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 07/22/08 EST. NO.02 TIME 06:17 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 --------------------------------------------------------------------------- 001 0001 456.82 E.W. @ F.A.(+) 060308 N 02A 0 0002 494.86 060408 N 03A 0 0003 685.23 060508 N 04A 0 0004 567.85 060808 N 05A 0 0005 757.13 060908 N 06A 0 0006 615.16 061008 N 07A 0 0007 709.80 061108 N 08A 0 0008 911.59 061208 N 09A 0 0009 709.80 061308 N 10A 0 0010 818.01 061608 N 011A 0 0011 818.01 061708 N 012A 0 0012 818.01 061808 N 013A 0 0013 818.01 061908 N 014A 0 0014 818.01 062008 N 015A 0 0016 818.01 062308 N 017A 0 0017 818.01 062408 N 018A 0 0018 709.80 062508 N 019A 0 0019 757.13 062708 N 021A 0 0020 757.13 062608 N 022A 0 0022 285.51 060208 N 024A 0 0024 852.42 063008 N 026 0 0025 789.00 070108 N 027 0 0026 852.42 070208 N 028 0 0027 443.82 070308 N 029 0 002 0016 1,463.94 E.W. @ F.A.(+) 061908 N 016 0 18,545.48 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 18,545.48 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 07/22/08 EST. NO.02 TIME 06:17 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 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 06:17 AM ESTIMATE NO. 02 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 07/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/22/08 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 0.188 438.04 0.338 787.54 02 TIME-RELATED OVERHEAD WDAY 335.0000 26,800.00 15.000 5,025.00 27.000 9,045.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,680.0000 5,680.00 0.188 1,067.84 0.338 1,919.84 04 PREPARE STORM WATER POLLUTION LS 3,960.0000 3,960.00 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 1.000 1,750.00 1.000 1,750.00 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 0.188 3,515.60 0.338 6,320.60 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 0.188 876.08 0.338 1,575.08 S) 13 TRAFFIC CONTROL SYSTEM LS 213,160.0000 213,160.00 0.188 40,074.08 0.338 72,048.08 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,980.0000 13,980.00 0.188 2,628.24 0.338 4,725.24 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 3.000 13,980.00 3.000 13,980.00 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 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 06:17 AM ESTIMATE NO. 02 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 07/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 9,750.00 30 ROADWAY EXCAVATION M3 29.3000 135,952.00 0.460 13.48 0.460 13.48 31 LEAD COMPLIANCE PLAN LS 10,675.0000 10,675.00 0.188 2,006.90 0.338 3,608.15 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 2,119.250 105,856.54 2,119.250 105,856.54 36 ASPHALT CONCRETE TONN 83.9500 3,299,235.00 702.890 59,007.62 702.890 59,007.62 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 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 06:17 AM ESTIMATE NO. 02 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 07/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.188 274.48 0.338 493.48 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 07/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 06:17 AM ESTIMATE NO. 02 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 07/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 241,388.90 293,850.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 18,545.48 18,545.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 259,934.38 312,396.13 57 MOBILIZATION LS 111,400.0000 111,400.00 0.500 55,700.00 0.500 55,700.00 ORIGINAL CONTRACT AMOUNT 4,831,458.00 TOTAL WORK COMPLETED 315,634.38 368,096.13 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 315,634.38 368,096.13 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 10/02/08 27 11 0 0 8% 34% PROGRESS IS SATISFACTORY RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 15 DATE 07/22/08