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 12/15/08 EST. NO.07 TIME 11:23 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 0119 925.03 E.W. @ F.A.(+) 103008 N 0119 0 0120 829.16 103108 N 0120 0 0121 736.68 110308 N 0121 0 0122 925.03 110408 N 120000 0123 997.78 110508 N 432172 0124 131.88 110608 N 432173 0126 2,279.75 111208 N SSS002 0127 6,531.14 111008 N SN0001 0128 1,109.49 110708 N 120908 0129 4,121.25 110708 N 120709 002 0039 3,059.00 E.W. @ F.A.(+) 110708 N 200000 0040 8,250.97 072308 N 000342 004 0001 2,658.00 E.W. @ L.S.(+) 091008 N 400000 005 0003 -126,747.38 A.C. @ U.P.(-) 120908 N 500003 006 0001 -10,793.55 A.C. @ L.S.(-) 102908 N 600000 007 0001 5,239.80 E.W. @ L.S.(+) 110308 N 700000 008 0001 77,360.88 A.C. @ U.P.(+) 120908 N 800000 -22,385.09 TOTAL THIS ESTIMATE 259,462.98 TOTAL PREVIOUS ESTIMATE 237,077.89 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 12/15/08 EST. NO.07 TIME 11:23 AM R.E. NAME: RIZWAN TANVIR 06-337324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -10,000.00 06 SUB-CONTR VIOLATION -17,209.00 06 REL PART SUB-CONT VI 7,209.00 07 7,209.00 -20,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 05 MISS PYRL -10,000.00 06 RECD PYRL 10,000.00 06 0.00 -10,000.00 OTHER OUTSTANDING DOCUMENTS MISSCEM 2402F -10,000.00 06 0.00 -10,000.00 TOTAL DEDUCTIONS 7,209.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 12/15/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 11:23 AM ESTIMATE NO. 07 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 11/12/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 12/15/08 LOCATION SEMI-FINAL 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 90.000 30,150.00 03 CONSTRUCTION SITE MANAGEMENT LS 5,680.0000 5,680.00 1.000 5,680.00 04 PREPARE STORM WATER POLLUTION LS 3,960.0000 3,960.00 1.000 3,960.00 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 07 TEMPORARY COVER M2 5.1000 1,275.00 0.000 0.00 08 TEMPORARY CHECK DAM M 18.5000 592.00 45.800 847.30 09 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 175.00 0.000 0.00 10 STREET SWEEPING LS 18,700.0000 18,700.00 1.000 18,700.00 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 1.000 4,660.00 S) 13 TRAFFIC CONTROL SYSTEM LS 213,160.0000 213,160.00 1.000 213,160.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,980.0000 13,980.00 1.000 13,980.00 S) 15 REMOVE SURVEY MONUMENTS EA 170.0000 3,910.00 14.000 2,380.00 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 67.100 3,623.40 S) 18 RESET ROADSIDE SIGN EA 175.0000 7,350.00 -1.000 -175.00 48.000 8,400.00 19 RELOCATE HYDRANT EA 4,660.0000 13,980.00 4.000 18,640.00 20 RELOCATE MAILBOX EA 524.0000 31,964.00 54.000 28,296.00 21 RELOCATE FENCE M 24.0000 9,360.00 376.400 9,033.60 S) 22 RELOCATE ROADSIDE SIGN EA 26.0000 468.00 -1.000 -26.00 20.000 520.00 PROGRAM CAS145 PAGE 2 DATE 12/15/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 11:23 AM ESTIMATE NO. 07 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 11/12/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 12/15/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 19.000 6,650.00 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 1.000 590.00 27 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 10,380.00 3,438.000 10,314.00 S) 28 REMOVE CONCRETE M3 112.0000 1,120.00 8.830 988.96 29 CLEARING AND GRUBBING LS 19,500.0000 19,500.00 1.000 19,500.00 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 1.000 10,675.00 32 IMPORTED BORROW M3 11.4000 103,170.00 4,246.000 48,404.40 8,571.000 97,709.40 33 IMPORTED MATERIAL (SHOULDER BACKING) TONN 20.5000 40,385.00 2,870.000 58,835.00 34 EROSION CONTROL (TYPE D) HA 3,500.0000 49,000.00 14.000 49,000.00 S) 35 CLASS 2 AGGREGATE BASE M3 49.9500 399,100.50 7,661.960 382,714.90 36 ASPHALT CONCRETE TONN 83.9500 3,299,235.00 37,344.305 3,135,054.40 37 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 16.0000 25,280.00 1,342.740 21,483.84 AREA) 38 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 17.5000 2,275.00 128.000 2,240.00 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 9.990 11,688.30 42 MINOR CONCRETE (MINOR STRUCTURE) M3 5,700.0000 21,090.00 3.700 21,090.00 F) 43 MINOR CONCRETE (MISCELLANEOUS M3 625.0000 15,000.00 26.910 16,818.75 CONSTRUCTION) 44 SURVEY MONUMENT (TYPE B) EA 590.0000 13,570.00 9.000 5,310.00 45 DELINEATOR (CLASS 1) EA 41.0000 2,870.00 73.000 2,993.00 46 MILEPOST MARKER EA 52.0000 780.00 15.000 780.00 47 TRANSITION RAILING (TYPE WB) EA 4,080.0000 16,320.00 4.000 16,320.00 S) 48 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,150.0000 8,600.00 4.000 8,600.00 S) 49 THERMOPLASTIC PAVEMENT MARKING M2 85.3000 12,795.00 175.400 14,961.62 S) PROGRAM CAS145 PAGE 3 DATE 12/15/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 11:23 AM ESTIMATE NO. 07 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 11/12/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 12/15/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 28,992.400 22,904.00 S) 51 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.6000 416.00 187.730 488.10 S) 52 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4000 764.00 1,595.800 638.32 S) (BROKEN 3.66 M - 0.92 M) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4600 4,692.00 10,238.000 4,709.48 S) (BROKEN 10.98 M - 3.66 M) 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,240.00 1,300.000 5,200.00 S) 55 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,460.0000 1,460.00 1.000 1,460.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 56 HIGHWAY LIGHTING LS 59,260.0000 59,260.00 1.000 59,260.00 S) PROGRAM CAS145 PAGE 4 DATE 12/15/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-337324 TIME 11:23 AM ESTIMATE NO. 07 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 11/12/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 12/15/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,203.40 4,488,251.35 ADJUSTMENT OF COMPENSATION -60,180.05 107,040.84 EXTRA WORK 37,794.96 130,037.05 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,818.31 4,725,329.24 57 MOBILIZATION LS 111,400.0000 111,400.00 1.000 111,400.00 ORIGINAL CONTRACT AMOUNT 4,831,458.00 TOTAL WORK COMPLETED 25,818.31 4,836,729.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 7,209.00 -40,000.00 TOTAL 33,027.31 4,796,729.24 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/15/08 80 05/27/08 06/02/08 11/12/08 93 25 10 3 100% 100% RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/15/08