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 01/24/05 EST. NO.06 TIME 09:02 AM R.E. NAME: HISHAM ALNATOUR 06-464104 --------------------------------------------------------------------------- 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 0009 17,991.56 E.W. @ F.A.(+) 121704 N 0051.1 002 0037 11,268.20 E.W. @ F.A.(+) 011005 N 0049.1 003 0011 91.87 E.W. @ F.A.(+) 011005 N 0055.0 29,351.63 TOTAL THIS ESTIMATE 56,391.45 TOTAL PREVIOUS ESTIMATE 85,743.08 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 01/24/05 EST. NO.06 TIME 09:02 AM R.E. NAME: HISHAM ALNATOUR 06-464104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CALIBRATE BATCH TRK -1,400.00 01 CANCEL COZEEP LATE -400.00 01 CALIBRATE BATCH TRK 400.00 02 0.00 -1,400.00 TOTAL DEDUCTIONS 0.00 -1,400.00 PROGRAM CAS145 PAGE 1 DATE 01/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-464104 TIME 09:02 AM ESTIMATE NO. 06 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 01/24/05 LOCATION PROGRESS ESTIMATE 06-KER-99-20.5/R29.6 ----------------- AMERICAN CIVIL CONSTRUCTORS IN KERN COUNTY IN BAKERSFIELD FROM WEST COAST , INC. 0.1 KM SOUTH OF PACHECHO ROAD 3701 MALLARD DRIVE UNDERCROSSING TO 0.3 KM SOUTH OF BENECIA, CA. 94510 ROUTE 65 NORTHBOUND EXIT RAMP FED. AID NO. ACNH-P099(470)E REPLACE SLAB AND GRIND ------------------------------------------------------------------------------------------------------------------------------------ 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 8,000.0000 8,000.00 0.750 6,000.00 02 TIME-RELATED OVERHEAD LS 179,000.0000 179,000.00 0.040 7,160.00 0.720 128,880.00 03 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.900 2,250.00 PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 7,000.0000 7,000.00 0.040 280.00 0.720 5,040.00 05 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 1,000.00 1.000 1,000.00 06 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.010 45.00 0.780 3,510.00 S) 07 TRAFFIC CONTROL SYSTEM LS 165,000.0000 165,000.00 0.040 6,600.00 0.720 118,800.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 14,000.0000 14,000.00 0.040 560.00 0.720 10,080.00 S) 09 REMOVE METAL BEAM GUARD RAILING M 9.0000 4,680.00 114.300 1,028.70 472.300 4,250.70 S) 10 REMOVE ASPHALT CONCRETE DIKE M 5.0000 3,550.00 180.000 900.00 11 RECONSTRUCT METAL BEAM GUARD RAILING M 140.0000 15,400.00 3.800 532.00 61.800 8,652.00 S) 12 ADJUST INLET EA 500.0000 5,000.00 10.000 5,000.00 13 SALVAGE CRASH CUSHION EA 2,000.0000 6,000.00 0.000 0.00 14 STRAW (EROSION CONTROL) TONN 350.0000 3,500.00 0.000 0.00 S) 15 FIBER (EROSION CONTROL) KG 2.0000 3,000.00 0.000 0.00 S) 16 PURE LIVE SEED (EROSION CONTROL) KG 110.0000 19,250.00 0.000 0.00 S) 17 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 2.7500 1,045.00 0.000 0.00 S) 18 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 2,200.00 0.000 0.00 S) 19 ASPHALT CONCRETE (TYPE A) TONN 110.0000 1,870.00 0.000 0.00 20 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 60.0000 2,880.00 0.000 0.00 AREA) 21 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 20.0000 14,200.00 0.000 0.00 22 REPLACE CONCRETE PAVEMENT M3 765.0000 1,346,400.00 1,813.910 1,387,641.15 (RAPID STRENGTH CONCRETE) PROGRAM CAS145 PAGE 2 DATE 01/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-464104 TIME 09:02 AM ESTIMATE NO. 06 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 01/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 GRIND EXISTING CONCRETE M2 4.2500 1,717,000.00 20,642.000 87,728.50 389,435.000 1,655,098.75 S) PAVEMENT 24 MINOR CONCRETE (MINOR STRUCTURE) M3 1,000.0000 8,600.00 0.270 270.00 7.150 7,150.00 F) 25 MINOR CONCRETE (BACKFILL) M3 200.0000 8,480.00 22.000 4,400.00 22.000 4,400.00 F) 26 450 MM ALTERNATIVE PIPE CULVERT M 350.0000 9,450.00 5.000 1,750.00 14.000 4,900.00 27 FRAME AND GRATE EA 350.0000 2,100.00 1.000 350.00 5.000 1,750.00 S) 28 OBJECT MARKER (TYPE L-1) EA 50.0000 1,550.00 0.000 0.00 29 METAL BEAM GUARD RAILING (STEEL POST) M 110.0000 24,200.00 49.500 5,445.00 187.500 20,625.00 S) 30 BURIED POST ANCHOR EA 1,000.0000 9,000.00 1.000 1,000.00 7.000 7,000.00 S) 31 TERMINAL SYSTEM (TYPE ET) EA 3,500.0000 17,500.00 2.000 7,000.00 3.000 10,500.00 S) 32 TERMINAL SYSTEM (TYPE SRT) EA 2,300.0000 71,300.00 8.000 18,400.00 30.000 69,000.00 S) 33 CRASH CUSHION, SAND FILLED EA 5,000.0000 15,000.00 0.000 0.00 S) 34 PROFILED THERMOPLASTIC TRAFFIC STRIPE M 2.6000 273,000.00 0.000 0.00 S) 35 THERMOPLASTIC PAVEMENT MARKING M2 60.0000 1,440.00 0.000 0.00 S) 36 THERMOPLASTIC TRAFFIC STRIPE M 0.7000 20,440.00 24,104.000 16,872.80 24,104.000 16,872.80 S) (SPRAYABLE) 37 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 1,332.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 38 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.0000 288.00 0.000 0.00 S) TYPE C) 39 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,210.00 3,200.000 9,600.00 S) 40 MODIFY TRAFFIC MONITORING STATION LS 110,000.0000 110,000.00 0.040 4,400.00 41 MODIFY RAMP METERING SYSTEM LS 10,000.0000 10,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 01/24/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-464104 TIME 09:02 AM ESTIMATE NO. 06 BID OPENING 06/02/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/05 R.E. NAME: HISHAM ALNATOUR DATE OF THIS ESTIMATE 01/24/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 159,422.00 3,493,300.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 29,351.63 85,743.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 188,773.63 3,579,043.48 42 MOBILIZATION LS 199,000.0000 199,000.00 1.000 199,000.00 ORIGINAL CONTRACT AMOUNT 4,315,865.00 TOTAL WORK COMPLETED 188,773.63 3,778,043.48 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,400.00 TOTAL 188,773.63 3,776,643.48 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 07/06/04 68 08/10/04 09/07/04 02/16/05 58 35 0 12 80% 68% PROGRESS IS SATISFACTORY HISHAM ALNATOUR RESIDENT ENGINEER PROGRAM CAS145 PAGE 16 DATE 01/24/05