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 10/22/08 EST. NO.05 TIME 05:34 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 0055 456.02 E.W. @ F.A.(+) 072208 N 055 0 0064 710.77 072708 N 064 0 0066 503.88 072908 N 066 0 0067 547.44 073008 N 067 0 0070 582.17 081108 N 070 0 0078 618.36 082408 N 078 0 0079 574.44 082508 N 079 0 0080 618.36 082608 N 080 0 0081 644.72 082708 N 081 0 0082 859.69 082808 N 082 0 0083 1,104.13 090208 N 083 0 0086 923.49 090708 N 086 0 0087 696.43 090808 N 087 0 0088 1,202.26 090908 N 088 0 0089 923.49 091008 N 089 0 0090 557.54 091108 N 090 0 0091 696.43 091408 N 091 0 0092 1,202.26 091508 N 092 0 0093 1,202.26 091608 N 093 0 0094 1,202.26 091708 N 094 0 0095 1,202.26 091808 N 095 0 0096 1,249.07 092208 N 096 0 0097 1,517.45 092308 N 097 0 0099 1,478.56 092508 N 099 0 0100 1,435.67 092608 N 0100 0 0101 1,435.67 093008 N 0101 0 0102 1,047.75 100108 N 0102 0 0104 1,389.12 100308 N 0104 0 0105 1,590.85 092908 N 0105 0 0106 873.15 100608 N 0106 0 0107 1,231.47 100708 N 0107 0 0108 1,404.38 100808 N 0108 0 0109 1,733.98 100908 N 0109 0 0110 613.47 101008 N 0110 0 34,029.25 TOTAL THIS ESTIMATE 210,786.54 TOTAL PREVIOUS ESTIMATE 244,815.79 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 10/22/08 EST. NO.05 TIME 05:34 AM R.E. NAME: RIZWAN TANVIR 06-337324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 05 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:34 AM ESTIMATE NO. 05 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 10/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 10/22/08 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 0.750 1,747.50 02 TIME-RELATED OVERHEAD WDAY 335.0000 26,800.00 21.000 7,035.00 81.000 27,135.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,680.0000 5,680.00 0.238 1,351.84 0.988 5,611.84 04 PREPARE STORM WATER POLLUTION LS 3,960.0000 3,960.00 0.085 336.60 0.895 3,544.20 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 0.238 4,450.60 0.988 18,475.60 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 0.238 1,109.08 0.988 4,604.08 S) 13 TRAFFIC CONTROL SYSTEM LS 213,160.0000 213,160.00 0.238 50,732.08 0.988 210,602.08 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,980.0000 13,980.00 0.238 3,327.24 0.988 13,812.24 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 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 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:34 AM ESTIMATE NO. 05 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 10/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,380.00 210.000 630.00 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 0.950 18,525.00 30 ROADWAY EXCAVATION M3 29.3000 135,952.00 4,436.740 129,996.48 31 LEAD COMPLIANCE PLAN LS 10,675.0000 10,675.00 0.213 2,273.78 0.988 10,546.90 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 7,458.540 372,554.07 36 ASPHALT CONCRETE TONN 83.9500 3,299,235.00 9,710.840 815,225.02 36,330.825 3,049,972.76 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 3.700 21,090.00 3.700 21,090.00 F) 43 MINOR CONCRETE (MISCELLANEOUS M3 625.0000 15,000.00 9.990 6,243.75 9.990 6,243.75 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 97.000 8,274.10 97.000 8,274.10 S) PROGRAM CAS145 PAGE 3 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:34 AM ESTIMATE NO. 05 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 10/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 14,481.000 11,439.99 14,481.000 11,439.99 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 764.00 784.300 313.72 784.300 313.72 S) (BROKEN 3.66 M - 0.92 M) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4600 4,692.00 7,763.200 3,571.07 7,763.200 3,571.07 S) (BROKEN 10.98 M - 3.66 M) 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,240.00 579.000 2,316.00 579.000 2,316.00 S) 55 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,460.0000 1,460.00 0.238 347.48 0.988 1,442.48 S) SYSTEM ELEMENTS DURING CONSTRUCTION 56 HIGHWAY LIGHTING LS 59,260.0000 59,260.00 0.541 32,059.66 0.982 58,193.32 S) PROGRAM CAS145 PAGE 4 DATE 10/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 05:34 AM ESTIMATE NO. 05 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 10/20/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 10/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 971,497.01 4,011,342.48 ADJUSTMENT OF COMPENSATION 0.00 167,220.89 EXTRA WORK 34,029.25 77,594.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,005,526.26 4,256,158.27 57 MOBILIZATION LS 111,400.0000 111,400.00 1.000 111,400.00 ORIGINAL CONTRACT AMOUNT 4,831,458.00 TOTAL WORK COMPLETED 1,005,526.26 4,367,558.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 995,526.26 4,357,558.27 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 10/28/08 81 20 8 0 85% 92% PROGRESS IS SATISFACTORY RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 9 DATE 10/22/08