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 11/26/07 EST. NO.04 TIME 06:47 AM R.E. NAME: RIZWAN TANVIR 06-430504 --------------------------------------------------------------------------- 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 0031 337.94 E.W. @ F.A.(+) 091207 N 0027.0 0088 302.59 100807 N 0050.0 0089 330.13 100807 N 0050.1 0090 302.59 100907 N 0051.0 0091 330.13 100907 N 0051.1 0092 337.94 101007 N 0052.0 0093 368.70 101007 N 0052.1 0094 337.94 101107 N 0053.0 0095 368.70 101107 N 0053.1 0096 320.26 101207 N 0054.0 0097 368.70 101207 N 0054.1 0098 320.26 101507 N 0055.0 0099 349.42 101507 N 0055.1 0101 349.42 101607 N 0056.1 0102 320.26 101707 N 0057.0 0103 349.42 101707 N 0057.1 0104 302.59 101807 N 0058.0 0105 233.74 101807 N 0058.1 0106 267.25 101907 N 0059.0 0108 291.58 101907 N 0059.1 0109 320.26 102207 N 0060.0 0110 349.42 102207 N 0060.1 0111 320.26 102307 N 0061.0 0112 349.42 102307 N 0061.1 0113 320.26 102407 N 0062.0 0114 349.42 102407 N 0062.1 0115 320.26 102507 N 0063.0 0116 349.42 102507 N 0063.1 0117 320.26 102607 N 0064.0 0118 349.42 102607 N 0064.1 0119 267.25 102907 N 0065.0 0120 291.58 102907 N 0065.1 0121 320.26 103007 N 0066.0 0122 349.42 103007 N 0066.1 0123 337.94 103107 N 0067.0 0124 368.70 103107 N 0067.1 0125 302.59 110107 N 0068.0 0126 330.13 110107 N 0068.1 0127 284.92 110207 N 0069.0 0128 310.86 110207 N 0069.1 13,001.61 TOTAL THIS ESTIMATE 24,933.00 TOTAL PREVIOUS ESTIMATE 37,934.61 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 11/26/07 EST. NO.04 TIME 06:47 AM R.E. NAME: RIZWAN TANVIR 06-430504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 06:47 AM ESTIMATE NO. 04 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 11/26/07 LOCATION PROGRESS ESTIMATE 06-KIN-33-0.0/7.8 ----------------- TEICHERT CONSTRUCTION IN KINGS COUNTY NEAR KETTLEMAN CITY P.O. BOX 400 FROM THE KERN COUNTY LINE TO KINGSBURG,CA 93631 0.8 KM SOUTH OF ROUTE 41 FED. AID NO. ACST-S033(65)E ,P-S033(65)E WIDEN AND RESURFACE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.000 0.00 02 TIME-RELATED OVERHEAD WDAY 1,000.0000 90,000.00 21.000 21,000.00 67.000 67,000.00 03 PREPARE STORM WATER POLLUTION LS 2,100.0000 2,100.00 0.750 1,575.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 2,700.0000 2,700.00 0.233 629.10 0.743 2,006.10 05 TEMPORARY FIBER ROLL M 25.0000 13,000.00 25.000 625.00 107.000 2,675.00 06 TEMPORARY SILT FENCE M 14.2500 11,400.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 1,000.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,900.0000 45,600.00 0.000 0.00 09 STREET SWEEPING LS 65,000.0000 65,000.00 0.233 15,145.00 0.743 48,295.00 10 CONSTRUCTION AREA SIGNS LS 4,200.0000 4,200.00 0.042 176.40 0.834 3,502.80 S) 11 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.233 32,620.00 0.743 104,020.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,700.0000 10,700.00 0.233 2,493.10 0.743 7,950.10 S) 13 RESET MILEPOST MARKER EA 90.0000 720.00 0.000 0.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 27.0000 5,940.00 0.000 0.00 15 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.800 16,000.00 16 ROADWAY EXCAVATION M3 11.5000 515,200.00 12,777.000 146,935.50 33,220.000 382,030.00 17 LEAD COMPLIANCE PLAN LS 2,300.0000 2,300.00 0.233 535.90 0.743 1,708.90 18 NOXIOUS WEED AND INVASIVE PLANT CONTROL LS 4,150.0000 4,150.00 0.000 0.00 S) 19 DUFF HA 3,300.0000 26,400.00 3.600 11,880.00 S) 20 STRAW (EROSION CONTROL) TONN 340.0000 9,520.00 0.000 0.00 S) 21 FIBER (EROSION CONTROL) KG 0.8000 6,400.00 0.000 0.00 S) 22 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 850.0000 5,950.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 11/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 06:47 AM ESTIMATE NO. 04 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 11/26/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PURE LIVE SEED (EROSION CONTROL) KG 160.0000 28,800.00 0.000 0.00 S) 24 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 6,400.00 0.000 0.00 S) 25 CLASS 2 AGGREGATE BASE M3 49.0000 1,127,000.00 18,058.000 884,842.00 24,925.000 1,221,325.00 26 ASPHALT CONCRETE TONN 77.0000 2,772,000.00 15,572.210 1,199,060.17 15,926.670 1,226,353.59 27 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 153.0000 36,720.00 0.000 0.00 AREA) 28 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 3.5000 266.00 0.000 0.00 29 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 4.4500 43,832.50 0.000 0.00 30 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 3.7500 120.00 0.000 0.00 31 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 9.00 0.358 0.36 0.358 0.36 32 MINOR CONCRETE (MINOR STRUCTURE) M3 3,900.0000 50,700.00 0.000 0.00 F) 33 600 MM REINFORCED CONCRETE PIPE M 250.0000 30,000.00 98.500 24,625.00 137.900 34,475.00 (RUBBER GASKET JOINT) 34 300 MM CORRUGATED STEEL PIPE M 182.0000 2,730.00 0.000 0.00 (1.63 MM THICK) 35 600 MM CORRUGATED STEEL PIPE M 235.0000 44,650.00 139.450 32,770.75 235.250 55,283.75 (1.63 MM THICK) 36 900 MM CORRUGATED STEEL PIPE M 254.0000 14,224.00 49.900 12,674.60 52.900 13,436.60 (1.63 MM THICK) 37 FLUME DOWNDRAIN M 59.0000 7,670.00 0.000 0.00 38 TAPERED INLET EA 500.0000 13,000.00 0.000 0.00 39 ANCHOR ASSEMBLY EA 300.0000 7,800.00 0.000 0.00 40 900 MM CORRUGATED STEEL PIPE INLET M 1,550.0000 5,735.00 0.000 0.00 (1.63 MM THICK) 41 300 MM STEEL FLARED END SECTION EA 526.0000 1,052.00 0.000 0.00 42 450 MM STEEL FLARED END SECTION EA 560.0000 1,120.00 0.000 0.00 43 600 MM STEEL FLARED END SECTION EA 620.0000 9,920.00 0.000 0.00 44 900 MM STEEL FLARED END SECTION EA 1,100.0000 5,500.00 0.000 0.00 45 ROCK SLOPE PROTECTION M3 300.0000 36,000.00 0.000 0.00 (BACKING NO. 1, METHOD B) 46 ROCK SLOPE PROTECTION FABRIC M2 17.0000 6,290.00 0.000 0.00 47 MISCELLANEOUS IRON AND STEEL KG 13.0000 2,080.00 0.000 0.00 F) 48 SURVEY MONUMENT EA 325.0000 8,125.00 0.000 0.00 49 DELINEATOR (CLASS 1) EA 25.0000 200.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 06:47 AM ESTIMATE NO. 04 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 11/26/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 METAL BEAM GUARD RAILING (STEEL POST) M 140.0000 4,340.00 0.000 0.00 S) 51 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,050.0000 12,200.00 0.000 0.00 S) 52 THERMOPLASTIC TRAFFIC STRIPE M 0.6200 14,694.00 0.000 0.00 S) (SPRAYABLE) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8600 13,846.00 0.000 0.00 S) 54 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7800 3,705.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 13,795.00 0.000 0.00 S) 56 INDUCTIVE LOOP DETECTOR LS 6,200.0000 6,200.00 0.800 4,960.00 S) PROGRAM CAS145 PAGE 4 DATE 11/26/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 06:47 AM ESTIMATE NO. 04 BID OPENING 05/22/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/07 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 11/26/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,374,132.88 3,204,477.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,001.61 37,934.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,387,134.49 3,242,411.81 57 MOBILIZATION LS 340,380.0000 340,380.00 0.250 85,095.00 1.000 340,380.00 ORIGINAL CONTRACT AMOUNT 5,658,383.50 TOTAL WORK COMPLETED 2,472,229.49 3,582,791.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,472,229.49 3,582,791.81 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 06/19/07 90 08/13/07 08/13/07 12/24/07 67 1 0 0 58% 74% PROGRESS IS SATISFACTORY RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 PAGE 15 DATE 11/26/07