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 11/22/06 EST. NO.05 TIME 10:30 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 11/22/06 EST. NO.05 TIME 10:30 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 RECD PYRL #4 10,000.00 05 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 10:30 AM ESTIMATE NO. 05 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 11/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/22/06 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 0.750 3,750.00 02 TIME-RELATED OVERHEAD WDAY 1,800.0000 261,000.00 17.000 30,600.00 108.000 194,400.00 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 0.120 4,296.00 0.750 26,850.00 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 1.000 3,000.00 1.000 3,000.00 07 TEMPORARY COVER M2 12.0000 10,800.00 42.000 504.00 718.000 8,616.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 990.0000 8,910.00 7.000 6,930.00 09 STREET SWEEPING LS 61,500.0000 61,500.00 0.120 7,380.00 0.750 46,125.00 10 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.050 375.00 0.805 6,037.50 S) 11 TRAFFIC CONTROL SYSTEM LS 261,000.0000 261,000.00 0.120 31,320.00 0.750 195,750.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 37,000.0000 37,000.00 0.120 4,440.00 0.750 27,750.00 S) 13 REMOVE METAL BEAM GUARD RAILING M 45.0000 17,550.00 145.000 6,525.00 145.000 6,525.00 14 REMOVE CRASH CUSHION EA 2,800.0000 33,600.00 4.000 11,200.00 6.000 16,800.00 15 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 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 156,000.00 264.400 15,864.00 2,864.400 171,864.00 18 IMPORTED BORROW M3 68.5000 226,735.00 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 1,930.000 129,310.00 21 ASPHALT CONCRETE (TYPE A) TONN 94.0000 499,140.00 22.830 2,146.02 5,068.090 476,400.46 22 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 200.0000 15,200.00 76.000 15,200.00 76.000 15,200.00 AREA) PROGRAM CAS145 PAGE 2 DATE 11/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 10:30 AM ESTIMATE NO. 05 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 11/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/22/06 ------------------------------------------------------------------------------------------------------------------------------------ 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 (AC, ROLLED-IN INDENTATIONS) 24 SINGLE THRIE BEAM BARRIER (STEEL POST) M 84.0000 2,898,000.00 11,700.000 982,800.00 18,265.000 1,534,260.00 25 TRANSITION RAILING (TYPE STB) EA 3,600.0000 7,200.00 0.000 0.00 26 CONCRETE BARRIER (TYPE 60) M 175.0000 70,000.00 400.000 70,000.00 400.000 70,000.00 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 11/22/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A8604 TIME 10:30 AM ESTIMATE NO. 05 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 11/20/06 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/22/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,185,650.02 3,250,076.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,185,650.02 3,250,076.17 29 MOBILIZATION LS 329,881.0000 329,881.00 0.050 16,494.05 1.000 329,881.00 ORIGINAL CONTRACT AMOUNT 5,199,199.00 TOTAL WORK COMPLETED 1,202,144.07 3,579,957.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 1,212,144.07 3,579,957.17 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 01/12/07 110 5 0 1 68% 75% PROGRESS IS SATISFACTORY HISHAM ALNATOUR RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 11/22/06