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 07/02/08 EST. NO.12 TIME 08:50 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 --------------------------------------------------------------------------- 010 0001 2,373.50 A.C. @ L.S.(+) 062008 N 001 0 2,373.50 TOTAL THIS ESTIMATE 490,623.49 TOTAL PREVIOUS ESTIMATE 492,996.99 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 07/02/08 EST. NO.12 TIME 08:50 AM R.E. NAME: RIZWAN TANVIR 06-430504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -10,000.00 10 RECD CEM 4401 10,000.00 11 0.00 0.00 OTHER OUTSTANDING DOCUMENTS MISS CEM 2402 -10,000.00 10 RECD CEM 2402 10,000.00 12 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/02/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 08:50 AM ESTIMATE NO. 12 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 04/01/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/02/08 LOCATION FINAL 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 1.000 5,000.00 02 TIME-RELATED OVERHEAD WDAY 1,000.0000 90,000.00 102.000 102,000.00 03 PREPARE STORM WATER POLLUTION LS 2,100.0000 2,100.00 1.000 2,100.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 2,700.0000 2,700.00 0.001 2.70 1.000 2,700.00 05 TEMPORARY FIBER ROLL M 25.0000 13,000.00 479.000 11,975.00 06 TEMPORARY SILT FENCE M 14.2500 11,400.00 800.000 11,400.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 1,000.00 1.000 1,000.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,900.0000 45,600.00 1.000 1,900.00 09 STREET SWEEPING LS 65,000.0000 65,000.00 0.001 65.00 1.000 65,000.00 10 CONSTRUCTION AREA SIGNS LS 4,200.0000 4,200.00 1.000 4,200.00 S) 11 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.001 140.00 1.000 140,000.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,700.0000 10,700.00 0.001 10.70 1.000 10,700.00 S) 13 RESET MILEPOST MARKER EA 90.0000 720.00 14.000 1,260.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 27.0000 5,940.00 362.000 9,774.00 15 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 1.000 20,000.00 16 ROADWAY EXCAVATION M3 11.5000 515,200.00 51,108.000 587,742.00 17 LEAD COMPLIANCE PLAN LS 2,300.0000 2,300.00 0.001 2.30 1.000 2,300.00 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 8.000 26,400.00 S) 20 STRAW (EROSION CONTROL) TONN 340.0000 9,520.00 30.240 10,281.60 S) 21 FIBER (EROSION CONTROL) KG 0.8000 6,400.00 8,208.060 6,566.45 S) 22 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 850.0000 5,950.00 1.000 850.00 S) PROGRAM CAS145 PAGE 2 DATE 07/02/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 08:50 AM ESTIMATE NO. 12 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 04/01/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/02/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 28,800.00 180.000 28,800.00 S) 24 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 6,400.00 1,814.360 7,257.44 S) 25 CLASS 2 AGGREGATE BASE M3 49.0000 1,127,000.00 31,190.400 1,528,329.60 26 ASPHALT CONCRETE TONN 77.0000 2,772,000.00 37,037.630 2,851,897.51 27 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 153.0000 36,720.00 135.000 20,655.00 AREA) 28 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 3.5000 266.00 69.000 241.50 29 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 4.4500 43,832.50 9,088.000 40,441.60 30 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 3.7500 120.00 30.000 112.50 31 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 9.00 11.764 11.76 32 MINOR CONCRETE (MINOR STRUCTURE) M3 3,900.0000 50,700.00 10.460 40,794.00 F) 33 600 MM REINFORCED CONCRETE PIPE M 250.0000 30,000.00 137.900 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 44,650.00 266.500 62,627.50 (1.63 MM THICK) 36 900 MM CORRUGATED STEEL PIPE M 254.0000 14,224.00 52.900 13,436.60 (1.63 MM THICK) 37 FLUME DOWNDRAIN M 59.0000 7,670.00 150.600 8,885.40 38 TAPERED INLET EA 500.0000 13,000.00 -18.000 -9,000.00 43.000 21,500.00 39 ANCHOR ASSEMBLY EA 300.0000 7,800.00 19.000 5,700.00 40 900 MM CORRUGATED STEEL PIPE INLET M 1,550.0000 5,735.00 10.210 15,825.50 (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 21.000 13,020.00 44 900 MM STEEL FLARED END SECTION EA 1,100.0000 5,500.00 5.000 5,500.00 45 ROCK SLOPE PROTECTION M3 300.0000 36,000.00 109.800 32,940.00 (BACKING NO. 1, METHOD B) 46 ROCK SLOPE PROTECTION FABRIC M2 17.0000 6,290.00 314.760 5,350.92 47 MISCELLANEOUS IRON AND STEEL KG 13.0000 2,080.00 802.000 10,426.00 F) 48 SURVEY MONUMENT EA 325.0000 8,125.00 -2.000 -650.00 23.000 7,475.00 49 DELINEATOR (CLASS 1) EA 25.0000 200.00 8.000 200.00 PROGRAM CAS145 PAGE 3 DATE 07/02/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 08:50 AM ESTIMATE NO. 12 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 04/01/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/02/08 ------------------------------------------------------------------------------------------------------------------------------------ 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 30.500 4,270.00 S) 51 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,050.0000 12,200.00 4.000 12,200.00 S) 52 THERMOPLASTIC TRAFFIC STRIPE M 0.6200 14,694.00 23,834.000 14,777.08 S) (SPRAYABLE) 53 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8600 13,846.00 16,195.000 13,927.70 S) 54 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7800 3,705.00 4,894.000 3,817.32 S) (BROKEN 10.98 M - 3.66 M) 55 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 13,795.00 2,580.000 7,998.00 S) 56 INDUCTIVE LOOP DETECTOR LS 6,200.0000 6,200.00 1.000 6,200.00 S) PROGRAM CAS145 PAGE 4 DATE 07/02/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430504 TIME 08:50 AM ESTIMATE NO. 12 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 04/01/08 R.E. NAME: RIZWAN TANVIR DATE OF THIS ESTIMATE 07/02/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -9,429.30 5,842,241.98 ADJUSTMENT OF COMPENSATION 2,373.50 333,749.37 EXTRA WORK 0.00 159,247.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION -7,055.80 6,335,238.97 57 MOBILIZATION LS 340,380.0000 340,380.00 1.000 340,380.00 ORIGINAL CONTRACT AMOUNT 5,658,383.50 TOTAL WORK COMPLETED -7,055.80 6,675,618.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 2,944.20 6,675,618.97 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 06/19/07 90 08/13/07 08/13/07 04/01/08 102 53 12 0 100% 100% RIZWAN TANVIR RESIDENT ENGINEER PROGRAM CAS145 DATE 07/02/08