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 09/24/08 EST. NO.04 TIME 05:58 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 0069 776.70 E.W. @ F.A.(+) 081008 N 069 0 0071 923.49 081208 N 071 0 0072 923.49 081308 N 072 0 0073 859.69 081408 N 073 0 0074 859.69 081708 N 074 0 0075 996.15 081908 N 075 0 0076 795.91 082008 N 076 0 0077 716.32 082108 N 077 0 0084 923.49 090308 N 084 0 0085 923.49 090408 N 085 0 005 0001 167,220.89 A.C. @ U.P.(+) 091908 N 001 0 175,919.31 TOTAL THIS ESTIMATE 34,867.23 TOTAL PREVIOUS ESTIMATE 210,786.54 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 09/24/08 EST. NO.04 TIME 05:58 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 09/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:58 AM ESTIMATE NO. 04 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 09/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 09/24/08 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 0.175 407.75 0.750 1,747.50 02 TIME-RELATED OVERHEAD WDAY 335.0000 26,800.00 14.000 4,690.00 60.000 20,100.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,680.0000 5,680.00 0.175 994.00 0.750 4,260.00 04 PREPARE STORM WATER POLLUTION LS 3,960.0000 3,960.00 0.060 237.60 0.810 3,207.60 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 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 0.175 3,272.50 0.750 14,025.00 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 0.175 815.50 0.750 3,495.00 S) 13 TRAFFIC CONTROL SYSTEM LS 213,160.0000 213,160.00 0.175 37,303.00 0.750 159,870.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,980.0000 13,980.00 0.175 2,446.50 0.750 10,485.00 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 23.550 1,766.25 50.000 3,750.00 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 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 09/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:58 AM ESTIMATE NO. 04 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 09/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 09/24/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,380.00 210.000 630.00 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 0.200 3,900.00 0.950 18,525.00 30 ROADWAY EXCAVATION M3 29.3000 135,952.00 1,420.740 41,627.68 4,436.740 129,996.48 31 LEAD COMPLIANCE PLAN LS 10,675.0000 10,675.00 0.437 4,664.98 0.775 8,273.13 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 2,329.970 116,382.00 7,458.540 372,554.07 36 ASPHALT CONCRETE TONN 83.9500 3,299,235.00 16,216.760 1,361,397.00 26,619.985 2,234,747.74 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 9.590 11,220.30 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 09/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:58 AM ESTIMATE NO. 04 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 09/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 09/24/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.175 255.50 0.750 1,095.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 56 HIGHWAY LIGHTING LS 59,260.0000 59,260.00 0.441 26,133.66 0.441 26,133.66 S) PROGRAM CAS145 PAGE 4 DATE 09/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:58 AM ESTIMATE NO. 04 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 09/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 09/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,606,293.92 3,039,845.48 ADJUSTMENT OF COMPENSATION 167,220.89 167,220.89 EXTRA WORK 8,698.42 43,565.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,782,213.23 3,250,632.02 57 MOBILIZATION LS 111,400.0000 111,400.00 0.050 5,570.00 1.000 111,400.00 ORIGINAL CONTRACT AMOUNT 4,831,458.00 TOTAL WORK COMPLETED 1,787,783.23 3,362,032.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,787,783.23 3,362,032.02 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 10/16/08 62 20 0 0 65% 78% PROGRESS IS SATISFACTORY RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 09/24/08