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 03/22/12 EST. NO.05 TIME 05:50 AM R.E. NAME: ABOUZEDAN, RAAID 06-0L8404 --------------------------------------------------------------------------- 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 03/22/12 EST. NO.05 TIME 05:50 AM R.E. NAME: ABOUZEDAN, RAAID 06-0L8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 2011 -10,000.00 02 RECD CEM 4401 2011 10,000.00 03 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 05 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L8404 TIME 05:50 AM ESTIMATE NO. 05 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 03/22/12 LOCATION PROGRESS ESTIMATE 06-FRE-168-0.0/10.5 ----------------- 06-FRE-180-54.6/62.9 MADCO ELECTRIC INC IN FRESNO COUNTY ON ROUTE 168 FROM 2135 E FRONT STREET ROUTE 180 TO DEWOLF AVENUE AND ON SELMA CA 93662 ROUTE 180 FROM MARKS AVENUE TO CLOVIS AVENUE FED. AID NO. ACST-X019(23)E ,P-X019(23)E INSTALL VEHICLE DETECTION SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.083 166.00 0.413 826.00 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 1,200.00 3.000 1,200.00 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0.00 005 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.750 4,125.00 006 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.229 6,870.00 0.943 28,290.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,700.0000 2,700.00 0.943 2,546.10 0.943 2,546.10 008 HIGHWAY PLANTING LS 47,000.0000 47,000.00 0.510 23,970.00 1.000 47,000.00 009 MAINTAIN EXISTING PLANTED AREAS LS 54,000.0000 54,000.00 0.000 0.00 010 PLANT ESTABLISHMENT WORK LS 10,000.0000 10,000.00 0.000 0.00 011 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,500.0000 2,500.00 0.100 250.00 0.413 1,032.50 012 IRRIGATION SYSTEM LS 54,000.0000 54,000.00 0.350 18,900.00 1.000 54,000.00 013 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.413 826.00 0.413 826.00 SYSTEM ELEMENTS DURING CONSTRUCTION 014 DETECTOR LOOP (LOCATION 5) LS 1,500.0000 1,500.00 0.670 1,005.00 1.000 1,500.00 015 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.530 10,600.00 0.970 19,400.00 (LOCATION 1) 016 MIRCROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.270 5,400.00 0.970 19,400.00 (LOCATION 2) 017 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.520 10,400.00 0.920 18,400.00 (LOCATION 3) 018 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.570 11,400.00 0.970 19,400.00 (LOCATION 10) 019 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.575 11,500.00 0.675 13,500.00 (LOCATION 18) 020 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.565 11,300.00 0.965 19,300.00 (LOCATION 19) 021 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.465 9,300.00 0.965 19,300.00 (LOCATION 20) 022 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.753 15,060.00 0.753 15,060.00 (LOCATION 21) PROGRAM CAS145 PAGE 2 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L8404 TIME 05:50 AM ESTIMATE NO. 05 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,000.0000 20,000.00 0.670 13,400.00 0.920 18,400.00 (LOCATION 25) 024 MODIFY VEHICLE CLASSIFICATION STATION LS 27,000.0000 27,000.00 0.623 16,821.00 0.733 19,791.00 (LOCATION 16) 025 MODIFY TRAFFIC MONITORING STATION LS 1,000.0000 1,000.00 0.900 900.00 (LOCATION 4) 026 MODIFY TRAFFIC MONITORING STATION LS 4,500.0000 4,500.00 0.890 4,005.00 (LOCATION 6) 027 MODIFY TRAFFIC MONITORING STATION LS 1,000.0000 1,000.00 0.000 0.00 (LOCATION 8) 028 MODIFY TRAFFIC MONITORING STATION LS 1,000.0000 1,000.00 0.000 0.00 (LOCATION 12) 029 MODIFY TRAFFIC MONITORING STATION LS 1,000.0000 1,000.00 0.000 0.00 (LOCATION 13) 030 MODIFY TRAFFIC MONITORING STATION LS 1,000.0000 1,000.00 0.000 0.00 (LOCATION 15) 031 MODIFY TRAFFIC MONITORING STATION LS 9,500.0000 9,500.00 0.895 8,502.50 0.895 8,502.50 (LOCATION 17) 032 MODIFY TRAFFIC MONITORING STATION LS 5,500.0000 5,500.00 0.873 4,801.50 0.873 4,801.50 (LOCATION 22) 033 MODIFY TRAFFIC MONITORING STATION LS 6,000.0000 6,000.00 0.833 4,998.00 0.833 4,998.00 (LOCATION 24) 034 TRAFFIC MONITORING STATION (LOCATION 7) LS 22,000.0000 22,000.00 0.396 8,712.00 0.936 20,592.00 035 MODIFY RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.413 3,717.00 0.933 8,397.00 (LOCATION 9) 036 MODIFY RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.393 3,537.00 0.933 8,397.00 (LOCATION 11) 037 MODIFY RAMP METERING SYSTEM LS 9,000.0000 9,000.00 0.393 3,537.00 0.933 8,397.00 (LOCATION 14) 038 MODIFY RAMP METERING SYSTEM LS 14,000.0000 14,000.00 0.457 6,398.00 0.857 11,998.00 (LOCATION 23) 039 FIBER OPTIC SYSTEM LS 63,000.0000 63,000.00 0.179 11,277.00 0.509 32,067.00 PROGRAM CAS145 PAGE 3 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L8404 TIME 05:50 AM ESTIMATE NO. 05 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 225,194.10 437,851.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 225,194.10 437,851.60 040 MOBILIZATION LS 38,000.0000 38,000.00 0.050 1,900.00 1.000 38,000.00 ORIGINAL CONTRACT AMOUNT 616,900.00 TOTAL WORK COMPLETED 227,094.10 475,851.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 222,094.10 470,851.60 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 07/14/11 160 12/06/11 12/06/11 03/26/12 66 5 0 0 82% 41% PROGRESS IS SATISFACTORY ABOUZEDAN, RAAID RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/12