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 06/19/08 EST. NO.01 TIME 09:41 AM R.E. NAME: RIZWAN TANVIR 06-337324 --------------------------------------------------------------------------- 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 06/19/08 EST. NO.01 TIME 09:41 AM R.E. NAME: RIZWAN TANVIR 06-337324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 09:41 AM ESTIMATE NO. 01 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 06/19/08 LOCATION PROGRESS ESTIMATE 06-TUL-190-8.0/R15.0 ----------------- EMMETT'S EXCAVATION, INC. IN TULARE COUNTY AT AND NEAR 1477 MENLO POPLAR FROM 0.8 KM WEST OF ROAD 184 CLOVIS, CA 93611 TO 0.7 KM EAST OF ROAD 232 FED. AID NO. ACST-P190(11)E ,P-P190(11)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 2,330.0000 2,330.00 0.150 349.50 0.150 349.50 02 TIME-RELATED OVERHEAD WDAY 335.0000 26,800.00 12.000 4,020.00 12.000 4,020.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,680.0000 5,680.00 0.150 852.00 0.150 852.00 04 PREPARE STORM WATER POLLUTION LS 3,960.0000 3,960.00 0.750 2,970.00 0.750 2,970.00 PREVENTION PLAN 05 TEMPORARY FIBER ROLL M 5.6000 4,480.00 0.000 0.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 1,750.0000 10,500.00 0.000 0.00 07 TEMPORARY COVER M2 5.1000 1,275.00 0.000 0.00 08 TEMPORARY CHECK DAM M 18.5000 592.00 0.000 0.00 09 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 175.00 0.000 0.00 10 STREET SWEEPING LS 18,700.0000 18,700.00 0.150 2,805.00 0.150 2,805.00 11 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,050.0000 1,050.00 0.000 0.00 12 CONSTRUCTION AREA SIGNS LS 4,660.0000 4,660.00 0.150 699.00 0.150 699.00 S) 13 TRAFFIC CONTROL SYSTEM LS 213,160.0000 213,160.00 0.150 31,974.00 0.150 31,974.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,980.0000 13,980.00 0.150 2,097.00 0.150 2,097.00 S) 15 REMOVE SURVEY MONUMENTS EA 170.0000 3,910.00 0.000 0.00 16 REMOVE PAVEMENT MARKING M2 75.0000 11,250.00 0.000 0.00 S) 17 SALVAGE METAL BEAM GUARD RAILING M 54.0000 2,484.00 0.000 0.00 S) 18 RESET ROADSIDE SIGN EA 175.0000 7,350.00 0.000 0.00 19 RELOCATE HYDRANT EA 4,660.0000 13,980.00 0.000 0.00 20 RELOCATE MAILBOX EA 524.0000 31,964.00 0.000 0.00 21 RELOCATE FENCE M 24.0000 9,360.00 0.000 0.00 S) 22 RELOCATE ROADSIDE SIGN EA 26.0000 468.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 09:41 AM ESTIMATE NO. 01 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 06/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ADJUST WATER VALVE COVER TO GRADE EA 350.0000 4,550.00 0.000 0.00 24 RELOCATE WATER VALVE EA 950.0000 950.00 0.000 0.00 25 ADJUST FRAME AND GRATE TO GRADE EA 590.0000 590.00 0.000 0.00 26 ADJUST MANHOLE TO GRADE EA 590.0000 590.00 0.000 0.00 27 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 10,380.00 0.000 0.00 S) 28 REMOVE CONCRETE M3 112.0000 1,120.00 0.000 0.00 29 CLEARING AND GRUBBING LS 19,500.0000 19,500.00 0.250 4,875.00 0.250 4,875.00 30 ROADWAY EXCAVATION M3 29.3000 135,952.00 0.000 0.00 31 LEAD COMPLIANCE PLAN LS 10,675.0000 10,675.00 0.150 1,601.25 0.150 1,601.25 32 IMPORTED BORROW M3 11.4000 103,170.00 0.000 0.00 33 IMPORTED MATERIAL (SHOULDER BACKING) TONN 20.5000 40,385.00 0.000 0.00 34 EROSION CONTROL (TYPE D) HA 3,500.0000 49,000.00 0.000 0.00 S) 35 CLASS 2 AGGREGATE BASE M3 49.9500 399,100.50 0.000 0.00 36 ASPHALT CONCRETE TONN 83.9500 3,299,235.00 0.000 0.00 37 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 16.0000 25,280.00 0.000 0.00 AREA) 38 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 17.5000 2,275.00 0.000 0.00 39 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 17.5000 1,050.00 0.000 0.00 40 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 17.5000 542.50 0.000 0.00 41 ASPHALTIC EMULSION (PAINT BINDER) TONN 1,170.0000 45,630.00 0.000 0.00 42 MINOR CONCRETE (MINOR STRUCTURE) M3 5,700.0000 21,090.00 0.000 0.00 F) 43 MINOR CONCRETE (MISCELLANEOUS M3 625.0000 15,000.00 0.000 0.00 CONSTRUCTION) 44 SURVEY MONUMENT (TYPE B) EA 590.0000 13,570.00 0.000 0.00 45 DELINEATOR (CLASS 1) EA 41.0000 2,870.00 0.000 0.00 46 MILEPOST MARKER EA 52.0000 780.00 0.000 0.00 47 TRANSITION RAILING (TYPE WB) EA 4,080.0000 16,320.00 0.000 0.00 S) 48 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,150.0000 8,600.00 0.000 0.00 S) 49 THERMOPLASTIC PAVEMENT MARKING M2 85.3000 12,795.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 09:41 AM ESTIMATE NO. 01 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 06/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7900 19,118.00 0.000 0.00 S) 51 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.6000 416.00 0.000 0.00 S) 52 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4000 764.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4600 4,692.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,240.00 0.000 0.00 S) 55 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,460.0000 1,460.00 0.150 219.00 0.150 219.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 56 HIGHWAY LIGHTING LS 59,260.0000 59,260.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 06/19/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 09:41 AM ESTIMATE NO. 01 BID OPENING 01/23/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 06/19/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 52,461.75 52,461.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 52,461.75 52,461.75 57 MOBILIZATION LS 111,400.0000 111,400.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 4,831,458.00 TOTAL WORK COMPLETED 52,461.75 52,461.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 52,461.75 52,461.75 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 02/15/08 80 05/27/08 06/02/08 09/17/08 12 0 0 0 1% 15% PROGRESS IS SATISFACTORY RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 06/19/08