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 11/23/09 EST. NO.12 TIME 11:23 AM R.E. NAME: HISHAM ALNATOUR 06-322104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0229 542.65 E.W. @ F.A.(+) 101309 N 519067 0230 584.25 101509 N 519071 0232 542.65 101609 N 519075 0233 542.65 102009 N 519082 0234 584.25 102109 N 519084 0238 792.28 102609 N 520214 0239 625.86 102709 N 520294 0240 625.86 102809 N 520529 0241 667.47 102909 N 520871 0242 501.03 103009 N 520874 0243 584.25 110209 N 521554 0244 501.03 110309 N 521725 0245 751.55 110409 N 522263 0246 813.97 110509 N 522489 0249 584.25 102209 N 524580 0250 501.03 102309 N 524583 0251 563.66 110909 N 524590 0253 541.93 111209 N 524598 0254 1,216.66 082609 N 525093 0255 1,153.32 082709 N 525094 0261 1,116.06 082809 N 525103 0262 1,200.62 083109 N 525106 0263 1,136.97 090109 N 525107 0264 1,054.09 090209 N 525108 0265 1,116.06 090809 N 525111 0266 1,009.70 090909 N 525112 0267 1,009.70 091109 N 525114 0268 1,009.70 091409 N 525116 0269 1,009.70 091509 N 525117 0270 1,264.26 091609 N 525118 0271 1,073.35 091709 N 525119 0272 1,073.35 091809 N 525120 0273 1,265.01 082509 N 525121 0274 501.03 111309 N 525965 0275 501.03 111609 N 526234 003 0003 9,148.79 A.C. @ U.P.(+) 081009 N 0003 0 004 0013 600.00 E.W. @ F.A.(+) 081309 N 524636 38,310.02 TOTAL THIS ESTIMATE -274,020.09 TOTAL PREVIOUS ESTIMATE -235,710.07 TOTAL TO DATE 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 11/23/09 EST. NO.12 TIME 11:23 AM R.E. NAME: HISHAM ALNATOUR 06-322104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM NON COMPLIANCE -233,314.45 06 JMF OF HMA -3,000.00 07 NONCOMPLIANCE CPM -559,196.70 07 RECD MISS CPM 795,511.15 08 MISS CPM UPDATE -121,510.33 11 REL CPM 10-20-09 121,510.33 12 121,510.33 0.00 LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 08 RECD PYRL #8 10,000.00 09 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -9,875.00 11 OVERBID ITEM NO. 028 -1,880.00 09 OVERBID ITEM NO. 028 -400.00 10 OVERBID ITEM NO. 028 -400.00 11 OVERBID ITEM NO. 028 -400.00 12 -400.00 -12,955.00 TOTAL DEDUCTIONS 121,110.33 -12,955.00 PROGRAM CAS145 PAGE 1 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-322104 TIME 11:23 AM ESTIMATE NO. 12 BID OPENING 08/19/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/23/09 LOCATION PROGRESS ESTIMATE 06-KER-166-9.0/24.6 ----------------- GRIFFITH COMPANY IN KERN COUNTY NEAR MARICOPA FROM 1128 CARRIER PARKWAY AVE 5.6 KM WEST OF SAN EMIGDIO CREEK BAKERSFIELD, CA 93308 BRIDGE TO ROUTE 166/99 SEPARATION FED. AID NO. ACST-P166(27)E ,P-P166(27)E ASPHALT CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 22,250.0000 22,250.00 0.500 11,125.00 02 TIME-RELATED OVERHEAD WDAY 743.0000 148,600.00 0.100 74.30 29.630 22,015.09 03 600 MM TEMPORARY CULVERT M 260.0000 9,360.00 36.000 9,360.00 04 CONSTRUCTION SITE MANAGEMENT LS 11,000.0000 11,000.00 0.100 1,100.00 0.780 8,580.00 05 PREPARE STORM WATER POLLUTION LS 1,600.0000 1,600.00 0.750 1,200.00 PREVENTION PLAN 06 TEMPORARY FIBER ROLL M 14.0000 4,200.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,300.0000 13,000.00 3.000 3,900.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 18,000.00 0.000 0.00 09 TEMPORARY COVER M2 3.5000 5,250.00 0.000 0.00 10 STREET SWEEPING LS 113,000.0000 113,000.00 0.100 11,300.00 0.770 87,010.00 11 CONSTRUCTION AREA SIGNS LS 6,800.0000 6,800.00 0.030 204.00 0.700 4,760.00 S) 12 TRAFFIC CONTROL SYSTEM LS 280,000.0000 280,000.00 0.100 28,000.00 0.780 218,400.00 S) 13 TYPE III BARRICADE EA 125.0000 1,500.00 12.000 1,500.00 S) 14 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.3000 3,432.00 2,636.000 3,426.80 S) 15 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 1,375.00 25.000 1,375.00 S) 16 TEMPORARY PAVEMENT MARKER EA 9.0000 1,710.00 186.000 1,674.00 S) 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 35,000.0000 35,000.00 0.100 3,500.00 0.780 27,300.00 S) 18 TEMPORARY RAILING (TYPE K) M 67.0000 15,410.00 273.550 18,327.85 19 TEMPORARY CRASH CUSHION MODULE EA 104.0000 5,824.00 56.000 5,824.00 S) 20 ABANDON CULVERT EA 320.0000 1,600.00 5.000 1,600.00 21 REMOVE METAL BEAM GUARD RAILING M 28.5000 8,835.00 76.000 2,166.00 S) 22 REMOVE ASPHALT CONCRETE DIKE M 6.0000 10,980.00 2,394.000 14,364.00 PROGRAM CAS145 PAGE 2 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-322104 TIME 11:23 AM ESTIMATE NO. 12 BID OPENING 08/19/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE HEADWALL EA 500.0000 60,000.00 116.000 58,000.00 24 RESET MAILBOX EA 290.0000 1,740.00 0.000 0.00 25 RELOCATE ROADSIDE SIGN EA 190.0000 190.00 0.000 0.00 26 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 0.6000 76,200.00 -564.000 -338.40 145,459.000 87,275.40 S) 27 BRIDGE REMOVAL (PORTION) LS 20,250.0000 20,250.00 1.000 20,250.00 28 CLEARING AND GRUBBING LS 24,000.0000 24,000.00 0.100 2,400.00 0.770 18,480.00 29 ROADWAY EXCAVATION M3 16.0000 668,800.00 1,669.000 26,704.00 28,721.000 459,536.00 30 LEAD COMPLIANCE PLAN LS 1,040.0000 1,040.00 0.000 0.00 S) 31 SAND BACKFILL M3 205.0000 2,870.00 13.400 2,747.00 32 IMPORTED BORROW M3 24.0000 10,560.00 7,259.000 174,216.00 33 IMPORTED MATERIAL (SHOULDER BACKING) TONN 3.2500 53,950.00 0.000 0.00 34 EROSION CONTROL (TYPE D) HA 5,800.0000 63,800.00 0.000 0.00 S) 35 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 640.0000 5,760.00 0.000 0.00 S) 36 CLASS 2 AGGREGATE BASE M3 37.0000 1,232,100.00 2,721.450 100,693.65 14,354.950 531,133.15 37 HOT MIX ASPHALT TONN 86.5000 5,994,450.00 6,880.270 595,143.36 54,671.540 4,729,088.21 38 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TONN 118.0000 5,439,800.00 0.000 0.00 39 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 10.0000 650.00 0.000 0.00 40 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 10.0000 19,000.00 0.000 0.00 41 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 10.0000 230.00 0.000 0.00 42 PLACE HOT MIX ASPHALT M2 7.0000 15,050.00 0.000 0.00 (MISCELLANEOUS AREA) 43 TACK COAT TONN 855.0000 230,850.00 4.540 3,881.70 63.910 54,643.05 44 CLASS 2 CONCRETE (MINOR STRUCTURE) M3 1,150.0000 2,990.00 2.600 2,990.00 F) 45 CLASS 1 CONCRETE (RETAINING WALL) M3 1,400.0000 49,000.00 35.000 49,000.00 F) 46 CLASS 1 CONCRETE (BOX CULVERT) M3 1,325.0000 96,725.00 73.000 96,725.00 47 MINOR CONCRETE (MINOR STRUCTURE) M3 1,325.0000 155,025.00 113.260 150,069.50 F) 48 MINOR CONCRETE (BACKFILL) M3 145.0000 78,300.00 522.600 75,777.00 49 BAR REINFORCING STEEL (RETAINING WALL) KG 1.3900 7,033.40 5,060.000 7,033.40 SF) PROGRAM CAS145 PAGE 3 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-322104 TIME 11:23 AM ESTIMATE NO. 12 BID OPENING 08/19/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 BAR REINFORCING STEEL (BOX CULVERT) KG 2.8000 29,862.00 10,665.000 29,862.00 SF) 51 450 MM REINFORCED CONCRETE PIPE M 225.0000 99,000.00 430.900 96,952.50 52 600 MM REINFORCED CONCRETE PIPE M 186.0000 178,560.00 952.300 177,127.80 53 900 MM REINFORCED CONCRETE PIPE M 770.0000 15,400.00 19.200 14,784.00 54 1050 MM REINFORCED CONCRETE PIPE M 830.0000 16,600.00 20.200 16,766.00 55 OBJECT MARKER (TYPE L-2) EA 37.0000 4,810.00 0.000 0.00 S) 56 TRANSITION RAILING (TYPE WB) EA 3,200.0000 60,800.00 0.000 0.00 S) 57 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,550.0000 28,400.00 0.000 0.00 S) 58 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,850.0000 31,350.00 0.000 0.00 S) 59 ALTERNATIVE CRASH CUSHION SYSTEM EA 21,000.0000 21,000.00 0.000 0.00 S) 60 CONCRETE BARRIER (TYPE 736) M 825.0000 11,550.00 14.000 11,550.00 S) 61 CONCRETE BARRIER (TYPE 736A) M 1,135.0000 24,970.00 22.000 24,970.00 F) 62 CONCRETE BARRIER (TYPE 736R) M 935.0000 13,090.00 14.000 13,090.00 F) 63 THERMOPLASTIC PAVEMENT MARKING M2 18.0000 1,710.00 0.000 0.00 S) 64 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8600 48,074.00 0.000 0.00 S) 65 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 1,034.00 0.000 0.00 S) 66 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8600 129.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 67 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.3000 7,200.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 68 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.4000 5,520.00 0.000 0.00 S) 69 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,600.0000 5,600.00 0.100 560.00 0.780 4,368.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 70 HIGHWAY LIGHTING LS 29,000.0000 29,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-322104 TIME 11:23 AM ESTIMATE NO. 12 BID OPENING 08/19/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 773,222.61 7,350,341.75 ADJUSTMENT OF COMPENSATION 9,148.79 -397,573.25 EXTRA WORK 29,161.23 161,863.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 811,532.63 7,114,631.68 71 MOBILIZATION LS 734,147.0000 734,147.00 0.950 697,439.65 ORIGINAL CONTRACT AMOUNT 16,396,895.40 TOTAL WORK COMPLETED 811,532.63 7,812,071.33 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 121,110.33 -12,955.00 TOTAL 932,642.96 7,799,116.33 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 22,250.00 19,750.00 028 CLEARING AND GRUBBING 20,000.00 24,000.00 4,000.00 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 10/08/08 200 12/02/08 11/19/08 02/02/10 152 92 0 0 46% 76% PROGRESS UNSATISFACTORY HISHAM ALNATOUR RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 11/23/09