMPORARY FIBER ROLL M 400.0000 7,200.00 25.000 10,000.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 3,000.00 0.000 0.00 07 TEMPORARY COVER M2 12.0000 10,800.00 46.000 552.00 676.000 8,112.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 990.0000 8,910.00 1.000 990.00 7.000 6,930.00 09 STREET SWEEPING LS 61,500.0000 61,500.00 0.130 7,995.00 0.630 38,745.00 10 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.050 375.00 0.755 5,662.50 S) 11 TRAFFIC CONTROL SYSTEM LS 261,000.0000 261,000.00 0.130 33,930.00 0.630 164,430.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 37,000.0000 37,000.00 0.130 4,810.00 0.630 23,310.00 S) 13 REMOVE METAL BEAM GUARD RAILING M 45.0000 17,550.00 0.000 0.00 14 REMOVE CRASH CUSHION EA 2,800.0000 33,600.00 2.000 5,600.00 2.000 5,600.00 15 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 0.050 3,750.00 0.950 71,250.00 16 BINDER (DUST PALLIATIVE) TONN 1,000.0000 10,000.00 0.000 0.00 17 ROADWAY EXCAVATION M3 60.0000 156,000.00 2,600.000 156,000.00 18 IMPORTED BORROW M3 68.5000 226,735.00 1,696.660 116,221.21 3,193.660 218,765.71 19 STABILIZING EMULSION (EROSION CONTROL) KG 6.0000 10,500.00 0.000 0.00 S) 20 CLASS 2 AGGREGATE BASE M3 67.0000 129,310.00 480.000 32,160.00 1,930.000 129,310.00 21 ASPHALT CONCRETE (TYPE A) TONN 94.0000 499,140.00 5,045.260 474,254.44 5,045.260 474,254.44 22 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 200.0000 15,200.00 0.000 0.00 AREA) PROGRAM CAS145 PAGE 2 DATE 10/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 06:38 AM ESTIMATE NO. 04 BID OPENING 05/02/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 10/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SHOULDER RUMBLE STRIP STA 128.0000 7,680.00 60.000 7,680.00 60.000 7,680.00 (AC, ROLLED-IN INDENTATIONS) 24 SINGLE THRIE BEAM BARRIER (STEEL POST) M 84.0000 2,898,000.00 4,300.000 361,200.00 6,565.000 551,460.00 25 TRANSITION RAILING (TYPE STB) EA 3,600.0000 7,200.00 0.000 0.00 26 CONCRETE BARRIER (TYPE 60) M 175.0000 70,000.00 0.000 0.00 27 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 6,600.00 0.000 0.00 S) 28 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.1000 4,343.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 10/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 06:38 AM ESTIMATE NO. 04 BID OPENING 05/02/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 10/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,089,621.65 2,064,426.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,089,621.65 2,064,426.15 29 MOBILIZATION LS 329,881.0000 329,881.00 0.200 65,976.20 0.950 313,386.95 ORIGINAL CONTRACT AMOUNT 5,199,199.00 TOTAL WORK COMPLETED 1,155,597.85 2,377,813.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 1,145,597.85 2,367,813.10 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 05/23/06 145 07/10/06 06/07/06 01/11/07 91 4 0 1 45% 62% PROGRESS IS SATISFACTORY HISHAM ALNATOUR RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 10/24/06